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

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

{"sheet":"Cntrl","index":1,"n_rows":70,"n_cols":22,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Cntrl",null,null,"Общий контроль финансовой модели"]
[]
[null,null,null,null,null,null,null,null,"лист",null,"ячейка с контролем",null,"контроль",null,"номер листа",null,"тип листа",null,null,null,null,"точность"]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16]
[17,null,null,null,null,null,0,"Общий контроль",null,null,null,null,0]
[18]
[19,null,null,null,null,null,0,"тип листа","START",null,"E14",null,0,null,1,"*","технический","^",0,null,"*",0]
[20,null,null,null,null,null,0,"тип листа","Cntrl",null,"E14",null,0,null,2,"*","технический","^",0,null,"*",0]
[21,null,null,null,null,null,0,"тип листа","Periods",null,"E14",null,0,null,3,"*","расчетный","^",0,null,"*",0]
[22,null,null,null,null,null,0,"тип листа","Lists",null,"E14",null,0,null,4,"*","технический","^",0,null,"*",0]
[23,null,null,null,null,null,0,"тип листа","Macro",null,"E14",null,0,null,5,"*","расчетный","^",0,null,"*",0]
[24,null,null,null,null,null,0,"тип листа","Items",null,"E14",null,0,null,6,"*","технический","^",0,null,"*",0]
[25,null,null,null,null,null,0,"тип листа","KPI",null,"E14",null,0,null,7,"*","технический","^",0,null,"*",0]
[26,null,null,null,null,null,0,"тип листа","Mrkting",null,"E14",null,0,null,8,"*","расчетный","^",0,null,"*",1.0000000000000001E-5]
[27,null,null,null,null,null,0,"тип листа","CapEx",null,"E14",null,0,null,9,"*","расчетный","^",0,null,"*",1.0000000000000001E-5]
[28,null,null,null,null,null,0,"тип листа","Sales",null,"E14",null,0,null,10,"*","расчетный","^",0,null,"*",1.0000000000000001E-5]
[29,null,null,null,null,null,0,"тип листа","Prdction",null,"E14",null,0,null,11,"*","расчетный","^",0,null,"*",1.0000000000000001E-5]
[30,null,null,null,null,null,0,"тип листа","HR",null,"E14",null,0,null,12,"*","расчетный","^",0,null,"*",1.0000000000000001E-5]
[31,null,null,null,null,null,0,"тип листа","Exp",null,"E14",null,0,null,13,"*","расчетный","^",0,null,"*",1.0000000000000001E-5]
[32,null,null,null,null,null,0,"тип листа","Credits",null,"E14",null,0,null,14,"*","расчетный","^",0,null,"*",1.0000000000000001E-5]
[33,null,null,null,null,null,0,"тип листа","PL",null,"E14",null,0,null,15,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[34,null,null,null,null,null,0,"тип листа","CF",null,"E14",null,0,null,16,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[35,null,null,null,null,null,0,"тип листа","BS",null,"E14",null,0,null,17,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[36,null,null,null,null,null,0,"тип листа","MAIN",null,"E14",null,0,null,18,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[37,null,null,null,null,null,0,"тип листа","PLd",null,"E14",null,0,null,19,"*","расчетный","^",0,null,"*",1.0000000000000001E-5]
[38,null,null,null,null,null,0,"тип листа","CFd",null,"E14",null,0,null,20,"*","расчетный","^",0,null,"*",1.0000000000000001E-5]
[39,null,null,null,null,null,0,"тип листа","BSd",null,"E14",null,0,null,21,"*","расчетный","^",0,null,"*",1E-3]
[40,null,null,null,null,null,0,"тип листа","Sens",null,"E14",null,0,null,22,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[41,null,null,null,null,null,0,"тип листа","UnitEc",null,"E14",null,0,null,23,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[42,null,null,null,null,null,0,"тип листа","CFind",null,"E14",null,0,null,24,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[43,null,null,null,null,null,0,"тип листа","FinEcAn",null,"E14",null,0,null,25,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[44,null,null,null,null,null,0,"тип листа","InvAn",null,"E14",null,0,null,26,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[45,null,null,null,null,null,0,"тип листа","EBITDA",null,"E14",null,0,null,27,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[46,null,null,null,null,null,0,"тип листа","Rep",null,"E14",null,0,null,28,"*","отчетный","^",0,null,"*",1.0000000000000001E-5]
[47,null,null,null,null,null,0,"тип листа","Repd",null,"E14",null,0,null,29,"*","расчетный","^",0,null,"*",1E-3]
[48,null,null,null,null,null,0,"тип листа","Calc",null,"E14",null,0,null,30,"*","расчетный","^",0,null,"*",1E-3]
[49,null,null,null,null,null,0,"тип листа","Fact",null,"E14",null,null,null,null,"*","расчетный","^",0,null,"*",0]
[50,null,null,null,null,null,0,"тип листа","1S",null,"E14",null,null,null,null,"*","расчетный","^",0,null,"*",0]
[51,null,null,null,null,null,0,"тип листа","Rules",null,"E14",null,null,null,null,"*","расчетный","^",0,null,"*",0]
[52,null,null,null,null,null,0,"тип листа","Res1",null,"E14",null,null,null,null,"*","расчетный","^",0,null,"*",0]
[53,null,null,null,null,null,0,"тип листа","Res2",null,"E14",null,null,null,null,"*","расчетный","^",0,null,"*",0]
[54,null,null,null,null,null,0,"тип листа","Res3",null,"E14",null,null,null,null,"*","расчетный","^",0,null,"*",0]
[55,null,null,null,null,null,0,"тип листа","Res4",null,"E14",null,null,null,null,"*","расчетный","^",0,null,"*",0]
[56,null,null,null,null,null,0,"тип листа","Res5",null,"E14",null,null,null,null,"*","расчетный","^",0,null,"*",0]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]

{"sheet":"Periods","index":2,"n_rows":70,"n_cols":159,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"Periods",null,null,"Периоды и горизонты моделирования фактических и прогнозных данных",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,null,null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,0,"минимальный период расчетов",null,null,null,null,null,null,null,"*","месяц","^",0,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[17,null,null,null,null,null,0,"дата старта проекта",null,null,null,null,null,null,null,"*","2021-09-01",null,0,null,null,null,null,null,"номер месяца даты начала:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[18,null,null,null,null,null,0,"горизонт моделирования в кол-ве периодов",null,null,null,null,null,null,null,"*",84,null,0,null,null,null,null,null,"год даты начала:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[19]
[20,null,null,null,null,null,0,"дата старта периода расчетов модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[21,null,null,null,null,null,0,"дата завершения периода расчетов модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-08-31",null,null,"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[22,null,null,null,null,null,0,"названия периодов расчета",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[23]
[24,null,null,null,null,null,0,"ответ \"да/нет\""]
[25,null,null,null,null,null,0,"ответ \"да/нет\"","учесть фактические данные?",null,null,null,null,null,null,"*","нет","^",0]
[26,null,null,null,null,null,0,"ответ \"да/нет\"","фактический период выбрать по умолчанию?",null,null,null,null,null,null,"","да","^",0]
[27]
[28,null,null,null,null,null,0,"дата начала фактического периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[29,null,null,null,null,null,0,"дата окончания фактического периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[30,null,null,null,null,null,0,"дата окончания фактического периода","по умолчанию - сегодняшний день",null,null,null,null,null,null,null,"2022-02-10"]
[31,null,null,null,null,null,0,"дата окончания фактического периода","задать вручную дату окончания периода",null,null,null,null,null,null,"","2020-10-31",null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,9,9,9,9,9,9,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[33,null,null,null,null,null,0,"период отчетности",null,null,null,null,null,null,null,"*","год текущий","^",0,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[34]
[35,null,null,null,null,null,0,"дата старта отчетности модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2022-09-01","2023-09-01","2024-09-01","2025-09-01","2026-09-01","2027-09-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[36,null,null,null,null,null,0,"дата завершения отчетности модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-08-31",null,null,"2022-08-31","2023-08-31","2024-08-31","2025-08-31","2026-08-31","2027-08-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[37,null,null,null,null,null,0,"названия периодов отчетности",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[38]
[39]
[40]
[41]
[42,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]

{"sheet":"Lists","index":3,"n_rows":415,"n_cols":101,"rows_kept":415,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":9},null,null,null,{"$f":"COLUMN()","v":13},null,null,null,{"$f":"COLUMN()","v":17},null,null,null,{"$f":"COLUMN()","v":21},null,null,null,null,null,null,{"$f":"COLUMN()","v":28},null,null,null,{"$f":"COLUMN()","v":32},null,null,{"$f":"COLUMN()","v":35},null,null,null,{"$f":"COLUMN()","v":39},null,null,null,{"$f":"COLUMN()","v":43},null,null,null,{"$f":"COLUMN()","v":47},null,null,null,{"$f":"COLUMN()","v":51},null,null,null,{"$f":"COLUMN()","v":55},null,null,null,{"$f":"COLUMN()","v":59},null,null,null,{"$f":"COLUMN()","v":63},null,null,null,{"$f":"COLUMN()","v":67},null,null,null,{"$f":"COLUMN()","v":71},null,null,null,{"$f":"COLUMN()","v":75},null,null,null,{"$f":"COLUMN()","v":79},null,null,null,{"$f":"COLUMN()","v":83},null,null,null,{"$f":"COLUMN()","v":87},null,null,null,{"$f":"COLUMN()","v":91},null,null,null,{"$f":"COLUMN()","v":95},null,null,null,{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"I"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"M"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"Q"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"U"},null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AB"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AF"},null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AI"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AM"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AU"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AY"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BC"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BG"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BK"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BO"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BS"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BW"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CA"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CE"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CI"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CM"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CU"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I28\")","v":"Lists"},null,null,{"$f":"INDIRECT(\"START!K28\")","v":"Выпадающие списки финансовой модели"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,null,null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,{"$f":"START!$I$29","v":"Macro"},null,null,null,{"$f":"START!$I$29","v":"Macro"},null,null,null,{"$f":"START!$I$54","v":"Calc"}]
[null,null,null,null,null,null,null,null,"минимальный период расчетов",null,null,null,"ответ \"да/нет\"",null,null,null,"период отчетности",null,null,null,"тип листа",null,null,null,null,null,null,"тип прогрессии",null,null,null,"кол-во дней в периоде",null,null,"каналы привлечения клиентов",null,null,null,"продукция",null,null,null,"дата старта",null,null,null,"тип учета",null,null,null,"натуральные факторы переменных расходов маркетинга",null,null,null,"денежные факторы переменных расходов маркетинга",null,null,null,"тип зависимости переменных расходов",null,null,null,"типы деятельности сотрудников отдела продаж",null,null,null,"типы деятельности производственных сотрудников",null,null,null,"Ввод в эксплуатацию",null,null,null,"Налоги на внеоборотные активы",null,null,null,"Типы и должности персонала",null,null,null,"Типы оплаты",null,null,null,"Потребность в офисе",null,null,null,"Система налогообложения",null,null,null,"Налоги и сборы",null,null,null,"Метки расчетов"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PH14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},null,null,{"$f":"IF(OR(I13=0,I13=\"\"),1,IF(COUNTIF(13:13,I13)=1,0,1))","v":0},null,{"$f":"SUM(K$15:K$100000)","v":0},null,{"$f":"IF(OR(M13=0,M13=\"\"),1,IF(COUNTIF(13:13,M13)=1,0,1))","v":0},null,{"$f":"SUM(O$15:O$100000)","v":0},null,{"$f":"IF(OR(Q13=0,Q13=\"\"),1,IF(COUNTIF(13:13,Q13)=1,0,1))","v":0},null,{"$f":"SUM(S$15:S$100000)","v":0},null,{"$f":"IF(OR(U13=0,U13=\"\"),1,IF(COUNTIF(13:13,U13)=1,0,1))","v":0},null,{"$f":"SUM(W$15:W$100000)","v":0},null,null,null,null,null,null,{"$f":"SUM(AD$15:AD$100000)","v":0},null,{"$f":"IF(OR(AF13=0,AF13=\"\"),1,IF(COUNTIF(13:13,AF13)=1,0,1))","v":0},null,null,{"$f":"IF(OR(AI13=0,AI13=\"\"),1,IF(COUNTIF(13:13,AI13)=1,0,1))","v":0},null,{"$f":"SUM(AK$15:AK$100000)","v":0},null,{"$f":"IF(OR(AM13=0,AM13=\"\"),1,IF(COUNTIF(13:13,AM13)=1,0,1))","v":0},null,{"$f":"SUM(AO$15:AO$100000)","v":0},null,{"$f":"IF(OR(AQ13=0,AQ13=\"\"),1,IF(COUNTIF(13:13,AQ13)=1,0,1))","v":0},null,{"$f":"SUM(AS$15:AS$100000)","v":0},null,{"$f":"IF(OR(AU13=0,AU13=\"\"),1,IF(COUNTIF(13:13,AU13)=1,0,1))","v":0},null,{"$f":"SUM(AW$15:AW$100000)","v":0},null,{"$f":"IF(OR(AY13=0,AY13=\"\"),1,IF(COUNTIF(13:13,AY13)=1,0,1))","v":0},null,{"$f":"SUM(BA$15:BA$100000)","v":0},null,{"$f":"IF(OR(BC13=0,BC13=\"\"),1,IF(COUNTIF(13:13,BC13)=1,0,1))","v":0},null,{"$f":"SUM(BE$15:BE$100000)","v":0},null,{"$f":"IF(OR(BG13=0,BG13=\"\"),1,IF(COUNTIF(13:13,BG13)=1,0,1))","v":0},null,{"$f":"SUM(BI$15:BI$100000)","v":0},null,{"$f":"IF(OR(BK13=0,BK13=\"\"),1,IF(COUNTIF(13:13,BK13)=1,0,1))","v":0},null,{"$f":"SUM(BM$15:BM$100000)","v":0},null,{"$f":"IF(OR(BO13=0,BO13=\"\"),1,IF(COUNTIF(13:13,BO13)=1,0,1))","v":0},null,{"$f":"SUM(BQ$15:BQ$100000)","v":0},null,{"$f":"IF(OR(BS13=0,BS13=\"\"),1,IF(COUNTIF(13:13,BS13)=1,0,1))","v":0},null,{"$f":"SUM(BU$15:BU$100000)","v":0},null,{"$f":"IF(OR(BW13=0,BW13=\"\"),1,IF(COUNTIF(13:13,BW13)=1,0,1))","v":0},null,{"$f":"SUM(BY$15:BY$100000)","v":0},null,{"$f":"IF(OR(CA13=0,CA13=\"\"),1,IF(COUNTIF(13:13,CA13)=1,0,1))","v":0},null,{"$f":"SUM(CC$15:CC$100000)","v":0},null,{"$f":"IF(OR(CE13=0,CE13=\"\"),1,IF(COUNTIF(13:13,CE13)=1,0,1))","v":0},null,{"$f":"SUM(CG$15:CG$100000)","v":0},null,{"$f":"IF(OR(CI13=0,CI13=\"\"),1,IF(COUNTIF(13:13,CI13)=1,0,1))","v":0},null,{"$f":"SUM(CK$15:CK$100000)","v":0},null,{"$f":"IF(OR(CM13=0,CM13=\"\"),1,IF(COUNTIF(13:13,CM13)=1,0,1))","v":0},null,{"$f":"SUM(CO$15:CO$100000)","v":0},null,{"$f":"IF(OR(CQ13=0,CQ13=\"\"),1,IF(COUNTIF(13:13,CQ13)=1,0,1))","v":0},null,{"$f":"SUM(CS$15:CS$100000)","v":0},null,{"$f":"IF(OR(CU13=0,CU13=\"\"),1,IF(COUNTIF(13:13,CU13)=1,0,1))","v":0},null,{"$f":"SUM(CW$15:CW$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&I$2&$A16&\":\"&I$2&($A15+MAX(J$15:J$100000))","v":"Lists!I16:I22"},null,null,null,{"$f":"$F$11&\"!\"&M$2&$A16&\":\"&M$2&($A15+MAX(N$15:N$100000))","v":"Lists!M16:M17"},null,null,null,{"$f":"$F$11&\"!\"&Q$2&$A16&\":\"&Q$2&($A15+MAX(R$15:R$100000))","v":"Lists!Q16:Q18"},null,null,null,{"$f":"$F$11&\"!\"&U$2&$A16&\":\"&U$2&($A15+MAX(V$15:V$100000))","v":"Lists!U16:U18"},null,null,null,null,null,null,{"$f":"$F$11&\"!\"&AB$2&$A16&\":\"&AB$2&($A15+MAX(AC$15:AC$100000))","v":"Lists!AB16:AB17"},null,null,null,{"$f":"$F$11&\"!\"&AF$2&$A16&\":\"&AF$2&($A15+MAX(AG$15:AG$100000))","v":"Lists!AF16:AF22"},null,null,{"$f":"$F$11&\"!\"&AI$2&$A16&\":\"&AI$2&($A15+MAX(AJ$15:AJ$100000))","v":"Lists!AI16:AI16"},null,null,null,{"$f":"$F$11&\"!\"&AM$2&$A16&\":\"&AM$2&($A15+MAX(AN$15:AN$100000))","v":"Lists!AM16:AM18"},null,null,null,{"$f":"$F$11&\"!\"&AQ$2&$A16&\":\"&AQ$2&($A15+MAX(AR$15:AR$100000))","v":"Lists!AQ16:AQ99"},null,null,null,{"$f":"$F$11&\"!\"&AU$2&$A16&\":\"&AU$2&($A15+MAX(AV$15:AV$100000))","v":"Lists!AU16:AU20"},null,null,null,{"$f":"$F$11&\"!\"&AY$2&$A16&\":\"&AY$2&($A15+MAX(AZ$15:AZ$100000))","v":"Lists!AY16:AY19"},null,null,null,{"$f":"$F$11&\"!\"&BC$2&$A16&\":\"&BC$2&($A15+MAX(BD$15:BD$100000))","v":"Lists!BC16:BC17"},null,null,null,{"$f":"$F$11&\"!\"&BG$2&$A16&\":\"&BG$2&($A15+MAX(BH$15:BH$100000))","v":"Lists!BG16:BG17"},null,null,null,{"$f":"$F$11&\"!\"&BK$2&$A16&\":\"&BK$2&($A15+MAX(BL$15:BL$100000))","v":"Lists!BK16:BK18"},null,null,null,{"$f":"$F$11&\"!\"&BO$2&$A16&\":\"&BO$2&($A15+MAX(BP$15:BP$100000))","v":"Lists!BO16:BO18"},null,null,null,{"$f":"$F$11&\"!\"&BS$2&$A16&\":\"&BS$2&($A15+MAX(BT$15:BT$100000))","v":"Lists!BS16:BS18"},null,null,null,{"$f":"$F$11&\"!\"&BW$2&$A16&\":\"&BW$2&($A15+MAX(BX$15:BX$100000))","v":"Lists!BW16:BW18"},null,null,null,{"$f":"$F$11&\"!\"&CA$2&$A16&\":\"&CA$2&($A15+MAX(CB$15:CB$100000))","v":"Lists!CA16:CA25"},null,null,null,{"$f":"$F$11&\"!\"&CE$2&$A16&\":\"&CE$2&($A15+MAX(CF$15:CF$100000))","v":"Lists!CE16:CE18"},null,null,null,{"$f":"$F$11&\"!\"&CI$2&$A16&\":\"&CI$2&($A15+MAX(CJ$15:CJ$100000))","v":"Lists!CI16:CI17"},null,null,null,{"$f":"$F$11&\"!\"&CM$2&$A16&\":\"&CM$2&($A15+MAX(CN$15:CN$100000))","v":"Lists!CM16:CM19"},null,null,null,{"$f":"$F$11&\"!\"&CQ$2&$A16&\":\"&CQ$2&($A15+MAX(CR$15:CR$100000))","v":"Lists!CQ16:CQ19"},null,null,null,{"$f":"$F$11&\"!\"&CU$2&$A16&\":\"&CU$2&($A15+MAX(CV$15:CV$100000))","v":"Lists!CU16:CU29"}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,null,"день",{"$f":"MAX(J$15:J15)+1","v":1},{"$f":"IF(OR(I16=0,I16=\"\"),0,IF(COUNTIF(I$15:I$100000,I16)=1,0,1))","v":0},null,"да",{"$f":"MAX(N$15:N15)+1","v":1},{"$f":"IF(OR(M16=0,M16=\"\"),0,IF(COUNTIF(M$15:M$100000,M16)=1,0,1))","v":0},null,{"$f":"IF(Periods!$Q$16=$I$16,$I17,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I19,IF(Periods!$Q$16=$I$19,$I20,IF(Periods!$Q$16=$I$20,$I21,IF(Periods!$Q$16=$I$21,$I22,\"\")))))","v":"квартал"},{"$f":"IF(OR(Q16=\"\",Q16=0),\"\",MAX(R$15:R15)+1)","v":1},{"$f":"IF(OR(Q16=0,Q16=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q16)=1,0,1))","v":0},null,"расчетный",{"$f":"MAX(V$15:V15)+1","v":1},{"$f":"IF(OR(U16=0,U16=\"\"),0,IF(COUNTIF(U$15:U$100000,U16)=1,0,1))","v":0},null,null,null,null,"линейная",{"$f":"MAX(AC$15:AC15)+1","v":1},{"$f":"IF(OR(AB16=0,AB16=\"\"),0,IF(COUNTIF(AB$15:AB$100000,AB16)=1,0,1))","v":0},null,1,{"$f":"MAX(AG$15:AG15)+1","v":1},{"$f":"MAX(AH$15:AH15)+1","v":1},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH16)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH16)))","v":"Канал привлечения клиентов - 1"},{"$f":"IF(OR(AI16=\"\",AI16=0),\"\",MAX(AJ$15:AJ15)+1)","v":1},{"$f":"IF(OR(AI16=0,AI16=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI16)=1,0,1))","v":0},"*","Тариф перевозки груза",{"$f":"MAX(AN$15:AN15)+1","v":1},{"$f":"IF(OR(AM16=0,AM16=\"\"),0,IF(COUNTIF(AM$15:AM$100000,AM16)=1,0,1))","v":0},{"$f":"MAX(AP$15:AP15)+1","v":1},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP16)","v":"2021-09-01"},{"$f":"IF(OR(AQ16=\"\",AQ16=0),\"\",MAX(AR$15:AR15)+1)","v":1},{"$f":"IF(OR(AQ16=0,AQ16=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ16)=1,0,1))","v":0},null,"начисление",{"$f":"MAX(AV$15:AV15)+1","v":1},{"$f":"IF(OR(AU16=0,AU16=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU16)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$19","v":"Поток закупок транспортных средств SCANIA"},{"$f":"MAX(AZ$15:AZ15)+1","v":1},{"$f":"IF(OR(AY16=0,AY16=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY16)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$97","v":"Общий оборот (GMV)"},{"$f":"MAX(BD$15:BD15)+1","v":1},{"$f":"IF(OR(BC16=0,BC16=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC16)=1,0,1))","v":0},null,"натуральные факторы",{"$f":"MAX(BH$15:BH15)+1","v":1},{"$f":"IF(OR(BG16=0,BG16=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG16)=1,0,1))","v":0},"*","информирование об услугах",{"$f":"MAX(BL$15:BL15)+1","v":1},{"$f":"IF(OR(BK16=0,BK16=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK16)=1,0,1))","v":0},"*","Вождение",{"$f":"MAX(BP$15:BP15)+1","v":1},{"$f":"IF(OR(BO16=0,BO16=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO16)=1,0,1))","v":0},null,"в последний период всех капзатрат",{"$f":"MAX(BT$15:BT15)+1","v":1},{"$f":"IF(OR(BS16=0,BS16=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS16)=1,0,1))","v":0},null,"земельный налог",{"$f":"MAX(BX$15:BX15)+1","v":1},{"$f":"IF(OR(BW16=0,BW16=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW16)=1,0,1))","v":0},null,"Сотрудники маркетинга",{"$f":"MAX(CB$15:CB15)+1","v":1},{"$f":"IF(OR(CA16=0,CA16=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA16)=1,0,1))","v":0},null,"аванс-доплата",{"$f":"MAX(CF$15:CF15)+1","v":1},{"$f":"IF(OR(CE16=0,CE16=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE16)=1,0,1))","v":0},null,"нужен офис",{"$f":"MAX(CJ$15:CJ15)+1","v":1},{"$f":"IF(OR(CI16=0,CI16=\"\"),0,IF(COUNTIF(CI$15:CI$100000,CI16)=1,0,1))","v":0},null,"ОСНО",{"$f":"MAX(CN$15:CN15)+1","v":1},{"$f":"IF(OR(CM16=0,CM16=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM16)=1,0,1))","v":0},null,"НДС",{"$f":"MAX(CR$15:CR15)+1","v":1},{"$f":"IF(OR(CQ16=0,CQ16=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ16)=1,0,1))","v":0},null,"ндс(+)",{"$f":"MAX(CV$15:CV15)+1","v":1},{"$f":"IF(OR(CU16=0,CU16=\"\"),0,IF(COUNTIF(CU$15:CU$100000,CU16)=1,0,1))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,null,"неделя",{"$f":"MAX(J$15:J16)+1","v":2},{"$f":"IF(OR(I17=0,I17=\"\"),0,IF(COUNTIF(I$15:I$100000,I17)=1,0,1))","v":0},null,"нет",{"$f":"MAX(N$15:N16)+1","v":2},{"$f":"IF(OR(M17=0,M17=\"\"),0,IF(COUNTIF(M$15:M$100000,M17)=1,0,1))","v":0},null,{"$f":"IF(Periods!$Q$16=$I$16,$I18,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I20,IF(Periods!$Q$16=$I$19,$I21,IF(Periods!$Q$16=$I$20,$I22,IF(Periods!$Q$16=$I$21,$I23,\"\")))))","v":"год текущий"},{"$f":"IF(OR(Q17=\"\",Q17=0),\"\",MAX(R$15:R16)+1)","v":2},{"$f":"IF(OR(Q17=0,Q17=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q17)=1,0,1))","v":0},null,"отчетный",{"$f":"MAX(V$15:V16)+1","v":2},{"$f":"IF(OR(U17=0,U17=\"\"),0,IF(COUNTIF(U$15:U$100000,U17)=1,0,1))","v":0},null,null,null,null,"геометрическая",{"$f":"MAX(AC$15:AC16)+1","v":2},{"$f":"IF(OR(AB17=0,AB17=\"\"),0,IF(COUNTIF(AB$15:AB$100000,AB17)=1,0,1))","v":0},null,7,{"$f":"MAX(AG$15:AG16)+1","v":2},{"$f":"MAX(AH$15:AH16)+1","v":2},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH17)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH17)))","v":""},{"$f":"IF(OR(AI17=\"\",AI17=0),\"\",MAX(AJ$15:AJ16)+1)","v":""},{"$f":"IF(OR(AI17=0,AI17=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI17)=1,0,1))","v":0},"*","Погрузка-разгрузка",{"$f":"MAX(AN$15:AN16)+1","v":2},{"$f":"IF(OR(AM17=0,AM17=\"\"),0,IF(COUNTIF(AM$15:AM$100000,AM17)=1,0,1))","v":0},{"$f":"MAX(AP$15:AP16)+1","v":2},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP17)","v":"2021-10-01"},{"$f":"IF(OR(AQ17=\"\",AQ17=0),\"\",MAX(AR$15:AR16)+1)","v":2},{"$f":"IF(OR(AQ17=0,AQ17=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ17)=1,0,1))","v":0},null,"учет",{"$f":"MAX(AV$15:AV16)+1","v":2},{"$f":"IF(OR(AU17=0,AU17=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU17)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$65","v":"Пробег"},{"$f":"MAX(AZ$15:AZ16)+1","v":2},{"$f":"IF(OR(AY17=0,AY17=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY17)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$131","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"MAX(BD$15:BD16)+1","v":2},{"$f":"IF(OR(BC17=0,BC17=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC17)=1,0,1))","v":0},null,"денежные факторы",{"$f":"MAX(BH$15:BH16)+1","v":2},{"$f":"IF(OR(BG17=0,BG17=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG17)=1,0,1))","v":0},"*","информирование о ценах и условиях",{"$f":"MAX(BL$15:BL16)+1","v":2},{"$f":"IF(OR(BK17=0,BK17=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK17)=1,0,1))","v":0},"*","Ремонты и заправки",{"$f":"MAX(BP$15:BP16)+1","v":2},{"$f":"IF(OR(BO17=0,BO17=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO17)=1,0,1))","v":0},null,"в последний период данной статьи",{"$f":"MAX(BT$15:BT16)+1","v":2},{"$f":"IF(OR(BS17=0,BS17=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS17)=1,0,1))","v":0},null,"транспортный налог",{"$f":"MAX(BX$15:BX16)+1","v":2},{"$f":"IF(OR(BW17=0,BW17=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW17)=1,0,1))","v":0},null,"Менеджеры по продажам (логисты)",{"$f":"MAX(CB$15:CB16)+1","v":2},{"$f":"IF(OR(CA17=0,CA17=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA17)=1,0,1))","v":0},null,"аванс-платеж",{"$f":"MAX(CF$15:CF16)+1","v":2},{"$f":"IF(OR(CE17=0,CE17=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE17)=1,0,1))","v":0},null,"не нужен офис",{"$f":"MAX(CJ$15:CJ16)+1","v":2},{"$f":"IF(OR(CI17=0,CI17=\"\"),0,IF(COUNTIF(CI$15:CI$100000,CI17)=1,0,1))","v":0},null,"УСН(6%)",{"$f":"MAX(CN$15:CN16)+1","v":2},{"$f":"IF(OR(CM17=0,CM17=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM17)=1,0,1))","v":0},null,"Соцсборы",{"$f":"MAX(CR$15:CR16)+1","v":2},{"$f":"IF(OR(CQ17=0,CQ17=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ17)=1,0,1))","v":0},null,"ндс(-)",{"$f":"MAX(CV$15:CV16)+1","v":2},0]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,"декада",{"$f":"MAX(J$15:J17)+1","v":3},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I19,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I21,IF(Periods!$Q$16=$I$19,$I22,IF(Periods!$Q$16=$I$20,$I23,IF(Periods!$Q$16=$I$21,$I24,\"\")))))","v":"год календ."},{"$f":"IF(OR(Q18=\"\",Q18=0),\"\",MAX(R$15:R17)+1)","v":3},0,null,"технический",{"$f":"MAX(V$15:V17)+1","v":3},{"$f":"IF(OR(U18=0,U18=\"\"),0,IF(COUNTIF(U$15:U$100000,U18)=1,0,1))","v":0},null,null,null,null,null,null,null,null,10,{"$f":"MAX(AG$15:AG17)+1","v":3},{"$f":"MAX(AH$15:AH17)+1","v":3},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH18)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH18)))","v":""},{"$f":"IF(OR(AI18=\"\",AI18=0),\"\",MAX(AJ$15:AJ17)+1)","v":""},0,"*","Доп.условия",{"$f":"MAX(AN$15:AN17)+1","v":3},{"$f":"IF(OR(AM18=0,AM18=\"\"),0,IF(COUNTIF(AM$15:AM$100000,AM18)=1,0,1))","v":0},{"$f":"MAX(AP$15:AP17)+1","v":3},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP18)","v":"2021-11-01"},{"$f":"IF(OR(AQ18=\"\",AQ18=0),\"\",MAX(AR$15:AR17)+1)","v":3},0,null,"оплата",{"$f":"MAX(AV$15:AV17)+1","v":3},{"$f":"IF(OR(AU18=0,AU18=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU18)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$67","v":"Конверсия в заказ"},{"$f":"MAX(AZ$15:AZ17)+1","v":3},{"$f":"IF(OR(AY18=0,AY18=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY18)=1,0,1))","v":0},null,null,null,null,null,null,null,null,"*","представительская деятельность",{"$f":"MAX(BL$15:BL17)+1","v":3},{"$f":"IF(OR(BK18=0,BK18=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK18)=1,0,1))","v":0},"*","Обеды",{"$f":"MAX(BP$15:BP17)+1","v":3},{"$f":"IF(OR(BO18=0,BO18=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO18)=1,0,1))","v":0},null,"в каждый период начисления",{"$f":"MAX(BT$15:BT17)+1","v":3},{"$f":"IF(OR(BS18=0,BS18=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS18)=1,0,1))","v":0},null,"налог на имущество организаций",{"$f":"MAX(BX$15:BX17)+1","v":3},{"$f":"IF(OR(BW18=0,BW18=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW18)=1,0,1))","v":0},null,"Водители автомобилей",{"$f":"MAX(CB$15:CB17)+1","v":3},{"$f":"IF(OR(CA18=0,CA18=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA18)=1,0,1))","v":0},null,"ретро-платеж",{"$f":"MAX(CF$15:CF17)+1","v":3},{"$f":"IF(OR(CE18=0,CE18=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE18)=1,0,1))","v":0},null,null,null,null,null,"УСН(15%)",{"$f":"MAX(CN$15:CN17)+1","v":3},{"$f":"IF(OR(CM18=0,CM18=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM18)=1,0,1))","v":0},null,"Налог на прибыль",{"$f":"MAX(CR$15:CR17)+1","v":3},{"$f":"IF(OR(CQ18=0,CQ18=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ18)=1,0,1))","v":0},null,"PL(+)",{"$f":"MAX(CV$15:CV17)+1","v":3},0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,null,"месяц",{"$f":"MAX(J$15:J18)+1","v":4},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I20,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I22,IF(Periods!$Q$16=$I$19,$I23,IF(Periods!$Q$16=$I$20,$I24,IF(Periods!$Q$16=$I$21,$I25,\"\")))))","v":0},{"$f":"IF(OR(Q19=\"\",Q19=0),\"\",MAX(R$15:R18)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"MAX(AG$15:AG18)+1","v":4},{"$f":"MAX(AH$15:AH18)+1","v":4},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH19)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH19)))","v":""},{"$f":"IF(OR(AI19=\"\",AI19=0),\"\",MAX(AJ$15:AJ18)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP18)+1","v":4},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP19)","v":"2021-12-01"},{"$f":"IF(OR(AQ19=\"\",AQ19=0),\"\",MAX(AR$15:AR18)+1)","v":4},0,null,"списание",{"$f":"MAX(AV$15:AV18)+1","v":4},{"$f":"IF(OR(AU19=0,AU19=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU19)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$76","v":"Валовый поток заказов в общем пробеге"},{"$f":"MAX(AZ$15:AZ18)+1","v":4},{"$f":"IF(OR(AY19=0,AY19=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY19)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Директор",{"$f":"MAX(CB$15:CB18)+1","v":4},{"$f":"IF(OR(CA19=0,CA19=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA19)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"ТОСЭР",{"$f":"MAX(CN$15:CN18)+1","v":4},{"$f":"IF(OR(CM19=0,CM19=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM19)=1,0,1))","v":0},null,"ТОСЭР",{"$f":"MAX(CR$15:CR18)+1","v":4},{"$f":"IF(OR(CQ19=0,CQ19=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ19)=1,0,1))","v":0},null,"PL(-)",{"$f":"MAX(CV$15:CV18)+1","v":4},0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,"квартал",{"$f":"MAX(J$15:J19)+1","v":5},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I21,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I23,IF(Periods!$Q$16=$I$19,$I24,IF(Periods!$Q$16=$I$20,$I25,IF(Periods!$Q$16=$I$21,$I26,\"\")))))","v":0},{"$f":"IF(OR(Q20=\"\",Q20=0),\"\",MAX(R$15:R19)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,90,{"$f":"MAX(AG$15:AG19)+1","v":5},{"$f":"MAX(AH$15:AH19)+1","v":5},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH20)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH20)))","v":""},{"$f":"IF(OR(AI20=\"\",AI20=0),\"\",MAX(AJ$15:AJ19)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP19)+1","v":5},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP20)","v":"2022-01-01"},{"$f":"IF(OR(AQ20=\"\",AQ20=0),\"\",MAX(AR$15:AR19)+1)","v":5},0,null,"калькуляция",{"$f":"MAX(AV$15:AV19)+1","v":5},{"$f":"IF(OR(AU20=0,AU20=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU20)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Главный бухгалтер",{"$f":"MAX(CB$15:CB19)+1","v":5},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PL",{"$f":"MAX(CV$15:CV19)+1","v":5},0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,"год текущий",{"$f":"MAX(J$15:J20)+1","v":6},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I22,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I24,IF(Periods!$Q$16=$I$19,$I25,IF(Periods!$Q$16=$I$20,$I26,IF(Periods!$Q$16=$I$21,$I27,\"\")))))","v":0},{"$f":"IF(OR(Q21=\"\",Q21=0),\"\",MAX(R$15:R20)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,360,{"$f":"MAX(AG$15:AG20)+1","v":6},{"$f":"MAX(AH$15:AH20)+1","v":6},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH21)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH21)))","v":""},{"$f":"IF(OR(AI21=\"\",AI21=0),\"\",MAX(AJ$15:AJ20)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP20)+1","v":6},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP21)","v":"2022-02-01"},{"$f":"IF(OR(AQ21=\"\",AQ21=0),\"\",MAX(AR$15:AR20)+1)","v":6},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Бухгалтера",{"$f":"MAX(CB$15:CB20)+1","v":6},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF(+)",{"$f":"MAX(CV$15:CV20)+1","v":6},0]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,"год календ.",{"$f":"MAX(J$15:J21)+1","v":7},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I23,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I25,IF(Periods!$Q$16=$I$19,$I26,IF(Periods!$Q$16=$I$20,$I27,IF(Periods!$Q$16=$I$21,$I28,\"\")))))","v":0},{"$f":"IF(OR(Q22=\"\",Q22=0),\"\",MAX(R$15:R21)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,360,{"$f":"MAX(AG$15:AG21)+1","v":7},{"$f":"MAX(AH$15:AH21)+1","v":7},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH22)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH22)))","v":""},{"$f":"IF(OR(AI22=\"\",AI22=0),\"\",MAX(AJ$15:AJ21)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP21)+1","v":7},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP22)","v":"2022-03-01"},{"$f":"IF(OR(AQ22=\"\",AQ22=0),\"\",MAX(AR$15:AR21)+1)","v":7},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Инженер по ремонту и экспл.ТС",{"$f":"MAX(CB$15:CB21)+1","v":7},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF(-)",{"$f":"MAX(CV$15:CV21)+1","v":7},0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH22)+1","v":8},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH23)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH23)))","v":""},{"$f":"IF(OR(AI23=\"\",AI23=0),\"\",MAX(AJ$15:AJ22)+1)","v":""},{"$f":"IF(OR(AI23=0,AI23=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI23)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP22)+1","v":8},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP23)","v":"2022-04-01"},{"$f":"IF(OR(AQ23=\"\",AQ23=0),\"\",MAX(AR$15:AR22)+1)","v":8},{"$f":"IF(OR(AQ23=0,AQ23=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ23)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Менеджер",{"$f":"MAX(CB$15:CB22)+1","v":8},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF",{"$f":"MAX(CV$15:CV22)+1","v":8},0]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH23)+1","v":9},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH24)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH24)))","v":""},{"$f":"IF(OR(AI24=\"\",AI24=0),\"\",MAX(AJ$15:AJ23)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP23)+1","v":9},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP24)","v":"2022-05-01"},{"$f":"IF(OR(AQ24=\"\",AQ24=0),\"\",MAX(AR$15:AR23)+1)","v":9},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Гл.инженер по БДД",{"$f":"MAX(CB$15:CB23)+1","v":9},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS",{"$f":"MAX(CV$15:CV23)+1","v":9},0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH24)+1","v":10},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH25)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH25)))","v":""},{"$f":"IF(OR(AI25=\"\",AI25=0),\"\",MAX(AJ$15:AJ24)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP24)+1","v":10},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP25)","v":"2022-06-01"},{"$f":"IF(OR(AQ25=\"\",AQ25=0),\"\",MAX(AR$15:AR24)+1)","v":10},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Прочие сотрудники",{"$f":"MAX(CB$15:CB24)+1","v":10},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS(+)",{"$f":"MAX(CV$15:CV24)+1","v":10},0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH25)+1","v":11},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH26)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH26)))","v":""},{"$f":"IF(OR(AI26=\"\",AI26=0),\"\",MAX(AJ$15:AJ25)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP25)+1","v":11},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP26)","v":"2022-07-01"},{"$f":"IF(OR(AQ26=\"\",AQ26=0),\"\",MAX(AR$15:AR25)+1)","v":11},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS(-)",{"$f":"MAX(CV$15:CV25)+1","v":11},0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH26)+1","v":12},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH27)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH27)))","v":""},{"$f":"IF(OR(AI27=\"\",AI27=0),\"\",MAX(AJ$15:AJ26)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP26)+1","v":12},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP27)","v":"2022-08-01"},{"$f":"IF(OR(AQ27=\"\",AQ27=0),\"\",MAX(AR$15:AR26)+1)","v":12},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF(+)",{"$f":"MAX(CV$15:CV26)+1","v":12},0]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH27)+1","v":13},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH28)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH28)))","v":""},{"$f":"IF(OR(AI28=\"\",AI28=0),\"\",MAX(AJ$15:AJ27)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP27)+1","v":13},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP28)","v":"2022-09-01"},{"$f":"IF(OR(AQ28=\"\",AQ28=0),\"\",MAX(AR$15:AR27)+1)","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF(-)",{"$f":"MAX(CV$15:CV27)+1","v":13},0]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH28)+1","v":14},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH29)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH29)))","v":""},{"$f":"IF(OR(AI29=\"\",AI29=0),\"\",MAX(AJ$15:AJ28)+1)","v":""},{"$f":"IF(OR(AI29=0,AI29=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI29)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP28)+1","v":14},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP29)","v":"2022-10-01"},{"$f":"IF(OR(AQ29=\"\",AQ29=0),\"\",MAX(AR$15:AR28)+1)","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF",{"$f":"MAX(CV$15:CV28)+1","v":14},0]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH29)+1","v":15},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH30)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH30)))","v":""},{"$f":"IF(OR(AI30=\"\",AI30=0),\"\",MAX(AJ$15:AJ29)+1)","v":""},{"$f":"IF(OR(AI30=0,AI30=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI30)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP29)+1","v":15},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP30)","v":"2022-11-01"},{"$f":"IF(OR(AQ30=\"\",AQ30=0),\"\",MAX(AR$15:AR29)+1)","v":15},0]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP30)+1","v":16},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP31)","v":"2022-12-01"},{"$f":"IF(OR(AQ31=\"\",AQ31=0),\"\",MAX(AR$15:AR30)+1)","v":16},{"$f":"IF(OR(AQ31=0,AQ31=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ31)=1,0,1))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP31)+1","v":17},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP32)","v":"2023-01-01"},{"$f":"IF(OR(AQ32=\"\",AQ32=0),\"\",MAX(AR$15:AR31)+1)","v":17},0]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP32)+1","v":18},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP33)","v":"2023-02-01"},{"$f":"IF(OR(AQ33=\"\",AQ33=0),\"\",MAX(AR$15:AR32)+1)","v":18},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP33)+1","v":19},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP34)","v":"2023-03-01"},{"$f":"IF(OR(AQ34=\"\",AQ34=0),\"\",MAX(AR$15:AR33)+1)","v":19},0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP34)+1","v":20},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP35)","v":"2023-04-01"},{"$f":"IF(OR(AQ35=\"\",AQ35=0),\"\",MAX(AR$15:AR34)+1)","v":20},0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP35)+1","v":21},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP36)","v":"2023-05-01"},{"$f":"IF(OR(AQ36=\"\",AQ36=0),\"\",MAX(AR$15:AR35)+1)","v":21},0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP36)+1","v":22},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP37)","v":"2023-06-01"},{"$f":"IF(OR(AQ37=\"\",AQ37=0),\"\",MAX(AR$15:AR36)+1)","v":22},0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP37)+1","v":23},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP38)","v":"2023-07-01"},{"$f":"IF(OR(AQ38=\"\",AQ38=0),\"\",MAX(AR$15:AR37)+1)","v":23},0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP38)+1","v":24},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP39)","v":"2023-08-01"},{"$f":"IF(OR(AQ39=\"\",AQ39=0),\"\",MAX(AR$15:AR38)+1)","v":24},0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP39)+1","v":25},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP40)","v":"2023-09-01"},{"$f":"IF(OR(AQ40=\"\",AQ40=0),\"\",MAX(AR$15:AR39)+1)","v":25},0]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP40)+1","v":26},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP41)","v":"2023-10-01"},{"$f":"IF(OR(AQ41=\"\",AQ41=0),\"\",MAX(AR$15:AR40)+1)","v":26},0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP41)+1","v":27},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP42)","v":"2023-11-01"},{"$f":"IF(OR(AQ42=\"\",AQ42=0),\"\",MAX(AR$15:AR41)+1)","v":27},0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP42)+1","v":28},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP43)","v":"2023-12-01"},{"$f":"IF(OR(AQ43=\"\",AQ43=0),\"\",MAX(AR$15:AR42)+1)","v":28},0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP43)+1","v":29},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP44)","v":"2024-01-01"},{"$f":"IF(OR(AQ44=\"\",AQ44=0),\"\",MAX(AR$15:AR43)+1)","v":29},0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP44)+1","v":30},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP45)","v":"2024-02-01"},{"$f":"IF(OR(AQ45=\"\",AQ45=0),\"\",MAX(AR$15:AR44)+1)","v":30},0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP45)+1","v":31},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP46)","v":"2024-03-01"},{"$f":"IF(OR(AQ46=\"\",AQ46=0),\"\",MAX(AR$15:AR45)+1)","v":31},0]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP46)+1","v":32},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP47)","v":"2024-04-01"},{"$f":"IF(OR(AQ47=\"\",AQ47=0),\"\",MAX(AR$15:AR46)+1)","v":32},0]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP47)+1","v":33},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP48)","v":"2024-05-01"},{"$f":"IF(OR(AQ48=\"\",AQ48=0),\"\",MAX(AR$15:AR47)+1)","v":33},0]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP48)+1","v":34},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP49)","v":"2024-06-01"},{"$f":"IF(OR(AQ49=\"\",AQ49=0),\"\",MAX(AR$15:AR48)+1)","v":34},0]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP49)+1","v":35},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP50)","v":"2024-07-01"},{"$f":"IF(OR(AQ50=\"\",AQ50=0),\"\",MAX(AR$15:AR49)+1)","v":35},0]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP50)+1","v":36},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP51)","v":"2024-08-01"},{"$f":"IF(OR(AQ51=\"\",AQ51=0),\"\",MAX(AR$15:AR50)+1)","v":36},0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP51)+1","v":37},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP52)","v":"2024-09-01"},{"$f":"IF(OR(AQ52=\"\",AQ52=0),\"\",MAX(AR$15:AR51)+1)","v":37},0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP52)+1","v":38},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP53)","v":"2024-10-01"},{"$f":"IF(OR(AQ53=\"\",AQ53=0),\"\",MAX(AR$15:AR52)+1)","v":38},0]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP53)+1","v":39},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP54)","v":"2024-11-01"},{"$f":"IF(OR(AQ54=\"\",AQ54=0),\"\",MAX(AR$15:AR53)+1)","v":39},0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP54)+1","v":40},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP55)","v":"2024-12-01"},{"$f":"IF(OR(AQ55=\"\",AQ55=0),\"\",MAX(AR$15:AR54)+1)","v":40},0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP55)+1","v":41},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP56)","v":"2025-01-01"},{"$f":"IF(OR(AQ56=\"\",AQ56=0),\"\",MAX(AR$15:AR55)+1)","v":41},0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP56)+1","v":42},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP57)","v":"2025-02-01"},{"$f":"IF(OR(AQ57=\"\",AQ57=0),\"\",MAX(AR$15:AR56)+1)","v":42},0]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP57)+1","v":43},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP58)","v":"2025-03-01"},{"$f":"IF(OR(AQ58=\"\",AQ58=0),\"\",MAX(AR$15:AR57)+1)","v":43},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP58)+1","v":44},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP59)","v":"2025-04-01"},{"$f":"IF(OR(AQ59=\"\",AQ59=0),\"\",MAX(AR$15:AR58)+1)","v":44},0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP59)+1","v":45},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP60)","v":"2025-05-01"},{"$f":"IF(OR(AQ60=\"\",AQ60=0),\"\",MAX(AR$15:AR59)+1)","v":45},0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP60)+1","v":46},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP61)","v":"2025-06-01"},{"$f":"IF(OR(AQ61=\"\",AQ61=0),\"\",MAX(AR$15:AR60)+1)","v":46},0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP61)+1","v":47},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP62)","v":"2025-07-01"},{"$f":"IF(OR(AQ62=\"\",AQ62=0),\"\",MAX(AR$15:AR61)+1)","v":47},0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP62)+1","v":48},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP63)","v":"2025-08-01"},{"$f":"IF(OR(AQ63=\"\",AQ63=0),\"\",MAX(AR$15:AR62)+1)","v":48},0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP63)+1","v":49},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP64)","v":"2025-09-01"},{"$f":"IF(OR(AQ64=\"\",AQ64=0),\"\",MAX(AR$15:AR63)+1)","v":49},0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP64)+1","v":50},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP65)","v":"2025-10-01"},{"$f":"IF(OR(AQ65=\"\",AQ65=0),\"\",MAX(AR$15:AR64)+1)","v":50},0]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP65)+1","v":51},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP66)","v":"2025-11-01"},{"$f":"IF(OR(AQ66=\"\",AQ66=0),\"\",MAX(AR$15:AR65)+1)","v":51},0]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP66)+1","v":52},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP67)","v":"2025-12-01"},{"$f":"IF(OR(AQ67=\"\",AQ67=0),\"\",MAX(AR$15:AR66)+1)","v":52},0]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP67)+1","v":53},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP68)","v":"2026-01-01"},{"$f":"IF(OR(AQ68=\"\",AQ68=0),\"\",MAX(AR$15:AR67)+1)","v":53},0]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP68)+1","v":54},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP69)","v":"2026-02-01"},{"$f":"IF(OR(AQ69=\"\",AQ69=0),\"\",MAX(AR$15:AR68)+1)","v":54},0]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP69)+1","v":55},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP70)","v":"2026-03-01"},{"$f":"IF(OR(AQ70=\"\",AQ70=0),\"\",MAX(AR$15:AR69)+1)","v":55},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP70)+1","v":56},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP71)","v":"2026-04-01"},{"$f":"IF(OR(AQ71=\"\",AQ71=0),\"\",MAX(AR$15:AR70)+1)","v":56},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP71)+1","v":57},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP72)","v":"2026-05-01"},{"$f":"IF(OR(AQ72=\"\",AQ72=0),\"\",MAX(AR$15:AR71)+1)","v":57},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP72)+1","v":58},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP73)","v":"2026-06-01"},{"$f":"IF(OR(AQ73=\"\",AQ73=0),\"\",MAX(AR$15:AR72)+1)","v":58},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP73)+1","v":59},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP74)","v":"2026-07-01"},{"$f":"IF(OR(AQ74=\"\",AQ74=0),\"\",MAX(AR$15:AR73)+1)","v":59},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP74)+1","v":60},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP75)","v":"2026-08-01"},{"$f":"IF(OR(AQ75=\"\",AQ75=0),\"\",MAX(AR$15:AR74)+1)","v":60},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP75)+1","v":61},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP76)","v":"2026-09-01"},{"$f":"IF(OR(AQ76=\"\",AQ76=0),\"\",MAX(AR$15:AR75)+1)","v":61},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP76)+1","v":62},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP77)","v":"2026-10-01"},{"$f":"IF(OR(AQ77=\"\",AQ77=0),\"\",MAX(AR$15:AR76)+1)","v":62},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP77)+1","v":63},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP78)","v":"2026-11-01"},{"$f":"IF(OR(AQ78=\"\",AQ78=0),\"\",MAX(AR$15:AR77)+1)","v":63},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP78)+1","v":64},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP79)","v":"2026-12-01"},{"$f":"IF(OR(AQ79=\"\",AQ79=0),\"\",MAX(AR$15:AR78)+1)","v":64},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP79)+1","v":65},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP80)","v":"2027-01-01"},{"$f":"IF(OR(AQ80=\"\",AQ80=0),\"\",MAX(AR$15:AR79)+1)","v":65},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP80)+1","v":66},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP81)","v":"2027-02-01"},{"$f":"IF(OR(AQ81=\"\",AQ81=0),\"\",MAX(AR$15:AR80)+1)","v":66},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP81)+1","v":67},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP82)","v":"2027-03-01"},{"$f":"IF(OR(AQ82=\"\",AQ82=0),\"\",MAX(AR$15:AR81)+1)","v":67},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP82)+1","v":68},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP83)","v":"2027-04-01"},{"$f":"IF(OR(AQ83=\"\",AQ83=0),\"\",MAX(AR$15:AR82)+1)","v":68},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP83)+1","v":69},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP84)","v":"2027-05-01"},{"$f":"IF(OR(AQ84=\"\",AQ84=0),\"\",MAX(AR$15:AR83)+1)","v":69},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP84)+1","v":70},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP85)","v":"2027-06-01"},{"$f":"IF(OR(AQ85=\"\",AQ85=0),\"\",MAX(AR$15:AR84)+1)","v":70},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP85)+1","v":71},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP86)","v":"2027-07-01"},{"$f":"IF(OR(AQ86=\"\",AQ86=0),\"\",MAX(AR$15:AR85)+1)","v":71},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP86)+1","v":72},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP87)","v":"2027-08-01"},{"$f":"IF(OR(AQ87=\"\",AQ87=0),\"\",MAX(AR$15:AR86)+1)","v":72},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP87)+1","v":73},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP88)","v":"2027-09-01"},{"$f":"IF(OR(AQ88=\"\",AQ88=0),\"\",MAX(AR$15:AR87)+1)","v":73},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP88)+1","v":74},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP89)","v":"2027-10-01"},{"$f":"IF(OR(AQ89=\"\",AQ89=0),\"\",MAX(AR$15:AR88)+1)","v":74},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP89)+1","v":75},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP90)","v":"2027-11-01"},{"$f":"IF(OR(AQ90=\"\",AQ90=0),\"\",MAX(AR$15:AR89)+1)","v":75},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP90)+1","v":76},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP91)","v":"2027-12-01"},{"$f":"IF(OR(AQ91=\"\",AQ91=0),\"\",MAX(AR$15:AR90)+1)","v":76},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP91)+1","v":77},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP92)","v":"2028-01-01"},{"$f":"IF(OR(AQ92=\"\",AQ92=0),\"\",MAX(AR$15:AR91)+1)","v":77},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP92)+1","v":78},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP93)","v":"2028-02-01"},{"$f":"IF(OR(AQ93=\"\",AQ93=0),\"\",MAX(AR$15:AR92)+1)","v":78},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP93)+1","v":79},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP94)","v":"2028-03-01"},{"$f":"IF(OR(AQ94=\"\",AQ94=0),\"\",MAX(AR$15:AR93)+1)","v":79},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP94)+1","v":80},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP95)","v":"2028-04-01"},{"$f":"IF(OR(AQ95=\"\",AQ95=0),\"\",MAX(AR$15:AR94)+1)","v":80},{"$f":"IF(OR(AQ95=0,AQ95=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ95)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP95)+1","v":81},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP96)","v":"2028-05-01"},{"$f":"IF(OR(AQ96=\"\",AQ96=0),\"\",MAX(AR$15:AR95)+1)","v":81},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP96)+1","v":82},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP97)","v":"2028-06-01"},{"$f":"IF(OR(AQ97=\"\",AQ97=0),\"\",MAX(AR$15:AR96)+1)","v":82},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP97)+1","v":83},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP98)","v":"2028-07-01"},{"$f":"IF(OR(AQ98=\"\",AQ98=0),\"\",MAX(AR$15:AR97)+1)","v":83},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP98)+1","v":84},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP99)","v":"2028-08-01"},{"$f":"IF(OR(AQ99=\"\",AQ99=0),\"\",MAX(AR$15:AR98)+1)","v":84},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP99)+1","v":85},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP100)","v":"00:00:00"},{"$f":"IF(OR(AQ100=\"\",AQ100=0),\"\",MAX(AR$15:AR99)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP100)+1","v":86},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP101)","v":"00:00:00"},{"$f":"IF(OR(AQ101=\"\",AQ101=0),\"\",MAX(AR$15:AR100)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP101)+1","v":87},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP102)","v":"00:00:00"},{"$f":"IF(OR(AQ102=\"\",AQ102=0),\"\",MAX(AR$15:AR101)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP102)+1","v":88},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP103)","v":"00:00:00"},{"$f":"IF(OR(AQ103=\"\",AQ103=0),\"\",MAX(AR$15:AR102)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP103)+1","v":89},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP104)","v":"00:00:00"},{"$f":"IF(OR(AQ104=\"\",AQ104=0),\"\",MAX(AR$15:AR103)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP104)+1","v":90},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP105)","v":"00:00:00"},{"$f":"IF(OR(AQ105=\"\",AQ105=0),\"\",MAX(AR$15:AR104)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP105)+1","v":91},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP106)","v":"00:00:00"},{"$f":"IF(OR(AQ106=\"\",AQ106=0),\"\",MAX(AR$15:AR105)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP106)+1","v":92},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP107)","v":"00:00:00"},{"$f":"IF(OR(AQ107=\"\",AQ107=0),\"\",MAX(AR$15:AR106)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP107)+1","v":93},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP108)","v":"00:00:00"},{"$f":"IF(OR(AQ108=\"\",AQ108=0),\"\",MAX(AR$15:AR107)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP108)+1","v":94},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP109)","v":"00:00:00"},{"$f":"IF(OR(AQ109=\"\",AQ109=0),\"\",MAX(AR$15:AR108)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP109)+1","v":95},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP110)","v":"00:00:00"},{"$f":"IF(OR(AQ110=\"\",AQ110=0),\"\",MAX(AR$15:AR109)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP110)+1","v":96},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP111)","v":"00:00:00"},{"$f":"IF(OR(AQ111=\"\",AQ111=0),\"\",MAX(AR$15:AR110)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP111)+1","v":97},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP112)","v":"00:00:00"},{"$f":"IF(OR(AQ112=\"\",AQ112=0),\"\",MAX(AR$15:AR111)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP112)+1","v":98},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP113)","v":"00:00:00"},{"$f":"IF(OR(AQ113=\"\",AQ113=0),\"\",MAX(AR$15:AR112)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP113)+1","v":99},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP114)","v":"00:00:00"},{"$f":"IF(OR(AQ114=\"\",AQ114=0),\"\",MAX(AR$15:AR113)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP114)+1","v":100},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP115)","v":"00:00:00"},{"$f":"IF(OR(AQ115=\"\",AQ115=0),\"\",MAX(AR$15:AR114)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP115)+1","v":101},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP116)","v":"00:00:00"},{"$f":"IF(OR(AQ116=\"\",AQ116=0),\"\",MAX(AR$15:AR115)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP116)+1","v":102},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP117)","v":"00:00:00"},{"$f":"IF(OR(AQ117=\"\",AQ117=0),\"\",MAX(AR$15:AR116)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP117)+1","v":103},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP118)","v":"00:00:00"},{"$f":"IF(OR(AQ118=\"\",AQ118=0),\"\",MAX(AR$15:AR117)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP118)+1","v":104},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP119)","v":"00:00:00"},{"$f":"IF(OR(AQ119=\"\",AQ119=0),\"\",MAX(AR$15:AR118)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP119)+1","v":105},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP120)","v":"00:00:00"},{"$f":"IF(OR(AQ120=\"\",AQ120=0),\"\",MAX(AR$15:AR119)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP120)+1","v":106},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP121)","v":"00:00:00"},{"$f":"IF(OR(AQ121=\"\",AQ121=0),\"\",MAX(AR$15:AR120)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP121)+1","v":107},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP122)","v":"00:00:00"},{"$f":"IF(OR(AQ122=\"\",AQ122=0),\"\",MAX(AR$15:AR121)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP122)+1","v":108},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP123)","v":"00:00:00"},{"$f":"IF(OR(AQ123=\"\",AQ123=0),\"\",MAX(AR$15:AR122)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP123)+1","v":109},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP124)","v":"00:00:00"},{"$f":"IF(OR(AQ124=\"\",AQ124=0),\"\",MAX(AR$15:AR123)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP124)+1","v":110},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP125)","v":"00:00:00"},{"$f":"IF(OR(AQ125=\"\",AQ125=0),\"\",MAX(AR$15:AR124)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP125)+1","v":111},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP126)","v":"00:00:00"},{"$f":"IF(OR(AQ126=\"\",AQ126=0),\"\",MAX(AR$15:AR125)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP126)+1","v":112},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP127)","v":"00:00:00"},{"$f":"IF(OR(AQ127=\"\",AQ127=0),\"\",MAX(AR$15:AR126)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP127)+1","v":113},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP128)","v":"00:00:00"},{"$f":"IF(OR(AQ128=\"\",AQ128=0),\"\",MAX(AR$15:AR127)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP128)+1","v":114},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP129)","v":"00:00:00"},{"$f":"IF(OR(AQ129=\"\",AQ129=0),\"\",MAX(AR$15:AR128)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP129)+1","v":115},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP130)","v":"00:00:00"},{"$f":"IF(OR(AQ130=\"\",AQ130=0),\"\",MAX(AR$15:AR129)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP130)+1","v":116},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP131)","v":"00:00:00"},{"$f":"IF(OR(AQ131=\"\",AQ131=0),\"\",MAX(AR$15:AR130)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP131)+1","v":117},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP132)","v":"00:00:00"},{"$f":"IF(OR(AQ132=\"\",AQ132=0),\"\",MAX(AR$15:AR131)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP132)+1","v":118},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP133)","v":"00:00:00"},{"$f":"IF(OR(AQ133=\"\",AQ133=0),\"\",MAX(AR$15:AR132)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP133)+1","v":119},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP134)","v":"00:00:00"},{"$f":"IF(OR(AQ134=\"\",AQ134=0),\"\",MAX(AR$15:AR133)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP134)+1","v":120},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP135)","v":"00:00:00"},{"$f":"IF(OR(AQ135=\"\",AQ135=0),\"\",MAX(AR$15:AR134)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP135)+1","v":121},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP136)","v":"00:00:00"},{"$f":"IF(OR(AQ136=\"\",AQ136=0),\"\",MAX(AR$15:AR135)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP136)+1","v":122},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP137)","v":"00:00:00"},{"$f":"IF(OR(AQ137=\"\",AQ137=0),\"\",MAX(AR$15:AR136)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP137)+1","v":123},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP138)","v":"00:00:00"},{"$f":"IF(OR(AQ138=\"\",AQ138=0),\"\",MAX(AR$15:AR137)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP138)+1","v":124},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP139)","v":"00:00:00"},{"$f":"IF(OR(AQ139=\"\",AQ139=0),\"\",MAX(AR$15:AR138)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP139)+1","v":125},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP140)","v":"00:00:00"},{"$f":"IF(OR(AQ140=\"\",AQ140=0),\"\",MAX(AR$15:AR139)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP140)+1","v":126},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP141)","v":"00:00:00"},{"$f":"IF(OR(AQ141=\"\",AQ141=0),\"\",MAX(AR$15:AR140)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP141)+1","v":127},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP142)","v":"00:00:00"},{"$f":"IF(OR(AQ142=\"\",AQ142=0),\"\",MAX(AR$15:AR141)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP142)+1","v":128},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP143)","v":"00:00:00"},{"$f":"IF(OR(AQ143=\"\",AQ143=0),\"\",MAX(AR$15:AR142)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP143)+1","v":129},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP144)","v":"00:00:00"},{"$f":"IF(OR(AQ144=\"\",AQ144=0),\"\",MAX(AR$15:AR143)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP144)+1","v":130},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP145)","v":"00:00:00"},{"$f":"IF(OR(AQ145=\"\",AQ145=0),\"\",MAX(AR$15:AR144)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP145)+1","v":131},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP146)","v":"00:00:00"},{"$f":"IF(OR(AQ146=\"\",AQ146=0),\"\",MAX(AR$15:AR145)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP146)+1","v":132},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP147)","v":"00:00:00"},{"$f":"IF(OR(AQ147=\"\",AQ147=0),\"\",MAX(AR$15:AR146)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP147)+1","v":133},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP148)","v":"00:00:00"},{"$f":"IF(OR(AQ148=\"\",AQ148=0),\"\",MAX(AR$15:AR147)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP148)+1","v":134},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP149)","v":"00:00:00"},{"$f":"IF(OR(AQ149=\"\",AQ149=0),\"\",MAX(AR$15:AR148)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP149)+1","v":135},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP150)","v":"00:00:00"},{"$f":"IF(OR(AQ150=\"\",AQ150=0),\"\",MAX(AR$15:AR149)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP150)+1","v":136},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP151)","v":"00:00:00"},{"$f":"IF(OR(AQ151=\"\",AQ151=0),\"\",MAX(AR$15:AR150)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP151)+1","v":137},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP152)","v":"00:00:00"},{"$f":"IF(OR(AQ152=\"\",AQ152=0),\"\",MAX(AR$15:AR151)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP152)+1","v":138},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP153)","v":"00:00:00"},{"$f":"IF(OR(AQ153=\"\",AQ153=0),\"\",MAX(AR$15:AR152)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP153)+1","v":139},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP154)","v":"00:00:00"},{"$f":"IF(OR(AQ154=\"\",AQ154=0),\"\",MAX(AR$15:AR153)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP154)+1","v":140},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP155)","v":"00:00:00"},{"$f":"IF(OR(AQ155=\"\",AQ155=0),\"\",MAX(AR$15:AR154)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP155)+1","v":141},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP156)","v":"00:00:00"},{"$f":"IF(OR(AQ156=\"\",AQ156=0),\"\",MAX(AR$15:AR155)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP156)+1","v":142},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP157)","v":"00:00:00"},{"$f":"IF(OR(AQ157=\"\",AQ157=0),\"\",MAX(AR$15:AR156)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP157)+1","v":143},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP158)","v":"00:00:00"},{"$f":"IF(OR(AQ158=\"\",AQ158=0),\"\",MAX(AR$15:AR157)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP158)+1","v":144},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP159)","v":"00:00:00"},{"$f":"IF(OR(AQ159=\"\",AQ159=0),\"\",MAX(AR$15:AR158)+1)","v":""},{"$f":"IF(OR(AQ159=0,AQ159=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ159)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP159)+1","v":145},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP160)","v":"00:00:00"},{"$f":"IF(OR(AQ160=\"\",AQ160=0),\"\",MAX(AR$15:AR159)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP160)+1","v":146},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP161)","v":"00:00:00"},{"$f":"IF(OR(AQ161=\"\",AQ161=0),\"\",MAX(AR$15:AR160)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP161)+1","v":147},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP162)","v":"00:00:00"},{"$f":"IF(OR(AQ162=\"\",AQ162=0),\"\",MAX(AR$15:AR161)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP162)+1","v":148},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP163)","v":"00:00:00"},{"$f":"IF(OR(AQ163=\"\",AQ163=0),\"\",MAX(AR$15:AR162)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP163)+1","v":149},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP164)","v":"00:00:00"},{"$f":"IF(OR(AQ164=\"\",AQ164=0),\"\",MAX(AR$15:AR163)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP164)+1","v":150},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP165)","v":"00:00:00"},{"$f":"IF(OR(AQ165=\"\",AQ165=0),\"\",MAX(AR$15:AR164)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP165)+1","v":151},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP166)","v":"00:00:00"},{"$f":"IF(OR(AQ166=\"\",AQ166=0),\"\",MAX(AR$15:AR165)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP166)+1","v":152},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP167)","v":"00:00:00"},{"$f":"IF(OR(AQ167=\"\",AQ167=0),\"\",MAX(AR$15:AR166)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP167)+1","v":153},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP168)","v":"00:00:00"},{"$f":"IF(OR(AQ168=\"\",AQ168=0),\"\",MAX(AR$15:AR167)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP168)+1","v":154},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP169)","v":"00:00:00"},{"$f":"IF(OR(AQ169=\"\",AQ169=0),\"\",MAX(AR$15:AR168)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP169)+1","v":155},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP170)","v":"00:00:00"},{"$f":"IF(OR(AQ170=\"\",AQ170=0),\"\",MAX(AR$15:AR169)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP170)+1","v":156},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP171)","v":"00:00:00"},{"$f":"IF(OR(AQ171=\"\",AQ171=0),\"\",MAX(AR$15:AR170)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP171)+1","v":157},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP172)","v":"00:00:00"},{"$f":"IF(OR(AQ172=\"\",AQ172=0),\"\",MAX(AR$15:AR171)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP172)+1","v":158},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP173)","v":"00:00:00"},{"$f":"IF(OR(AQ173=\"\",AQ173=0),\"\",MAX(AR$15:AR172)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP173)+1","v":159},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP174)","v":"00:00:00"},{"$f":"IF(OR(AQ174=\"\",AQ174=0),\"\",MAX(AR$15:AR173)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP174)+1","v":160},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP175)","v":"00:00:00"},{"$f":"IF(OR(AQ175=\"\",AQ175=0),\"\",MAX(AR$15:AR174)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP175)+1","v":161},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP176)","v":"00:00:00"},{"$f":"IF(OR(AQ176=\"\",AQ176=0),\"\",MAX(AR$15:AR175)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP176)+1","v":162},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP177)","v":"00:00:00"},{"$f":"IF(OR(AQ177=\"\",AQ177=0),\"\",MAX(AR$15:AR176)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP177)+1","v":163},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP178)","v":"00:00:00"},{"$f":"IF(OR(AQ178=\"\",AQ178=0),\"\",MAX(AR$15:AR177)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP178)+1","v":164},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP179)","v":"00:00:00"},{"$f":"IF(OR(AQ179=\"\",AQ179=0),\"\",MAX(AR$15:AR178)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP179)+1","v":165},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP180)","v":"00:00:00"},{"$f":"IF(OR(AQ180=\"\",AQ180=0),\"\",MAX(AR$15:AR179)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP180)+1","v":166},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP181)","v":"00:00:00"},{"$f":"IF(OR(AQ181=\"\",AQ181=0),\"\",MAX(AR$15:AR180)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP181)+1","v":167},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP182)","v":"00:00:00"},{"$f":"IF(OR(AQ182=\"\",AQ182=0),\"\",MAX(AR$15:AR181)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP182)+1","v":168},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP183)","v":"00:00:00"},{"$f":"IF(OR(AQ183=\"\",AQ183=0),\"\",MAX(AR$15:AR182)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP183)+1","v":169},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP184)","v":"00:00:00"},{"$f":"IF(OR(AQ184=\"\",AQ184=0),\"\",MAX(AR$15:AR183)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP184)+1","v":170},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP185)","v":"00:00:00"},{"$f":"IF(OR(AQ185=\"\",AQ185=0),\"\",MAX(AR$15:AR184)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP185)+1","v":171},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP186)","v":"00:00:00"},{"$f":"IF(OR(AQ186=\"\",AQ186=0),\"\",MAX(AR$15:AR185)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP186)+1","v":172},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP187)","v":"00:00:00"},{"$f":"IF(OR(AQ187=\"\",AQ187=0),\"\",MAX(AR$15:AR186)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP187)+1","v":173},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP188)","v":"00:00:00"},{"$f":"IF(OR(AQ188=\"\",AQ188=0),\"\",MAX(AR$15:AR187)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP188)+1","v":174},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP189)","v":"00:00:00"},{"$f":"IF(OR(AQ189=\"\",AQ189=0),\"\",MAX(AR$15:AR188)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP189)+1","v":175},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP190)","v":"00:00:00"},{"$f":"IF(OR(AQ190=\"\",AQ190=0),\"\",MAX(AR$15:AR189)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP190)+1","v":176},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP191)","v":"00:00:00"},{"$f":"IF(OR(AQ191=\"\",AQ191=0),\"\",MAX(AR$15:AR190)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP191)+1","v":177},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP192)","v":"00:00:00"},{"$f":"IF(OR(AQ192=\"\",AQ192=0),\"\",MAX(AR$15:AR191)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP192)+1","v":178},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP193)","v":"00:00:00"},{"$f":"IF(OR(AQ193=\"\",AQ193=0),\"\",MAX(AR$15:AR192)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP193)+1","v":179},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP194)","v":"00:00:00"},{"$f":"IF(OR(AQ194=\"\",AQ194=0),\"\",MAX(AR$15:AR193)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP194)+1","v":180},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP195)","v":"00:00:00"},{"$f":"IF(OR(AQ195=\"\",AQ195=0),\"\",MAX(AR$15:AR194)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP195)+1","v":181},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP196)","v":"00:00:00"},{"$f":"IF(OR(AQ196=\"\",AQ196=0),\"\",MAX(AR$15:AR195)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP196)+1","v":182},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP197)","v":"00:00:00"},{"$f":"IF(OR(AQ197=\"\",AQ197=0),\"\",MAX(AR$15:AR196)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP197)+1","v":183},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP198)","v":"00:00:00"},{"$f":"IF(OR(AQ198=\"\",AQ198=0),\"\",MAX(AR$15:AR197)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP198)+1","v":184},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP199)","v":"00:00:00"},{"$f":"IF(OR(AQ199=\"\",AQ199=0),\"\",MAX(AR$15:AR198)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP199)+1","v":185},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP200)","v":"00:00:00"},{"$f":"IF(OR(AQ200=\"\",AQ200=0),\"\",MAX(AR$15:AR199)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP200)+1","v":186},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP201)","v":"00:00:00"},{"$f":"IF(OR(AQ201=\"\",AQ201=0),\"\",MAX(AR$15:AR200)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP201)+1","v":187},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP202)","v":"00:00:00"},{"$f":"IF(OR(AQ202=\"\",AQ202=0),\"\",MAX(AR$15:AR201)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP202)+1","v":188},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP203)","v":"00:00:00"},{"$f":"IF(OR(AQ203=\"\",AQ203=0),\"\",MAX(AR$15:AR202)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP203)+1","v":189},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP204)","v":"00:00:00"},{"$f":"IF(OR(AQ204=\"\",AQ204=0),\"\",MAX(AR$15:AR203)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP204)+1","v":190},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP205)","v":"00:00:00"},{"$f":"IF(OR(AQ205=\"\",AQ205=0),\"\",MAX(AR$15:AR204)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP205)+1","v":191},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP206)","v":"00:00:00"},{"$f":"IF(OR(AQ206=\"\",AQ206=0),\"\",MAX(AR$15:AR205)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP206)+1","v":192},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP207)","v":"00:00:00"},{"$f":"IF(OR(AQ207=\"\",AQ207=0),\"\",MAX(AR$15:AR206)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP207)+1","v":193},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP208)","v":"00:00:00"},{"$f":"IF(OR(AQ208=\"\",AQ208=0),\"\",MAX(AR$15:AR207)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP208)+1","v":194},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP209)","v":"00:00:00"},{"$f":"IF(OR(AQ209=\"\",AQ209=0),\"\",MAX(AR$15:AR208)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP209)+1","v":195},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP210)","v":"00:00:00"},{"$f":"IF(OR(AQ210=\"\",AQ210=0),\"\",MAX(AR$15:AR209)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP210)+1","v":196},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP211)","v":"00:00:00"},{"$f":"IF(OR(AQ211=\"\",AQ211=0),\"\",MAX(AR$15:AR210)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP211)+1","v":197},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP212)","v":"00:00:00"},{"$f":"IF(OR(AQ212=\"\",AQ212=0),\"\",MAX(AR$15:AR211)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP212)+1","v":198},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP213)","v":"00:00:00"},{"$f":"IF(OR(AQ213=\"\",AQ213=0),\"\",MAX(AR$15:AR212)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP213)+1","v":199},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP214)","v":"00:00:00"},{"$f":"IF(OR(AQ214=\"\",AQ214=0),\"\",MAX(AR$15:AR213)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP214)+1","v":200},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP215)","v":"00:00:00"},{"$f":"IF(OR(AQ215=\"\",AQ215=0),\"\",MAX(AR$15:AR214)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP215)+1","v":201},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP216)","v":"00:00:00"},{"$f":"IF(OR(AQ216=\"\",AQ216=0),\"\",MAX(AR$15:AR215)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP216)+1","v":202},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP217)","v":"00:00:00"},{"$f":"IF(OR(AQ217=\"\",AQ217=0),\"\",MAX(AR$15:AR216)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP217)+1","v":203},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP218)","v":"00:00:00"},{"$f":"IF(OR(AQ218=\"\",AQ218=0),\"\",MAX(AR$15:AR217)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP218)+1","v":204},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP219)","v":"00:00:00"},{"$f":"IF(OR(AQ219=\"\",AQ219=0),\"\",MAX(AR$15:AR218)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP219)+1","v":205},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP220)","v":"00:00:00"},{"$f":"IF(OR(AQ220=\"\",AQ220=0),\"\",MAX(AR$15:AR219)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP220)+1","v":206},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP221)","v":"00:00:00"},{"$f":"IF(OR(AQ221=\"\",AQ221=0),\"\",MAX(AR$15:AR220)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP221)+1","v":207},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP222)","v":"00:00:00"},{"$f":"IF(OR(AQ222=\"\",AQ222=0),\"\",MAX(AR$15:AR221)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP222)+1","v":208},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP223)","v":"00:00:00"},{"$f":"IF(OR(AQ223=\"\",AQ223=0),\"\",MAX(AR$15:AR222)+1)","v":""},{"$f":"IF(OR(AQ223=0,AQ223=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ223)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP223)+1","v":209},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP224)","v":"00:00:00"},{"$f":"IF(OR(AQ224=\"\",AQ224=0),\"\",MAX(AR$15:AR223)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP224)+1","v":210},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP225)","v":"00:00:00"},{"$f":"IF(OR(AQ225=\"\",AQ225=0),\"\",MAX(AR$15:AR224)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP225)+1","v":211},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP226)","v":"00:00:00"},{"$f":"IF(OR(AQ226=\"\",AQ226=0),\"\",MAX(AR$15:AR225)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP226)+1","v":212},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP227)","v":"00:00:00"},{"$f":"IF(OR(AQ227=\"\",AQ227=0),\"\",MAX(AR$15:AR226)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP227)+1","v":213},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP228)","v":"00:00:00"},{"$f":"IF(OR(AQ228=\"\",AQ228=0),\"\",MAX(AR$15:AR227)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP228)+1","v":214},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP229)","v":"00:00:00"},{"$f":"IF(OR(AQ229=\"\",AQ229=0),\"\",MAX(AR$15:AR228)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP229)+1","v":215},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP230)","v":"00:00:00"},{"$f":"IF(OR(AQ230=\"\",AQ230=0),\"\",MAX(AR$15:AR229)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP230)+1","v":216},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP231)","v":"00:00:00"},{"$f":"IF(OR(AQ231=\"\",AQ231=0),\"\",MAX(AR$15:AR230)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP231)+1","v":217},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP232)","v":"00:00:00"},{"$f":"IF(OR(AQ232=\"\",AQ232=0),\"\",MAX(AR$15:AR231)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP232)+1","v":218},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP233)","v":"00:00:00"},{"$f":"IF(OR(AQ233=\"\",AQ233=0),\"\",MAX(AR$15:AR232)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP233)+1","v":219},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP234)","v":"00:00:00"},{"$f":"IF(OR(AQ234=\"\",AQ234=0),\"\",MAX(AR$15:AR233)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP234)+1","v":220},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP235)","v":"00:00:00"},{"$f":"IF(OR(AQ235=\"\",AQ235=0),\"\",MAX(AR$15:AR234)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP235)+1","v":221},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP236)","v":"00:00:00"},{"$f":"IF(OR(AQ236=\"\",AQ236=0),\"\",MAX(AR$15:AR235)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP236)+1","v":222},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP237)","v":"00:00:00"},{"$f":"IF(OR(AQ237=\"\",AQ237=0),\"\",MAX(AR$15:AR236)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP237)+1","v":223},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP238)","v":"00:00:00"},{"$f":"IF(OR(AQ238=\"\",AQ238=0),\"\",MAX(AR$15:AR237)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP238)+1","v":224},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP239)","v":"00:00:00"},{"$f":"IF(OR(AQ239=\"\",AQ239=0),\"\",MAX(AR$15:AR238)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP239)+1","v":225},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP240)","v":"00:00:00"},{"$f":"IF(OR(AQ240=\"\",AQ240=0),\"\",MAX(AR$15:AR239)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP240)+1","v":226},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP241)","v":"00:00:00"},{"$f":"IF(OR(AQ241=\"\",AQ241=0),\"\",MAX(AR$15:AR240)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP241)+1","v":227},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP242)","v":"00:00:00"},{"$f":"IF(OR(AQ242=\"\",AQ242=0),\"\",MAX(AR$15:AR241)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP242)+1","v":228},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP243)","v":"00:00:00"},{"$f":"IF(OR(AQ243=\"\",AQ243=0),\"\",MAX(AR$15:AR242)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP243)+1","v":229},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP244)","v":"00:00:00"},{"$f":"IF(OR(AQ244=\"\",AQ244=0),\"\",MAX(AR$15:AR243)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP244)+1","v":230},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP245)","v":"00:00:00"},{"$f":"IF(OR(AQ245=\"\",AQ245=0),\"\",MAX(AR$15:AR244)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP245)+1","v":231},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP246)","v":"00:00:00"},{"$f":"IF(OR(AQ246=\"\",AQ246=0),\"\",MAX(AR$15:AR245)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP246)+1","v":232},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP247)","v":"00:00:00"},{"$f":"IF(OR(AQ247=\"\",AQ247=0),\"\",MAX(AR$15:AR246)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP247)+1","v":233},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP248)","v":"00:00:00"},{"$f":"IF(OR(AQ248=\"\",AQ248=0),\"\",MAX(AR$15:AR247)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP248)+1","v":234},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP249)","v":"00:00:00"},{"$f":"IF(OR(AQ249=\"\",AQ249=0),\"\",MAX(AR$15:AR248)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP249)+1","v":235},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP250)","v":"00:00:00"},{"$f":"IF(OR(AQ250=\"\",AQ250=0),\"\",MAX(AR$15:AR249)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP250)+1","v":236},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP251)","v":"00:00:00"},{"$f":"IF(OR(AQ251=\"\",AQ251=0),\"\",MAX(AR$15:AR250)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP251)+1","v":237},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP252)","v":"00:00:00"},{"$f":"IF(OR(AQ252=\"\",AQ252=0),\"\",MAX(AR$15:AR251)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP252)+1","v":238},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP253)","v":"00:00:00"},{"$f":"IF(OR(AQ253=\"\",AQ253=0),\"\",MAX(AR$15:AR252)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP253)+1","v":239},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP254)","v":"00:00:00"},{"$f":"IF(OR(AQ254=\"\",AQ254=0),\"\",MAX(AR$15:AR253)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP254)+1","v":240},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP255)","v":"00:00:00"},{"$f":"IF(OR(AQ255=\"\",AQ255=0),\"\",MAX(AR$15:AR254)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP255)+1","v":241},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP256)","v":"00:00:00"},{"$f":"IF(OR(AQ256=\"\",AQ256=0),\"\",MAX(AR$15:AR255)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP256)+1","v":242},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP257)","v":"00:00:00"},{"$f":"IF(OR(AQ257=\"\",AQ257=0),\"\",MAX(AR$15:AR256)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP257)+1","v":243},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP258)","v":"00:00:00"},{"$f":"IF(OR(AQ258=\"\",AQ258=0),\"\",MAX(AR$15:AR257)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP258)+1","v":244},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP259)","v":"00:00:00"},{"$f":"IF(OR(AQ259=\"\",AQ259=0),\"\",MAX(AR$15:AR258)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP259)+1","v":245},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP260)","v":"00:00:00"},{"$f":"IF(OR(AQ260=\"\",AQ260=0),\"\",MAX(AR$15:AR259)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP260)+1","v":246},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP261)","v":"00:00:00"},{"$f":"IF(OR(AQ261=\"\",AQ261=0),\"\",MAX(AR$15:AR260)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP261)+1","v":247},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP262)","v":"00:00:00"},{"$f":"IF(OR(AQ262=\"\",AQ262=0),\"\",MAX(AR$15:AR261)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP262)+1","v":248},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP263)","v":"00:00:00"},{"$f":"IF(OR(AQ263=\"\",AQ263=0),\"\",MAX(AR$15:AR262)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP263)+1","v":249},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP264)","v":"00:00:00"},{"$f":"IF(OR(AQ264=\"\",AQ264=0),\"\",MAX(AR$15:AR263)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP264)+1","v":250},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP265)","v":"00:00:00"},{"$f":"IF(OR(AQ265=\"\",AQ265=0),\"\",MAX(AR$15:AR264)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP265)+1","v":251},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP266)","v":"00:00:00"},{"$f":"IF(OR(AQ266=\"\",AQ266=0),\"\",MAX(AR$15:AR265)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP266)+1","v":252},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP267)","v":"00:00:00"},{"$f":"IF(OR(AQ267=\"\",AQ267=0),\"\",MAX(AR$15:AR266)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP267)+1","v":253},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP268)","v":"00:00:00"},{"$f":"IF(OR(AQ268=\"\",AQ268=0),\"\",MAX(AR$15:AR267)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP268)+1","v":254},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP269)","v":"00:00:00"},{"$f":"IF(OR(AQ269=\"\",AQ269=0),\"\",MAX(AR$15:AR268)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP269)+1","v":255},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP270)","v":"00:00:00"},{"$f":"IF(OR(AQ270=\"\",AQ270=0),\"\",MAX(AR$15:AR269)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP270)+1","v":256},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP271)","v":"00:00:00"},{"$f":"IF(OR(AQ271=\"\",AQ271=0),\"\",MAX(AR$15:AR270)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP271)+1","v":257},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP272)","v":"00:00:00"},{"$f":"IF(OR(AQ272=\"\",AQ272=0),\"\",MAX(AR$15:AR271)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP272)+1","v":258},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP273)","v":"00:00:00"},{"$f":"IF(OR(AQ273=\"\",AQ273=0),\"\",MAX(AR$15:AR272)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP273)+1","v":259},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP274)","v":"00:00:00"},{"$f":"IF(OR(AQ274=\"\",AQ274=0),\"\",MAX(AR$15:AR273)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP274)+1","v":260},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP275)","v":"00:00:00"},{"$f":"IF(OR(AQ275=\"\",AQ275=0),\"\",MAX(AR$15:AR274)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP275)+1","v":261},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP276)","v":"00:00:00"},{"$f":"IF(OR(AQ276=\"\",AQ276=0),\"\",MAX(AR$15:AR275)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP276)+1","v":262},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP277)","v":"00:00:00"},{"$f":"IF(OR(AQ277=\"\",AQ277=0),\"\",MAX(AR$15:AR276)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP277)+1","v":263},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP278)","v":"00:00:00"},{"$f":"IF(OR(AQ278=\"\",AQ278=0),\"\",MAX(AR$15:AR277)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP278)+1","v":264},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP279)","v":"00:00:00"},{"$f":"IF(OR(AQ279=\"\",AQ279=0),\"\",MAX(AR$15:AR278)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP279)+1","v":265},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP280)","v":"00:00:00"},{"$f":"IF(OR(AQ280=\"\",AQ280=0),\"\",MAX(AR$15:AR279)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP280)+1","v":266},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP281)","v":"00:00:00"},{"$f":"IF(OR(AQ281=\"\",AQ281=0),\"\",MAX(AR$15:AR280)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP281)+1","v":267},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP282)","v":"00:00:00"},{"$f":"IF(OR(AQ282=\"\",AQ282=0),\"\",MAX(AR$15:AR281)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP282)+1","v":268},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP283)","v":"00:00:00"},{"$f":"IF(OR(AQ283=\"\",AQ283=0),\"\",MAX(AR$15:AR282)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP283)+1","v":269},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP284)","v":"00:00:00"},{"$f":"IF(OR(AQ284=\"\",AQ284=0),\"\",MAX(AR$15:AR283)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP284)+1","v":270},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP285)","v":"00:00:00"},{"$f":"IF(OR(AQ285=\"\",AQ285=0),\"\",MAX(AR$15:AR284)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP285)+1","v":271},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP286)","v":"00:00:00"},{"$f":"IF(OR(AQ286=\"\",AQ286=0),\"\",MAX(AR$15:AR285)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP286)+1","v":272},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP287)","v":"00:00:00"},{"$f":"IF(OR(AQ287=\"\",AQ287=0),\"\",MAX(AR$15:AR286)+1)","v":""},{"$f":"IF(OR(AQ287=0,AQ287=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ287)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP287)+1","v":273},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP288)","v":"00:00:00"},{"$f":"IF(OR(AQ288=\"\",AQ288=0),\"\",MAX(AR$15:AR287)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP288)+1","v":274},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP289)","v":"00:00:00"},{"$f":"IF(OR(AQ289=\"\",AQ289=0),\"\",MAX(AR$15:AR288)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP289)+1","v":275},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP290)","v":"00:00:00"},{"$f":"IF(OR(AQ290=\"\",AQ290=0),\"\",MAX(AR$15:AR289)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP290)+1","v":276},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP291)","v":"00:00:00"},{"$f":"IF(OR(AQ291=\"\",AQ291=0),\"\",MAX(AR$15:AR290)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP291)+1","v":277},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP292)","v":"00:00:00"},{"$f":"IF(OR(AQ292=\"\",AQ292=0),\"\",MAX(AR$15:AR291)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP292)+1","v":278},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP293)","v":"00:00:00"},{"$f":"IF(OR(AQ293=\"\",AQ293=0),\"\",MAX(AR$15:AR292)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP293)+1","v":279},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP294)","v":"00:00:00"},{"$f":"IF(OR(AQ294=\"\",AQ294=0),\"\",MAX(AR$15:AR293)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP294)+1","v":280},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP295)","v":"00:00:00"},{"$f":"IF(OR(AQ295=\"\",AQ295=0),\"\",MAX(AR$15:AR294)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP295)+1","v":281},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP296)","v":"00:00:00"},{"$f":"IF(OR(AQ296=\"\",AQ296=0),\"\",MAX(AR$15:AR295)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP296)+1","v":282},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP297)","v":"00:00:00"},{"$f":"IF(OR(AQ297=\"\",AQ297=0),\"\",MAX(AR$15:AR296)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP297)+1","v":283},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP298)","v":"00:00:00"},{"$f":"IF(OR(AQ298=\"\",AQ298=0),\"\",MAX(AR$15:AR297)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP298)+1","v":284},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP299)","v":"00:00:00"},{"$f":"IF(OR(AQ299=\"\",AQ299=0),\"\",MAX(AR$15:AR298)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP299)+1","v":285},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP300)","v":"00:00:00"},{"$f":"IF(OR(AQ300=\"\",AQ300=0),\"\",MAX(AR$15:AR299)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP300)+1","v":286},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP301)","v":"00:00:00"},{"$f":"IF(OR(AQ301=\"\",AQ301=0),\"\",MAX(AR$15:AR300)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP301)+1","v":287},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP302)","v":"00:00:00"},{"$f":"IF(OR(AQ302=\"\",AQ302=0),\"\",MAX(AR$15:AR301)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP302)+1","v":288},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP303)","v":"00:00:00"},{"$f":"IF(OR(AQ303=\"\",AQ303=0),\"\",MAX(AR$15:AR302)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP303)+1","v":289},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP304)","v":"00:00:00"},{"$f":"IF(OR(AQ304=\"\",AQ304=0),\"\",MAX(AR$15:AR303)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP304)+1","v":290},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP305)","v":"00:00:00"},{"$f":"IF(OR(AQ305=\"\",AQ305=0),\"\",MAX(AR$15:AR304)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP305)+1","v":291},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP306)","v":"00:00:00"},{"$f":"IF(OR(AQ306=\"\",AQ306=0),\"\",MAX(AR$15:AR305)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP306)+1","v":292},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP307)","v":"00:00:00"},{"$f":"IF(OR(AQ307=\"\",AQ307=0),\"\",MAX(AR$15:AR306)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP307)+1","v":293},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP308)","v":"00:00:00"},{"$f":"IF(OR(AQ308=\"\",AQ308=0),\"\",MAX(AR$15:AR307)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP308)+1","v":294},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP309)","v":"00:00:00"},{"$f":"IF(OR(AQ309=\"\",AQ309=0),\"\",MAX(AR$15:AR308)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP309)+1","v":295},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP310)","v":"00:00:00"},{"$f":"IF(OR(AQ310=\"\",AQ310=0),\"\",MAX(AR$15:AR309)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP310)+1","v":296},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP311)","v":"00:00:00"},{"$f":"IF(OR(AQ311=\"\",AQ311=0),\"\",MAX(AR$15:AR310)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP311)+1","v":297},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP312)","v":"00:00:00"},{"$f":"IF(OR(AQ312=\"\",AQ312=0),\"\",MAX(AR$15:AR311)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP312)+1","v":298},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP313)","v":"00:00:00"},{"$f":"IF(OR(AQ313=\"\",AQ313=0),\"\",MAX(AR$15:AR312)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP313)+1","v":299},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP314)","v":"00:00:00"},{"$f":"IF(OR(AQ314=\"\",AQ314=0),\"\",MAX(AR$15:AR313)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP314)+1","v":300},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP315)","v":"00:00:00"},{"$f":"IF(OR(AQ315=\"\",AQ315=0),\"\",MAX(AR$15:AR314)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP315)+1","v":301},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP316)","v":"00:00:00"},{"$f":"IF(OR(AQ316=\"\",AQ316=0),\"\",MAX(AR$15:AR315)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP316)+1","v":302},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP317)","v":"00:00:00"},{"$f":"IF(OR(AQ317=\"\",AQ317=0),\"\",MAX(AR$15:AR316)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP317)+1","v":303},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP318)","v":"00:00:00"},{"$f":"IF(OR(AQ318=\"\",AQ318=0),\"\",MAX(AR$15:AR317)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP318)+1","v":304},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP319)","v":"00:00:00"},{"$f":"IF(OR(AQ319=\"\",AQ319=0),\"\",MAX(AR$15:AR318)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP319)+1","v":305},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP320)","v":"00:00:00"},{"$f":"IF(OR(AQ320=\"\",AQ320=0),\"\",MAX(AR$15:AR319)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP320)+1","v":306},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP321)","v":"00:00:00"},{"$f":"IF(OR(AQ321=\"\",AQ321=0),\"\",MAX(AR$15:AR320)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP321)+1","v":307},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP322)","v":"00:00:00"},{"$f":"IF(OR(AQ322=\"\",AQ322=0),\"\",MAX(AR$15:AR321)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP322)+1","v":308},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP323)","v":"00:00:00"},{"$f":"IF(OR(AQ323=\"\",AQ323=0),\"\",MAX(AR$15:AR322)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP323)+1","v":309},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP324)","v":"00:00:00"},{"$f":"IF(OR(AQ324=\"\",AQ324=0),\"\",MAX(AR$15:AR323)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP324)+1","v":310},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP325)","v":"00:00:00"},{"$f":"IF(OR(AQ325=\"\",AQ325=0),\"\",MAX(AR$15:AR324)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP325)+1","v":311},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP326)","v":"00:00:00"},{"$f":"IF(OR(AQ326=\"\",AQ326=0),\"\",MAX(AR$15:AR325)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP326)+1","v":312},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP327)","v":"00:00:00"},{"$f":"IF(OR(AQ327=\"\",AQ327=0),\"\",MAX(AR$15:AR326)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP327)+1","v":313},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP328)","v":"00:00:00"},{"$f":"IF(OR(AQ328=\"\",AQ328=0),\"\",MAX(AR$15:AR327)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP328)+1","v":314},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP329)","v":"00:00:00"},{"$f":"IF(OR(AQ329=\"\",AQ329=0),\"\",MAX(AR$15:AR328)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP329)+1","v":315},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP330)","v":"00:00:00"},{"$f":"IF(OR(AQ330=\"\",AQ330=0),\"\",MAX(AR$15:AR329)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP330)+1","v":316},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP331)","v":"00:00:00"},{"$f":"IF(OR(AQ331=\"\",AQ331=0),\"\",MAX(AR$15:AR330)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP331)+1","v":317},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP332)","v":"00:00:00"},{"$f":"IF(OR(AQ332=\"\",AQ332=0),\"\",MAX(AR$15:AR331)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP332)+1","v":318},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP333)","v":"00:00:00"},{"$f":"IF(OR(AQ333=\"\",AQ333=0),\"\",MAX(AR$15:AR332)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP333)+1","v":319},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP334)","v":"00:00:00"},{"$f":"IF(OR(AQ334=\"\",AQ334=0),\"\",MAX(AR$15:AR333)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP334)+1","v":320},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP335)","v":"00:00:00"},{"$f":"IF(OR(AQ335=\"\",AQ335=0),\"\",MAX(AR$15:AR334)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP335)+1","v":321},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP336)","v":"00:00:00"},{"$f":"IF(OR(AQ336=\"\",AQ336=0),\"\",MAX(AR$15:AR335)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP336)+1","v":322},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP337)","v":"00:00:00"},{"$f":"IF(OR(AQ337=\"\",AQ337=0),\"\",MAX(AR$15:AR336)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP337)+1","v":323},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP338)","v":"00:00:00"},{"$f":"IF(OR(AQ338=\"\",AQ338=0),\"\",MAX(AR$15:AR337)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP338)+1","v":324},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP339)","v":"00:00:00"},{"$f":"IF(OR(AQ339=\"\",AQ339=0),\"\",MAX(AR$15:AR338)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP339)+1","v":325},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP340)","v":"00:00:00"},{"$f":"IF(OR(AQ340=\"\",AQ340=0),\"\",MAX(AR$15:AR339)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP340)+1","v":326},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP341)","v":"00:00:00"},{"$f":"IF(OR(AQ341=\"\",AQ341=0),\"\",MAX(AR$15:AR340)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP341)+1","v":327},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP342)","v":"00:00:00"},{"$f":"IF(OR(AQ342=\"\",AQ342=0),\"\",MAX(AR$15:AR341)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP342)+1","v":328},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP343)","v":"00:00:00"},{"$f":"IF(OR(AQ343=\"\",AQ343=0),\"\",MAX(AR$15:AR342)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP343)+1","v":329},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP344)","v":"00:00:00"},{"$f":"IF(OR(AQ344=\"\",AQ344=0),\"\",MAX(AR$15:AR343)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP344)+1","v":330},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP345)","v":"00:00:00"},{"$f":"IF(OR(AQ345=\"\",AQ345=0),\"\",MAX(AR$15:AR344)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP345)+1","v":331},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP346)","v":"00:00:00"},{"$f":"IF(OR(AQ346=\"\",AQ346=0),\"\",MAX(AR$15:AR345)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP346)+1","v":332},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP347)","v":"00:00:00"},{"$f":"IF(OR(AQ347=\"\",AQ347=0),\"\",MAX(AR$15:AR346)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP347)+1","v":333},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP348)","v":"00:00:00"},{"$f":"IF(OR(AQ348=\"\",AQ348=0),\"\",MAX(AR$15:AR347)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP348)+1","v":334},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP349)","v":"00:00:00"},{"$f":"IF(OR(AQ349=\"\",AQ349=0),\"\",MAX(AR$15:AR348)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP349)+1","v":335},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP350)","v":"00:00:00"},{"$f":"IF(OR(AQ350=\"\",AQ350=0),\"\",MAX(AR$15:AR349)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP350)+1","v":336},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP351)","v":"00:00:00"},{"$f":"IF(OR(AQ351=\"\",AQ351=0),\"\",MAX(AR$15:AR350)+1)","v":""},{"$f":"IF(OR(AQ351=0,AQ351=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ351)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP351)+1","v":337},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP352)","v":"00:00:00"},{"$f":"IF(OR(AQ352=\"\",AQ352=0),\"\",MAX(AR$15:AR351)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP352)+1","v":338},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP353)","v":"00:00:00"},{"$f":"IF(OR(AQ353=\"\",AQ353=0),\"\",MAX(AR$15:AR352)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP353)+1","v":339},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP354)","v":"00:00:00"},{"$f":"IF(OR(AQ354=\"\",AQ354=0),\"\",MAX(AR$15:AR353)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP354)+1","v":340},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP355)","v":"00:00:00"},{"$f":"IF(OR(AQ355=\"\",AQ355=0),\"\",MAX(AR$15:AR354)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP355)+1","v":341},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP356)","v":"00:00:00"},{"$f":"IF(OR(AQ356=\"\",AQ356=0),\"\",MAX(AR$15:AR355)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP356)+1","v":342},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP357)","v":"00:00:00"},{"$f":"IF(OR(AQ357=\"\",AQ357=0),\"\",MAX(AR$15:AR356)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP357)+1","v":343},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP358)","v":"00:00:00"},{"$f":"IF(OR(AQ358=\"\",AQ358=0),\"\",MAX(AR$15:AR357)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP358)+1","v":344},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP359)","v":"00:00:00"},{"$f":"IF(OR(AQ359=\"\",AQ359=0),\"\",MAX(AR$15:AR358)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP359)+1","v":345},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP360)","v":"00:00:00"},{"$f":"IF(OR(AQ360=\"\",AQ360=0),\"\",MAX(AR$15:AR359)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP360)+1","v":346},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP361)","v":"00:00:00"},{"$f":"IF(OR(AQ361=\"\",AQ361=0),\"\",MAX(AR$15:AR360)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP361)+1","v":347},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP362)","v":"00:00:00"},{"$f":"IF(OR(AQ362=\"\",AQ362=0),\"\",MAX(AR$15:AR361)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP362)+1","v":348},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP363)","v":"00:00:00"},{"$f":"IF(OR(AQ363=\"\",AQ363=0),\"\",MAX(AR$15:AR362)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP363)+1","v":349},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP364)","v":"00:00:00"},{"$f":"IF(OR(AQ364=\"\",AQ364=0),\"\",MAX(AR$15:AR363)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP364)+1","v":350},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP365)","v":"00:00:00"},{"$f":"IF(OR(AQ365=\"\",AQ365=0),\"\",MAX(AR$15:AR364)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP365)+1","v":351},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP366)","v":"00:00:00"},{"$f":"IF(OR(AQ366=\"\",AQ366=0),\"\",MAX(AR$15:AR365)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP366)+1","v":352},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP367)","v":"00:00:00"},{"$f":"IF(OR(AQ367=\"\",AQ367=0),\"\",MAX(AR$15:AR366)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP367)+1","v":353},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP368)","v":"00:00:00"},{"$f":"IF(OR(AQ368=\"\",AQ368=0),\"\",MAX(AR$15:AR367)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP368)+1","v":354},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP369)","v":"00:00:00"},{"$f":"IF(OR(AQ369=\"\",AQ369=0),\"\",MAX(AR$15:AR368)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP369)+1","v":355},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP370)","v":"00:00:00"},{"$f":"IF(OR(AQ370=\"\",AQ370=0),\"\",MAX(AR$15:AR369)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP370)+1","v":356},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP371)","v":"00:00:00"},{"$f":"IF(OR(AQ371=\"\",AQ371=0),\"\",MAX(AR$15:AR370)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP371)+1","v":357},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP372)","v":"00:00:00"},{"$f":"IF(OR(AQ372=\"\",AQ372=0),\"\",MAX(AR$15:AR371)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP372)+1","v":358},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP373)","v":"00:00:00"},{"$f":"IF(OR(AQ373=\"\",AQ373=0),\"\",MAX(AR$15:AR372)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP373)+1","v":359},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP374)","v":"00:00:00"},{"$f":"IF(OR(AQ374=\"\",AQ374=0),\"\",MAX(AR$15:AR373)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP374)+1","v":360},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP375)","v":"00:00:00"},{"$f":"IF(OR(AQ375=\"\",AQ375=0),\"\",MAX(AR$15:AR374)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP375)+1","v":361},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP376)","v":"00:00:00"},{"$f":"IF(OR(AQ376=\"\",AQ376=0),\"\",MAX(AR$15:AR375)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP376)+1","v":362},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP377)","v":"00:00:00"},{"$f":"IF(OR(AQ377=\"\",AQ377=0),\"\",MAX(AR$15:AR376)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP377)+1","v":363},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP378)","v":"00:00:00"},{"$f":"IF(OR(AQ378=\"\",AQ378=0),\"\",MAX(AR$15:AR377)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP378)+1","v":364},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP379)","v":"00:00:00"},{"$f":"IF(OR(AQ379=\"\",AQ379=0),\"\",MAX(AR$15:AR378)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP379)+1","v":365},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP380)","v":"00:00:00"},{"$f":"IF(OR(AQ380=\"\",AQ380=0),\"\",MAX(AR$15:AR379)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP380)+1","v":366},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP381)","v":"00:00:00"},{"$f":"IF(OR(AQ381=\"\",AQ381=0),\"\",MAX(AR$15:AR380)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP381)+1","v":367},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP382)","v":"00:00:00"},{"$f":"IF(OR(AQ382=\"\",AQ382=0),\"\",MAX(AR$15:AR381)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP382)+1","v":368},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP383)","v":"00:00:00"},{"$f":"IF(OR(AQ383=\"\",AQ383=0),\"\",MAX(AR$15:AR382)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP383)+1","v":369},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP384)","v":"00:00:00"},{"$f":"IF(OR(AQ384=\"\",AQ384=0),\"\",MAX(AR$15:AR383)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP384)+1","v":370},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP385)","v":"00:00:00"},{"$f":"IF(OR(AQ385=\"\",AQ385=0),\"\",MAX(AR$15:AR384)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP385)+1","v":371},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP386)","v":"00:00:00"},{"$f":"IF(OR(AQ386=\"\",AQ386=0),\"\",MAX(AR$15:AR385)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP386)+1","v":372},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP387)","v":"00:00:00"},{"$f":"IF(OR(AQ387=\"\",AQ387=0),\"\",MAX(AR$15:AR386)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP387)+1","v":373},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP388)","v":"00:00:00"},{"$f":"IF(OR(AQ388=\"\",AQ388=0),\"\",MAX(AR$15:AR387)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP388)+1","v":374},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP389)","v":"00:00:00"},{"$f":"IF(OR(AQ389=\"\",AQ389=0),\"\",MAX(AR$15:AR388)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP389)+1","v":375},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP390)","v":"00:00:00"},{"$f":"IF(OR(AQ390=\"\",AQ390=0),\"\",MAX(AR$15:AR389)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP390)+1","v":376},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP391)","v":"00:00:00"},{"$f":"IF(OR(AQ391=\"\",AQ391=0),\"\",MAX(AR$15:AR390)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP391)+1","v":377},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP392)","v":"00:00:00"},{"$f":"IF(OR(AQ392=\"\",AQ392=0),\"\",MAX(AR$15:AR391)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP392)+1","v":378},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP393)","v":"00:00:00"},{"$f":"IF(OR(AQ393=\"\",AQ393=0),\"\",MAX(AR$15:AR392)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP393)+1","v":379},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP394)","v":"00:00:00"},{"$f":"IF(OR(AQ394=\"\",AQ394=0),\"\",MAX(AR$15:AR393)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP394)+1","v":380},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP395)","v":"00:00:00"},{"$f":"IF(OR(AQ395=\"\",AQ395=0),\"\",MAX(AR$15:AR394)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP395)+1","v":381},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP396)","v":"00:00:00"},{"$f":"IF(OR(AQ396=\"\",AQ396=0),\"\",MAX(AR$15:AR395)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP396)+1","v":382},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP397)","v":"00:00:00"},{"$f":"IF(OR(AQ397=\"\",AQ397=0),\"\",MAX(AR$15:AR396)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP397)+1","v":383},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP398)","v":"00:00:00"},{"$f":"IF(OR(AQ398=\"\",AQ398=0),\"\",MAX(AR$15:AR397)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP398)+1","v":384},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP399)","v":"00:00:00"},{"$f":"IF(OR(AQ399=\"\",AQ399=0),\"\",MAX(AR$15:AR398)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP399)+1","v":385},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP400)","v":"00:00:00"},{"$f":"IF(OR(AQ400=\"\",AQ400=0),\"\",MAX(AR$15:AR399)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP400)+1","v":386},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP401)","v":"00:00:00"},{"$f":"IF(OR(AQ401=\"\",AQ401=0),\"\",MAX(AR$15:AR400)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP401)+1","v":387},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP402)","v":"00:00:00"},{"$f":"IF(OR(AQ402=\"\",AQ402=0),\"\",MAX(AR$15:AR401)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP402)+1","v":388},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP403)","v":"00:00:00"},{"$f":"IF(OR(AQ403=\"\",AQ403=0),\"\",MAX(AR$15:AR402)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP403)+1","v":389},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP404)","v":"00:00:00"},{"$f":"IF(OR(AQ404=\"\",AQ404=0),\"\",MAX(AR$15:AR403)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP404)+1","v":390},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP405)","v":"00:00:00"},{"$f":"IF(OR(AQ405=\"\",AQ405=0),\"\",MAX(AR$15:AR404)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP405)+1","v":391},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP406)","v":"00:00:00"},{"$f":"IF(OR(AQ406=\"\",AQ406=0),\"\",MAX(AR$15:AR405)+1)","v":""},{"$f":"IF(OR(AQ406=0,AQ406=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ406)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP406)+1","v":392},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP407)","v":"00:00:00"},{"$f":"IF(OR(AQ407=\"\",AQ407=0),\"\",MAX(AR$15:AR406)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP407)+1","v":393},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP408)","v":"00:00:00"},{"$f":"IF(OR(AQ408=\"\",AQ408=0),\"\",MAX(AR$15:AR407)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP408)+1","v":394},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP409)","v":"00:00:00"},{"$f":"IF(OR(AQ409=\"\",AQ409=0),\"\",MAX(AR$15:AR408)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP409)+1","v":395},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP410)","v":"00:00:00"},{"$f":"IF(OR(AQ410=\"\",AQ410=0),\"\",MAX(AR$15:AR409)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP410)+1","v":396},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP411)","v":"00:00:00"},{"$f":"IF(OR(AQ411=\"\",AQ411=0),\"\",MAX(AR$15:AR410)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP411)+1","v":397},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP412)","v":"00:00:00"},{"$f":"IF(OR(AQ412=\"\",AQ412=0),\"\",MAX(AR$15:AR411)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP412)+1","v":398},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP413)","v":"00:00:00"},{"$f":"IF(OR(AQ413=\"\",AQ413=0),\"\",MAX(AR$15:AR412)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP413)+1","v":399},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP414)","v":"00:00:00"},{"$f":"IF(OR(AQ414=\"\",AQ414=0),\"\",MAX(AR$15:AR413)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP414)+1","v":400},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP415)","v":"00:00:00"},{"$f":"IF(OR(AQ415=\"\",AQ415=0),\"\",MAX(AR$15:AR414)+1)","v":""},{"$f":"IF(OR(AQ415=0,AQ415=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ415)=1,0,1))","v":0}]

{"sheet":"Macro","index":4,"n_rows":91,"n_cols":159,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"Macro",null,null,"Макропоказатели внешней среды",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,0,"Параметры рабочего дня сотрудника"]
[17,null,null,null,null,null,0,"Параметры рабочего дня сотрудника","Время одной смены рабочего дня",null,null,null,"кол-во часов",null,null,"*",12,null,0]
[18,null,null,null,null,null,0,"Параметры рабочего дня сотрудника","Количество рабочих дней в месяце",null,null,null,"р.дней/мес.",null,null,"*",20,null,0]
[19,null,null,null,null,null,0,"Параметры рабочего дня сотрудника","Количество рабочих дней в расчетном периоде",null,null,null,"р.дней/расч.пер.",null,null,null,20,null,0]
[20,null,null,null,null,null,0,"Параметры рабочего дня сотрудника","Количество рабочих часов в расчетном периоде",null,null,null,"р.часов/расч.пер.",null,null,null,240,null,0]
[21]
[22,null,null,null,null,null,0,"Система налогообложения",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[23,null,null,null,null,null,0,"Система налогообложения","Единое значение для всех периодов расчета",null,null,null,"вып.список",null,null,"*","ОСНО","^",0]
[24,null,null,null,null,null,0,"Система налогообложения","Вручную для каждого периода расчетов",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,null,"*"]
[25,null,null,null,null,null,0,"Система налогообложения","г",2021,null,null,"вып.список",null,null,"*",null,"^",0]
[26,null,null,null,null,null,0,"Система налогообложения","г",2022,null,null,"вып.список",null,null,"*",null,"^",0]
[27,null,null,null,null,null,0,"Система налогообложения","г",2023,null,null,"вып.список",null,null,"*",null,"^",0]
[28,null,null,null,null,null,0,"Система налогообложения","г",2024,null,null,"вып.список",null,null,"*",null,"^",0]
[29,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[30]
[31,null,null,null,null,null,0,"Ставки налога на прибыль"]
[32,null,null,null,null,null,0,"Ставки налога на прибыль","ОСНО",null,null,null,"%",null,null,"*",0.2,null,0]
[33,null,null,null,null,null,0,"Ставки налога на прибыль","УСН(6%)",null,null,null,"%",null,null,"*",0.06,null,0]
[34,null,null,null,null,null,0,"Ставки налога на прибыль","УСН(6%)","ограничения суммы НП на вычет соцсборов",null,null,"%",null,null,"*",0.5,null,0]
[35,null,null,null,null,null,0,"Ставки налога на прибыль","УСН(15%)",null,null,null,"%",null,null,"*",0.15,null,0]
[36,null,null,null,null,null,0,"Ставки налога на прибыль","УСН(15%)","минимальный процент от дохода",null,null,"%",null,null,"*",0.01,null,0]
[37,null,null,null,null,null,0,"Ставки налога на прибыль","ТОСЭР",null,null,null,"%"]
[38,null,null,null,null,null,0,"Ставки налога на прибыль","г",5,null,null,"%",null,null,"*",0,null,0]
[39,null,null,null,null,null,0,"Ставки налога на прибыль","г",10,null,null,"%",null,null,"*",0.12,null,0]
[40,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[41]
[42,null,null,null,null,null,0,"Ставки НДС"]
[43,null,null,null,null,null,0,"Ставки НДС","ОСНО",null,null,null,"%",null,null,"*",0.2,null,0]
[44,null,null,null,null,null,0,"Ставки НДС","УСН(6%)",null,null,null,"%",null,null,"*",0,null,0]
[45,null,null,null,null,null,0,"Ставки НДС","УСН(15%)",null,null,null,"%",null,null,"*",0,null,0]
[46,null,null,null,null,null,0,"Ставки НДС","ТОСЭР",null,null,null,"%"]
[47,null,null,null,null,null,0,"Ставки НДС","г",5,null,null,"%",null,null,"*",0.2,null,0]
[48,null,null,null,null,null,0,"Ставки НДС","г",10,null,null,"%",null,null,"*",0.2,null,0]
[49,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[50]
[51,null,null,null,null,null,0,"Ставки соцсборов"]
[52,null,null,null,null,null,0,"Ставки соцсборов","ОСНО",null,null,null,"%",null,null,"*",0.3,null,0]
[53,null,null,null,null,null,0,"Ставки соцсборов","УСН(6%)",null,null,null,"%",null,null,"*",0.3,null,0]
[54,null,null,null,null,null,0,"Ставки соцсборов","УСН(15%)",null,null,null,"%",null,null,"*",0.3,null,0]
[55,null,null,null,null,null,0,"Ставки соцсборов","ТОСЭР",null,null,null,"%"]
[56,null,null,null,null,null,0,"Ставки соцсборов","г",5,null,null,"%",null,null,"*",7.5999999999999998E-2,null,0]
[57,null,null,null,null,null,0,"Ставки соцсборов","г",10,null,null,"%",null,null,"*",7.5999999999999998E-2,null,0]
[58,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[59]
[60,null,null,null,null,null,0,"Ставки земельного налога",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[61,null,null,null,null,null,0,"Ставки земельного налога","ОСНО",null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,0]
[62,null,null,null,null,null,0,"Ставки земельного налога","УСН(6%)",null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,0]
[63,null,null,null,null,null,0,"Ставки земельного налога","УСН(15%)",null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,0]
[64,null,null,null,null,null,0,"Ставки земельного налога","ТОСЭР",null,null,null,"%"]
[65,null,null,null,null,null,0,"Ставки земельного налога","г",5,null,null,"%",null,null,"*",0,null,0]
[66,null,null,null,null,null,0,"Ставки земельного налога","г",20,null,null,"%",null,null,"*",0,null,0]
[67,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[68]
[69,null,null,null,null,null,0,"Ставки налога на имущество",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[70,null,null,null,null,null,0,"Ставки налога на имущество","ОСНО",null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,0]
[71,null,null,null,null,null,0,"Ставки налога на имущество","УСН(6%)",null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,0]
[72,null,null,null,null,null,0,"Ставки налога на имущество","УСН(15%)",null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,0]
[73,null,null,null,null,null,0,"Ставки налога на имущество","ТОСЭР",null,null,null,"%"]
[74,null,null,null,null,null,0,"Ставки налога на имущество","г",5,null,null,"%",null,null,"*",0,null,0]
[75,null,null,null,null,null,0,"Ставки налога на имущество","г",20,null,null,"%",null,null,"*",0,null,0]
[76,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[77]
[78,null,null,null,null,null,0,"Ставки транспортного налога",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3]
[79,null,null,null,null,null,0,"Ставки транспортного налога","ОСНО",null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,0]
[80,null,null,null,null,null,0,"Ставки транспортного налога","УСН(6%)",null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,0]
[81,null,null,null,null,null,0,"Ставки транспортного налога","УСН(15%)",null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,0]
[82,null,null,null,null,null,0,"Ставки транспортного налога","ТОСЭР",null,null,null,"%"]
[83,null,null,null,null,null,0,"Ставки транспортного налога","г",5,null,null,"%",null,null,"*",0,null,0]
[84,null,null,null,null,null,0,"Ставки транспортного налога","г",20,null,null,"%",null,null,"*",0,null,0]
[85,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[86]
[87,null,null,null,null,null,0,"НДС к возмещению по капзатратам"]
[88,null,null,null,null,null,0,"НДС к возмещению по капзатратам","кол-во месяцев на возмещение НДС",null,null,null,"кол-во мес.",null,null,"*",7,null,0]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"Items","index":5,"n_rows":70,"n_cols":73,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":9},null,null,null,{"$f":"COLUMN()","v":13},null,null,null,{"$f":"COLUMN()","v":17},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":30},null,null,null,{"$f":"COLUMN()","v":34},null,null,null,{"$f":"COLUMN()","v":38},null,{"$f":"COLUMN()","v":40},null,null,{"$f":"COLUMN()","v":43},null,null,null,{"$f":"COLUMN()","v":47},null,null,null,{"$f":"COLUMN()","v":51},null,null,null,{"$f":"COLUMN()","v":55},null,null,null,{"$f":"COLUMN()","v":59},null,null,null,{"$f":"COLUMN()","v":63},null,null,null,{"$f":"COLUMN()","v":67},null,null,null,{"$f":"COLUMN()","v":71}]
[null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"I"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"M"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"Q"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AD"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AH"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AL"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AN"},null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AU"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AY"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BC"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BG"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BK"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BO"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I30\")","v":"Items"},null,null,{"$f":"INDIRECT(\"START!K30\")","v":"Справочники статей доходов и расходов и т.д."}]
[null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,{"$f":"START!$I$35","v":"Prdction"},null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$37","v":"Exp"},null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,{"$f":"START!$I$54","v":"Calc"},null,null,null,{"$f":"START!$I$54","v":"Calc"},null,null,null,{"$f":"START!$I$54","v":"Calc"}]
[null,null,null,null,null,null,null,null,"Капитальные затраты маркетинга",null,null,null,"Прямые переменные расходы маркетинга",null,null,null,"Прямые постоянные расходы маркетинга",null,null,null,null,null,null,null,null,null,null,null,null,"Прямые переменные коммерческие расходы",null,null,null,"Прямые постоянные расходы отдела продаж",null,null,null,"Прямые производственные расходы",null,"ед.изм.",null,null,"Постоянные производственные расходы",null,null,null,"Капзатраты разовые амортизируемые",null,null,null,"Капзатраты переменные амортизируемые",null,null,null,"Постоянные расходы",null,null,null,"Расходы на персонал",null,null,null,"Статьи Баланса",null,null,null,"Статьи отчета о прибылях и убытках",null,null,null,"Статьи отчета о ДДС"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PM14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},null,null,{"$f":"IF(OR(I13=0,I13=\"\"),1,IF(COUNTIF(13:13,I13)=1,0,1))","v":0},null,{"$f":"SUM(K$15:K$100000)","v":0},null,{"$f":"IF(OR(M13=0,M13=\"\"),1,IF(COUNTIF(13:13,M13)=1,0,1))","v":0},null,{"$f":"SUM(O$15:O$100000)","v":0},null,{"$f":"IF(OR(Q13=0,Q13=\"\"),1,IF(COUNTIF(13:13,Q13)=1,0,1))","v":0},null,{"$f":"SUM(S$15:S$100000)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AD13=0,AD13=\"\"),1,IF(COUNTIF(13:13,AD13)=1,0,1))","v":0},null,{"$f":"SUM(AF$15:AF$100000)","v":0},null,{"$f":"IF(OR(AH13=0,AH13=\"\"),1,IF(COUNTIF(13:13,AH13)=1,0,1))","v":0},null,{"$f":"SUM(AJ$15:AJ$100000)","v":0},null,{"$f":"IF(OR(AL13=0,AL13=\"\"),1,IF(COUNTIF(13:13,AL13)=1,0,1))","v":0},null,{"$f":"IF(OR(AN13=0,AN13=\"\"),1,IF(COUNTIF(13:13,AN13)=1,0,1))","v":0},{"$f":"SUM(AO$15:AO$100000)","v":0},null,{"$f":"IF(OR(AQ13=0,AQ13=\"\"),1,IF(COUNTIF(13:13,AQ13)=1,0,1))","v":0},null,{"$f":"SUM(AS$15:AS$100000)","v":0},null,{"$f":"IF(OR(AU13=0,AU13=\"\"),1,IF(COUNTIF(13:13,AU13)=1,0,1))","v":0},null,{"$f":"SUM(AW$15:AW$100000)","v":0},null,{"$f":"IF(OR(AY13=0,AY13=\"\"),1,IF(COUNTIF(13:13,AY13)=1,0,1))","v":0},null,{"$f":"SUM(BA$15:BA$100000)","v":0},null,{"$f":"IF(OR(BC13=0,BC13=\"\"),1,IF(COUNTIF(13:13,BC13)=1,0,1))","v":0},null,{"$f":"SUM(BE$15:BE$100000)","v":0},null,{"$f":"IF(OR(BG13=0,BG13=\"\"),1,IF(COUNTIF(13:13,BG13)=1,0,1))","v":0},null,{"$f":"SUM(BI$15:BI$100000)","v":0},null,{"$f":"IF(OR(BK13=0,BK13=\"\"),1,IF(COUNTIF(13:13,BK13)=1,0,1))","v":0},null,{"$f":"SUM(BM$15:BM$100000)","v":0},null,{"$f":"IF(OR(BO13=0,BO13=\"\"),1,IF(COUNTIF(13:13,BO13)=1,0,1))","v":0},null,{"$f":"SUM(BQ$15:BQ$100000)","v":0},null,{"$f":"IF(OR(BS13=0,BS13=\"\"),1,IF(COUNTIF(13:13,BS13)=1,0,1))","v":0},null,{"$f":"SUM(BU$15:BU$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&I$2&$A16&\":\"&I$2&($A15+MAX(J$15:J$100000))","v":"Items!I16:I18"},null,null,null,{"$f":"$F$11&\"!\"&M$2&$A16&\":\"&M$2&($A15+MAX(N$15:N$100000))","v":"Items!M16:M18"},null,null,null,{"$f":"$F$11&\"!\"&Q$2&$A16&\":\"&Q$2&($A15+MAX(R$15:R$100000))","v":"Items!Q16:Q17"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&AD$2&$A16&\":\"&AD$2&($A15+MAX(AE$15:AE$100000))","v":"Items!AD16:AD18"},null,null,null,{"$f":"$F$11&\"!\"&AH$2&$A16&\":\"&AH$2&($A15+MAX(AI$15:AI$100000))","v":"Items!AH16:AH17"},null,null,null,{"$f":"$F$11&\"!\"&AL$2&$A16&\":\"&AL$2&($A15+MAX(AM$15:AM$100000))","v":"Items!AL16:AL18"},null,{"$f":"$F$11&\"!\"&AN$2&$A16&\":\"&AN$2&($A15+MAX(AO$15:AO$100000))","v":"Items!AN16:AN15"},null,null,{"$f":"$F$11&\"!\"&AQ$2&$A16&\":\"&AQ$2&($A15+MAX(AR$15:AR$100000))","v":"Items!AQ16:AQ17"},null,null,null,{"$f":"$F$11&\"!\"&AU$2&$A16&\":\"&AU$2&($A15+MAX(AV$15:AV$100000))","v":"Items!AU16:AU25"},null,null,null,{"$f":"$F$11&\"!\"&AY$2&$A16&\":\"&AY$2&($A15+MAX(AZ$15:AZ$100000))","v":"Items!AY16:AY25"},null,null,null,{"$f":"$F$11&\"!\"&BC$2&$A16&\":\"&BC$2&($A15+MAX(BD$15:BD$100000))","v":"Items!BC16:BC22"},null,null,null,{"$f":"$F$11&\"!\"&BG$2&$A16&\":\"&BG$2&($A15+MAX(BH$15:BH$100000))","v":"Items!BG16:BG20"},null,null,null,{"$f":"$F$11&\"!\"&BK$2&$A16&\":\"&BK$2&($A15+MAX(BL$15:BL$100000))","v":"Items!BK16:BK46"},null,null,null,{"$f":"$F$11&\"!\"&BO$2&$A16&\":\"&BO$2&($A15+MAX(BP$15:BP$100000))","v":"Items!BO16:BO35"},null,null,null,{"$f":"$F$11&\"!\"&BS$2&$A16&\":\"&BS$2&($A15+MAX(BT$15:BT$100000))","v":"Items!BS16:BS42"}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"*","Подготовка рекламных материалов",{"$f":"MAX(J$15:J15)+1","v":1},{"$f":"IF(OR(I16=0,I16=\"\"),0,IF(COUNTIF(I$15:I$100000,I16)=1,0,1))","v":0},"*","Представительские расходы",{"$f":"MAX(N$15:N15)+1","v":1},{"$f":"IF(OR(M16=0,M16=\"\"),0,IF(COUNTIF(M$15:M$100000,M16)=1,0,1))","v":0},null,"ФОТ сотрудников маркетинга",{"$f":"MAX(R$15:R15)+1","v":1},{"$f":"IF(OR(Q16=0,Q16=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q16)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"*","Представительские расходы",{"$f":"MAX(AE$15:AE15)+1","v":1},{"$f":"IF(OR(AD16=0,AD16=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD16)=1,0,1))","v":0},null,"ФОТ менеджеров по продаже",{"$f":"MAX(AI$15:AI15)+1","v":1},{"$f":"IF(OR(AH16=0,AH16=\"\"),0,IF(COUNTIF(AH$15:AH$100000,AH16)=1,0,1))","v":0},"*","ГСМ",{"$f":"MAX(AM$15:AM15)+1","v":1},"л",{"$f":"IF(OR(AL16=0,AL16=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL16)=1,0,1))","v":0},null,"ФОТ водителей",{"$f":"MAX(AR$15:AR15)+1","v":1},{"$f":"IF(OR(AQ16=0,AQ16=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ16)=1,0,1))","v":0},"*",{"$f":"\"Разовые капзатраты - \"&AV16","v":"Разовые капзатраты - 1"},{"$f":"MAX(AV$15:AV15)+1","v":1},{"$f":"IF(OR(AU16=0,AU16=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU16)=1,0,1))","v":0},"*","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",{"$f":"MAX(AZ$15:AZ15)+1","v":1},{"$f":"IF(OR(AY16=0,AY16=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY16)=1,0,1))","v":0},"*","КАСКО+ОСАГО+прочме страховки",{"$f":"MAX(BD$15:BD15)+1","v":1},{"$f":"IF(OR(BC16=0,BC16=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC16)=1,0,1))","v":0},"*","Аренда офиса",{"$f":"MAX(BH$15:BH15)+1","v":1},{"$f":"IF(OR(BG16=0,BG16=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG16)=1,0,1))","v":0},"*","Дебиторская задолженность",{"$f":"MAX(BL$15:BL15)+1","v":1},{"$f":"IF(OR(BK16=0,BK16=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK16)=1,0,1))","v":0},"*","Выручка",{"$f":"MAX(BP$15:BP15)+1","v":1},{"$f":"IF(OR(BO16=0,BO16=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO16)=1,0,1))","v":0},"*","Финпоток проекта без финансирования (CF)",{"$f":"MAX(BT$15:BT15)+1","v":1},{"$f":"IF(OR(BS16=0,BS16=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS16)=1,0,1))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,"*","Съемка видео-роликов",{"$f":"MAX(J$15:J16)+1","v":2},{"$f":"IF(OR(I17=0,I17=\"\"),0,IF(COUNTIF(I$15:I$100000,I17)=1,0,1))","v":0},"*","Командировочные расходы",{"$f":"MAX(N$15:N16)+1","v":2},{"$f":"IF(OR(M17=0,M17=\"\"),0,IF(COUNTIF(M$15:M$100000,M17)=1,0,1))","v":0},"*","Прочие расходы маркетинга",{"$f":"MAX(R$15:R16)+1","v":2},{"$f":"IF(OR(Q17=0,Q17=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q17)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"*","Консультационные расходы",{"$f":"MAX(AE$15:AE16)+1","v":2},{"$f":"IF(OR(AD17=0,AD17=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD17)=1,0,1))","v":0},"*","Прочие расходы отдела продаж",{"$f":"MAX(AI$15:AI16)+1","v":2},{"$f":"IF(OR(AH17=0,AH17=\"\"),0,IF(COUNTIF(AH$15:AH$100000,AH17)=1,0,1))","v":0},"*","Текущие ремонты",{"$f":"MAX(AM$15:AM16)+1","v":2},"шт",{"$f":"IF(OR(AL17=0,AL17=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL17)=1,0,1))","v":0},"*","Прочие производственные расходы",{"$f":"MAX(AR$15:AR16)+1","v":2},{"$f":"IF(OR(AQ17=0,AQ17=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ17)=1,0,1))","v":0},"*","Разовые капзатраты - 2",{"$f":"MAX(AV$15:AV16)+1","v":2},{"$f":"IF(OR(AU17=0,AU17=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU17)=1,0,1))","v":0},"*","Полуприцеп SCHMITZ CARGOBULL 9084",{"$f":"MAX(AZ$15:AZ16)+1","v":2},{"$f":"IF(OR(AY17=0,AY17=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY17)=1,0,1))","v":0},"*","Платон+платные дороги и стоянки",{"$f":"MAX(BD$15:BD16)+1","v":2},0,"*","Расходы на организацию рабочего места",{"$f":"MAX(BH$15:BH16)+1","v":2},{"$f":"IF(OR(BG17=0,BG17=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG17)=1,0,1))","v":0},"*","Авансы полученные",{"$f":"MAX(BL$15:BL16)+1","v":2},0,"*","Себестоимость",{"$f":"MAX(BP$15:BP16)+1","v":2},0,"*","Финпоток проекта нарастающим итогом",{"$f":"MAX(BT$15:BT16)+1","v":2},0]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,"*","Аутсорсинг внешних исполнителей",{"$f":"MAX(J$15:J17)+1","v":3},{"$f":"IF(OR(I18=0,I18=\"\"),0,IF(COUNTIF(I$15:I$100000,I18)=1,0,1))","v":0},"*","Расходы на поддержание конверсии",{"$f":"MAX(N$15:N17)+1","v":3},{"$f":"IF(OR(M18=0,M18=\"\"),0,IF(COUNTIF(M$15:M$100000,M18)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Прочие расходники",{"$f":"MAX(AE$15:AE17)+1","v":3},{"$f":"IF(OR(AD18=0,AD18=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD18)=1,0,1))","v":0},null,null,null,null,"*","Износ покрышек",{"$f":"MAX(AM$15:AM17)+1","v":3},"шт",{"$f":"IF(OR(AL18=0,AL18=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL18)=1,0,1))","v":0},null,null,null,null,"*","Разовые капзатраты - 3",{"$f":"MAX(AV$15:AV17)+1","v":3},{"$f":"IF(OR(AU18=0,AU18=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU18)=1,0,1))","v":0},"*","Затраты на запуск ТС в работу",{"$f":"MAX(AZ$15:AZ17)+1","v":3},{"$f":"IF(OR(AY18=0,AY18=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY18)=1,0,1))","v":0},"*","Расходы на ПО и т.п.",{"$f":"MAX(BD$15:BD17)+1","v":3},0,"*","Расходы на оргтехнику",{"$f":"MAX(BH$15:BH17)+1","v":3},{"$f":"IF(OR(BG18=0,BG18=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG18)=1,0,1))","v":0},"*","Поступление запасов",{"$f":"MAX(BL$15:BL17)+1","v":3},0,"*","Валовая прибыль",{"$f":"MAX(BP$15:BP17)+1","v":3},0,"*","Свободный положительный финпоток проекта",{"$f":"MAX(BT$15:BT17)+1","v":3},0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Разовые капзатраты - 4",{"$f":"MAX(AV$15:AV18)+1","v":4},{"$f":"IF(OR(AU19=0,AU19=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU19)=1,0,1))","v":0},"*",{"$f":"\"Переменные капзатраты - \"&AZ19","v":"Переменные капзатраты - 4"},{"$f":"MAX(AZ$15:AZ18)+1","v":4},{"$f":"IF(OR(AY19=0,AY19=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY19)=1,0,1))","v":0},"*","Банковские расходы",{"$f":"MAX(BD$15:BD18)+1","v":4},0,"*","Канцелярские расходы",{"$f":"MAX(BH$15:BH18)+1","v":4},{"$f":"IF(OR(BG19=0,BG19=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG19)=1,0,1))","v":0},"*","Списание запасов на незавершенное пр-во",{"$f":"MAX(BL$15:BL18)+1","v":4},0,"*","НДС начисленный",{"$f":"MAX(BP$15:BP18)+1","v":4},0,"*","Свободный отрицательный финпоток проекта",{"$f":"MAX(BT$15:BT18)+1","v":4},0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV20","v":"Разовые капзатраты - 5"},{"$f":"MAX(AV$15:AV19)+1","v":5},0,"*","Переменные капзатраты - 5",{"$f":"MAX(AZ$15:AZ19)+1","v":5},0,"*","Расходы на мойку-охрану",{"$f":"MAX(BD$15:BD19)+1","v":5},0,"*","Прочие расходы на персонал",{"$f":"MAX(BH$15:BH19)+1","v":5},{"$f":"IF(OR(BG20=0,BG20=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG20)=1,0,1))","v":0},"*","Запасы",{"$f":"MAX(BL$15:BL19)+1","v":5},0,"*","НДС к возмещению",{"$f":"MAX(BP$15:BP19)+1","v":5},0,"*","Свободный финпоток (FCF)",{"$f":"MAX(BT$15:BT19)+1","v":5},0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Разовые капзатраты - 6",{"$f":"MAX(AV$15:AV20)+1","v":6},0,"*","Переменные капзатраты - 6",{"$f":"MAX(AZ$15:AZ20)+1","v":6},0,"*","Обслуживание автопарка",{"$f":"MAX(BD$15:BD20)+1","v":6},0,null,null,null,null,"*","Незавершенное производство",{"$f":"MAX(BL$15:BL20)+1","v":6},0,"*","Прямые расходы",{"$f":"MAX(BP$15:BP20)+1","v":6},0,"*","Кассовый разрыв",{"$f":"MAX(BT$15:BT20)+1","v":6},0]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV22","v":"Разовые капзатраты - 7"},{"$f":"MAX(AV$15:AV21)+1","v":7},0,"*","Переменные капзатраты - 7",{"$f":"MAX(AZ$15:AZ21)+1","v":7},0,"*","Постоянный расход - 7",{"$f":"MAX(BD$15:BD21)+1","v":7},0,null,null,null,null,"*","Авансы выданные",{"$f":"MAX(BL$15:BL21)+1","v":7},0,"*","Маржинальная прибыль",{"$f":"MAX(BP$15:BP21)+1","v":7},0,"*","Поступление финансирования от Учредителей",{"$f":"MAX(BT$15:BT21)+1","v":7},0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV23","v":"Разовые капзатраты - 8"},{"$f":"MAX(AV$15:AV22)+1","v":8},0,"*",{"$f":"\"Переменные капзатраты - \"&AZ23","v":"Переменные капзатраты - 8"},{"$f":"MAX(AZ$15:AZ22)+1","v":8},0,null,null,null,null,null,null,null,null,"*","Кредиторская задолженность",{"$f":"MAX(BL$15:BL22)+1","v":8},0,"*","Управленческие расходы",{"$f":"MAX(BP$15:BP22)+1","v":8},0,"*","Финпоток проекта для кредиторов",{"$f":"MAX(BT$15:BT22)+1","v":8},0]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV24","v":"Разовые капзатраты - 9"},{"$f":"MAX(AV$15:AV23)+1","v":9},0,"*",{"$f":"\"Переменные капзатраты - \"&AZ24","v":"Переменные капзатраты - 9"},{"$f":"MAX(AZ$15:AZ23)+1","v":9},0,null,null,null,null,null,null,null,null,"*","Задолженность перед персоналом",{"$f":"MAX(BL$15:BL23)+1","v":9},0,"*","ФОТ управленческого персонала",{"$f":"MAX(BP$15:BP23)+1","v":9},0,"*","Финпоток проекта для кредиторов нараст. итогом",{"$f":"MAX(BT$15:BT23)+1","v":9},0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV25","v":"Разовые капзатраты - 10"},{"$f":"MAX(AV$15:AV24)+1","v":10},0,"*",{"$f":"\"Переменные капзатраты - \"&AZ25","v":"Переменные капзатраты - 10"},{"$f":"MAX(AZ$15:AZ24)+1","v":10},0,null,null,null,null,null,null,null,null,"*","Задолженность по соцсборам",{"$f":"MAX(BL$15:BL24)+1","v":10},0,"*","EBITDA",{"$f":"MAX(BP$15:BP24)+1","v":10},0,"*","Свободный полож. финпоток для кредиторов",{"$f":"MAX(BT$15:BT24)+1","v":10},0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","АКТИВЫ",{"$f":"MAX(BL$15:BL25)+1","v":11},{"$f":"IF(OR(BK26=0,BK26=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK26)=1,0,1))","v":0},"*","Капзатраты",{"$f":"MAX(BP$15:BP25)+1","v":11},{"$f":"IF(OR(BO26=0,BO26=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO26)=1,0,1))","v":0},"*","Свободный отриц. финпоток для кредиторов",{"$f":"MAX(BT$15:BT25)+1","v":11},0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","ПАССИВЫ",{"$f":"MAX(BL$15:BL26)+1","v":12},0,"*","НДС к возмещению по капзатратам",{"$f":"MAX(BP$15:BP26)+1","v":12},0,"*","Свободный финпоток для кредиторов",{"$f":"MAX(BT$15:BT26)+1","v":12},0]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Денежные средства",{"$f":"MAX(BL$15:BL27)+1","v":13},0,"*","Амортизация",{"$f":"MAX(BP$15:BP27)+1","v":13},0,"*","Кассовый разрыв проекта для кредиторов",{"$f":"MAX(BT$15:BT27)+1","v":13},0]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Собственный капитал",{"$f":"MAX(BL$15:BL28)+1","v":14},0,"*","EBIT",{"$f":"MAX(BP$15:BP28)+1","v":14},0,"*","Поступление кредита",{"$f":"MAX(BT$15:BT28)+1","v":14},0]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Промежуточный баланс-контроль",{"$f":"MAX(BL$15:BL29)+1","v":15},0,"*","Прочие доходы",{"$f":"MAX(BP$15:BP29)+1","v":15},0,"*","Возврат кредита",{"$f":"MAX(BT$15:BT29)+1","v":15},0]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по прямым расходам",{"$f":"MAX(BL$15:BL30)+1","v":16},0,"*","Проценты начисленные",{"$f":"MAX(BP$15:BP30)+1","v":16},0,"*","Оплата процентов по кредиту",{"$f":"MAX(BT$15:BT30)+1","v":16},0]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по управленческим расходам",{"$f":"MAX(BL$15:BL31)+1","v":17},{"$f":"IF(OR(BK32=0,BK32=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK32)=1,0,1))","v":0},"*","Прибыль до налога на прибыль",{"$f":"MAX(BP$15:BP31)+1","v":17},0,"*","Финпоток проекта с учетом финансирования",{"$f":"MAX(BT$15:BT31)+1","v":17},0]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по капзатратам",{"$f":"MAX(BL$15:BL32)+1","v":18},0,"*","Налог на прибыль",{"$f":"MAX(BP$15:BP32)+1","v":18},0,"*","Финпоток проекта с уч. финансир. нараст. итогом",{"$f":"MAX(BT$15:BT32)+1","v":18},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Внеоборотные активы",{"$f":"MAX(BL$15:BL33)+1","v":19},0,"*","Чистая прибыль",{"$f":"MAX(BP$15:BP33)+1","v":19},0,"*","Осаточный кассовый разрыв",{"$f":"MAX(BT$15:BT33)+1","v":19},0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","ДЗ по возмещению НДС с капзатрат",{"$f":"MAX(BL$15:BL34)+1","v":20},0,"*","Проценты начисленные по кредиту",{"$f":"MAX(BP$15:BP34)+1","v":20},0,"*","Итоговый финпоток",{"$f":"MAX(BT$15:BT34)+1","v":20},{"$f":"IF(OR(BS35=0,BS35=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS35)=1,0,1))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по налогам",{"$f":"MAX(BL$15:BL35)+1","v":21},0,null,null,null,null,"*","Итоговый финпоток нараст. итогом",{"$f":"MAX(BT$15:BT35)+1","v":21},0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по НДС",{"$f":"MAX(BL$15:BL36)+1","v":22},0,null,null,null,null,"*","Итоговый кассовый разрыв",{"$f":"MAX(BT$15:BT36)+1","v":22},0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по НП",{"$f":"MAX(BL$15:BL37)+1","v":23},0,null,null,null,null,"*","Финпоток по операционной деятельности",{"$f":"MAX(BT$15:BT37)+1","v":23},0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Остаток долга по кредиту",{"$f":"MAX(BL$15:BL38)+1","v":24},0,null,null,null,null,"*","Финпоток по основной деятельности",{"$f":"MAX(BT$15:BT38)+1","v":24},0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по выплате %% по кредиту",{"$f":"MAX(BL$15:BL39)+1","v":25},0,null,null,null,null,"*","Финпоток по финансовой деятельности",{"$f":"MAX(BT$15:BT39)+1","v":25},0]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Вложения Учредителей в капитал",{"$f":"MAX(BL$15:BL40)+1","v":26},0,null,null,null,null,"*","Поступление ДС",{"$f":"MAX(BT$15:BT40)+1","v":26},0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","БАЛАНС",{"$f":"MAX(BL$15:BL41)+1","v":27},0,null,null,null,null,"*","Итоговый свободный финпоток (Total FCF)",{"$f":"MAX(BT$15:BT41)+1","v":27},0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL42)+1","v":28},0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL43)+1","v":29},0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL44)+1","v":30},0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL45)+1","v":31},0]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]

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

{"sheet":"Mrkting","index":7,"n_rows":302,"n_cols":159,"rows_kept":302,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"Mrkting",null,null,"Маркетинг. Параметры рынков сбыта и каналов привлечения клиентов",null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,133,132,131,130,129,128,127,126,125,124,123,122,121,120,119,118,117,116,115,114,113,112,111,110,109,108,107,106,105,104,103,102,101,100,99,98,97,96,95,94,93,92,91,90,89,88,87,86,85,84,83,82,81,80,79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[16,null,null,null,null,null,0,"Метод расчета потока клиентов/заказчиков",null,null,1,"Канал привлечения клиентов - 1"]
[17,null,null,null,null,null,0,"Метод расчета потока клиентов/заказчиков","Закупка транспортных средств (ТС) - Поток продаж",null,null,"начало 1 маркетингового блока"]
[18]
[19,null,null,null,null,null,0,"Поток закупок транспортных средств SCANIA",null,null,null,1,"кол-во ТС",null,null,null,"запуски процесса",null,null,null,null,null,null,30,null,null,0,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,0,"дата старта","Начальная дата старта закупок ТС",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0,null,null,null,null,null,"идентификаторы запуска",null,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,0,"Поток закупок транспортных средств SCANIA","номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,2,null,0,0]
[22,null,null,null,null,null,0,"дата старта","Конечная дата активности по закупкам ТС",null,null,null,"дата из списка",null,null,"*","2021-12-01","^",0]
[23,null,null,null,null,null,0,"Поток закупок транспортных средств SCANIA","номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,4,null,0,0]
[24,null,null,null,null,null,0,"Поток закупок транспортных средств SCANIA","Задание потока закупок ТС вручную",null,null,null,"кол-во ТС",null,null,null,null,null,null,null,null,null,null,0,"*"]
[25,null,null,null,null,null,0,"Поток закупок транспортных средств SCANIA","Задание потока закупок ТС через прогрессии"]
[26,null,null,null,null,null,0,"Поток закупок транспортных средств SCANIA","Задание потока закупок ТС через прогрессии","Начальная частота закупок ТС",null,null,"кол-во периодов",null,null,"*",1,null,0]
[27,null,null,null,null,null,0,"Поток закупок транспортных средств SCANIA","Задание потока закупок ТС через прогрессии","Лин. коэфф. изменения частоты закупок",null,null,"кол-во периодов",null,null,"*",0,null,0]
[28,null,null,null,null,null,0,"дата старта","Задание потока закупок ТС через прогрессии","Кол-во закупаемых ТС в 1-ый период",null,null,"кол-во ТС",null,null,"*",10,null,0]
[29,null,null,null,null,null,0,"Поток закупок транспортных средств SCANIA","Задание потока закупок ТС через прогрессии","Лин. коэфф. изменения кол-ва закупаемых ТС",null,null,"кол-во ТС",null,null,"*",0,null,0]
[30,null,null,null,null,null,0,"дата старта","Задание потока закупок ТС через прогрессии","Максимальное кол-во закупаемых ТС за период",null,null,"кол-во ТС",null,null,"*",10,null,0]
[31]
[32,null,null,null,null,null,0,"Расчет максим. целевого пробега 1-ого ТС за период",null,null,null,null,"км/период",null,null,null,21000,null,null,0]
[33,null,null,null,null,null,0,"Расчет максим. целевого пробега 1-ого ТС за период","Кол-во рабочих дней в периоде",null,null,null,"кол-во дней",null,null,"*",30,null,0]
[34,null,null,null,null,null,0,"Расчет максим. целевого пробега 1-ого ТС за период","Коэффиницент-1",null,null,null,"%",null,null,"*",1,null,0]
[35,null,null,null,null,null,0,"Расчет максим. целевого пробега 1-ого ТС за период","Коэффиницент-2",null,null,null,"%",null,null,"*",1,null,0]
[36,null,null,null,null,null,0,"Расчет максим. целевого пробега 1-ого ТС за период","Коэффиницент-3",null,null,null,"%",null,null,"*",1,null,0]
[37,null,null,null,null,null,0,"Расчет максим. целевого пробега 1-ого ТС за период","Ежедневный пробег",null,null,null,"км",null,null,"M",700,null,0]
[38]
[39,null,null,null,null,null,0,"Динамика выхода ТС на максимальный пробег",null,null,null,null,"км/ТС",null,null,null,"процесс",null,null,null,null,null,null,1746000,null,null,10000,15000,20000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,0,"Динамика выхода ТС на максимальный пробег","Стартовый период с закупки ТС",null,null,null,"номер периода",null,null,"*",1,null,0]
[41,null,null,null,null,null,0,"Динамика выхода ТС на максимальный пробег","Финишный период с закупки ТС",null,null,null,"номер периода",null,null,"*",null,null,0]
[42,null,null,null,null,null,0,"Динамика выхода ТС на максимальный пробег","Вручную для каждого периода расчетов",null,null,null,"км/ТС",null,null,null,null,null,null,null,null,null,null,0,"*"]
[43,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","линейная","^",0]
[44,null,null,null,null,null,0,"Динамика выхода ТС на максимальный пробег","Значение в стартовый период",null,null,null,"км/ТС",null,null,"M",10000,null,0]
[45,null,null,null,null,null,0,"Динамика выхода ТС на максимальный пробег","Коэффициент прироста",null,null,null,"км/ТС",null,null,"M",5000,null,0]
[46,null,null,null,null,null,0,"Динамика выхода ТС на максимальный пробег","Частота приростов",null,null,null,"кол-во периодов",null,null,"M",1,null,0]
[47,null,null,null,null,null,0,"Динамика выхода ТС на максимальный пробег","Обратное распределение пробега",null,null,null,"км/ТС",null,null,null,null,null,null,null,null,null,null,1746000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,20000,15000,10000]
[48,null,null,null,null,null,0,"Динамика выхода ТС на максимальный пробег","Процентное распределние пробега",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99999999999999856,null,null,5.7273768613974796E-3,8.5910652920962206E-3,1.1454753722794959E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49]
[50,null,null,null,null,null,0,"Учет влияния сезонности",null,null,null,null,"за 100% берется максимальный пробег за период"]
[51,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года"]
[52,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",1,null,null,"%",null,null,"*",0.6,null,0]
[53,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",2,null,null,"%",null,null,"*",0.85,null,0]
[54,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",3,null,null,"%",null,null,"*",1,null,0]
[55,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",4,null,null,"%",null,null,"*",0.9,null,0]
[56,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",5,null,null,"%",null,null,"*",0.8,null,0]
[57,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",6,null,null,"%",null,null,"*",0.9,null,0]
[58,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",7,null,null,"%",null,null,"*",0.95,null,0]
[59,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",8,null,null,"%",null,null,"*",0.95,null,0]
[60,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",9,null,null,"%",null,null,"*",1,null,0]
[61,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",10,null,null,"%",null,null,"*",0.9,null,0]
[62,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",11,null,null,"%",null,null,"*",0.95,null,0]
[63,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",12,null,null,"%",null,null,"*",1,null,0]
[64]
[65,null,null,null,null,null,0,"Пробег",null,null,null,1,"км",null,null,null,null,null,null,null,null,null,null,45929500,null,null,0,90000,237500,450000,336000,527000,630000,567000,504000,567000,598500,598500,630000,567000,598500,630000,378000,535500,630000,567000,504000,567000,598500,598500,630000,567000,598500,630000,378000,535500,630000,567000,504000,567000,598500,598500,630000,567000,598500,630000,378000,535500,630000,567000,504000,567000,598500,598500,630000,567000,598500,630000,378000,535500,630000,567000,504000,567000,598500,598500,630000,567000,598500,630000,378000,535500,630000,567000,504000,567000,598500,598500,630000,567000,598500,630000,378000,535500,630000,567000,504000,567000,598500,598500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66]
[67,null,null,null,null,null,0,"Конверсия в заказ",null,null,null,1,"%",null,null,null,null,null,null,null,null,null,null,0.96748309909752994,null,null,0,0.92,0.92,0.93,0.93,0.94000000000000006,0.94000000000000006,0.95000000000000007,0.95000000000000007,0.96000000000000008,0.96000000000000008,0.97000000000000008,0.97000000000000008,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,0,"Конверсия в заказ","Единое значение для всех периодов расчета",null,null,null,"%",null,null,"*",null,null,0]
[69,null,null,null,null,null,0,"Конверсия в заказ","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0,"*"]
[70,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","линейная","^",0]
[71,null,null,null,null,null,0,"Конверсия в заказ","Значение в стартовый период",null,null,null,"%",null,null,"*",0.92,null,0]
[72,null,null,null,null,null,0,"Конверсия в заказ","Коэффициент прироста",null,null,null,"%",null,null,"*",0.01,null,0]
[73,null,null,null,null,null,0,"Конверсия в заказ","Частота приростов",null,null,null,"кол-во периодов",null,null,"*",2,null,0]
[74,null,null,null,null,null,0,"Конверсия в заказ","Максимальное значение",null,null,null,"%",null,null,"*",0.97,null,0]
[75]
[76,null,null,null,null,null,0,"Валовый поток заказов в общем пробеге",null,null,null,1,"км",null,null,null,null,null,null,null,null,null,null,44436015,null,null,0,82800,218500,418500,312480,495380.00000000006,592200,538650,478800.00000000006,544320,574560,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,null,null,null,null,null,0,"Валовый поток заказов в общем пробеге","Тариф перевозки груза",null,null,1,"км",null,null,null,null,null,null,0,null,null,null,44436015,null,null,0,82800,218500,418500,312480,495380.00000000006,592200,538650,478800.00000000006,544320,574560,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,null,null,null,null,null,0,"Валовый поток заказов в общем пробеге","Погрузка-разгрузка",null,null,1,"км",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,null,null,null,null,null,0,"Валовый поток заказов в общем пробеге","Доп.условия",null,null,1,"км",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[81]
[82,null,null,null,null,null,0,"Долевое распределние потока по продукции"]
[83,null,null,null,null,null,0,"продукция","Доля пробега перевозки грузов",null,null,null,"%",null,null,"*","Тариф перевозки груза","^",0,0,null,null,null,1,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[84,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,"*","Погрузка-разгрузка","^",0,0,null,null,null,0,"*",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,"*","Доп.условия","^",0,0,null,null,null,0,"*",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[87]
[88,null,null,null,null,null,0,"Базовый прайс-лист продукции",null,null,null,null,"руб./км"]
[89,null,null,null,null,null,0,"Базовый прайс-лист продукции","Тариф перевозки груза",null,null,null,"руб./км",null,null,"M",42,null,0,null,null,null,null,49.556858516852074,null,null,42,42,42,42,42,42,43.05,43.05,43.05,43.05,43.05,43.05,44.126249999999999,44.126249999999999,44.126249999999999,44.126249999999999,44.126249999999999,44.126249999999999,45.229406249999997,45.229406249999997,45.229406249999997,45.229406249999997,45.229406249999997,45.229406249999997,46.360141406249987,46.360141406249987,46.360141406249987,46.360141406249987,46.360141406249987,46.360141406249987,47.519144941406239,47.519144941406239,47.519144941406239,47.519144941406239,47.519144941406239,47.519144941406239,48.707123564941391,48.707123564941391,48.707123564941391,48.707123564941391,48.707123564941391,48.707123564941391,49.924801654064922,49.924801654064922,49.924801654064922,49.924801654064922,49.924801654064922,49.924801654064922,51.172921695416541,51.172921695416541,51.172921695416541,51.172921695416541,51.172921695416541,51.172921695416541,52.452244737801948,52.452244737801948,52.452244737801948,52.452244737801948,52.452244737801948,52.452244737801948,53.763550856247001,53.763550856247001,53.763550856247001,53.763550856247001,53.763550856247001,53.763550856247001,55.107639627653171,55.107639627653171,55.107639627653171,55.107639627653171,55.107639627653171,55.107639627653171,56.485330618344499,56.485330618344499,56.485330618344499,56.485330618344499,56.485330618344499,56.485330618344499,57.897463883803105,57.897463883803105,57.897463883803105,57.897463883803105,57.897463883803105,57.897463883803105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,0,"Базовый прайс-лист продукции","Погрузка-разгрузка",null,null,null,"руб./км",null,null,"M",5,null,0,null,null,null,null,5.8996260139109564,null,null,5,5,5,5,5,5,5.125,5.125,5.125,5.125,5.125,5.125,5.2531249999999998,5.2531249999999998,5.2531249999999998,5.2531249999999998,5.2531249999999998,5.2531249999999998,5.3844531249999994,5.3844531249999994,5.3844531249999994,5.3844531249999994,5.3844531249999994,5.3844531249999994,5.519064453124999,5.519064453124999,5.519064453124999,5.519064453124999,5.519064453124999,5.519064453124999,5.6570410644531233,5.6570410644531233,5.6570410644531233,5.6570410644531233,5.6570410644531233,5.6570410644531233,5.7984670910644507,5.7984670910644507,5.7984670910644507,5.7984670910644507,5.7984670910644507,5.7984670910644507,5.9434287683410627,5.9434287683410627,5.9434287683410627,5.9434287683410627,5.9434287683410627,5.9434287683410627,6.092014487549589,6.092014487549589,6.092014487549589,6.092014487549589,6.092014487549589,6.092014487549589,6.244314849738327,6.244314849738327,6.244314849738327,6.244314849738327,6.244314849738327,6.244314849738327,6.4004227209817852,6.4004227209817852,6.4004227209817852,6.4004227209817852,6.4004227209817852,6.4004227209817852,6.5604332890063297,6.5604332890063297,6.5604332890063297,6.5604332890063297,6.5604332890063297,6.5604332890063297,6.7244441212314872,6.7244441212314872,6.7244441212314872,6.7244441212314872,6.7244441212314872,6.7244441212314872,6.8925552242622743,6.8925552242622743,6.8925552242622743,6.8925552242622743,6.8925552242622743,6.8925552242622743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,0,"Базовый прайс-лист продукции","Доп.условия",null,null,null,"руб./км",null,null,"M",3,null,0,null,null,null,null,3.5397756083465728,null,null,3,3,3,3,3,3,3.0749999999999997,3.0749999999999997,3.0749999999999997,3.0749999999999997,3.0749999999999997,3.0749999999999997,3.1518749999999995,3.1518749999999995,3.1518749999999995,3.1518749999999995,3.1518749999999995,3.1518749999999995,3.2306718749999996,3.2306718749999996,3.2306718749999996,3.2306718749999996,3.2306718749999996,3.2306718749999996,3.3114386718749991,3.3114386718749991,3.3114386718749991,3.3114386718749991,3.3114386718749991,3.3114386718749991,3.394224638671874,3.394224638671874,3.394224638671874,3.394224638671874,3.394224638671874,3.394224638671874,3.4790802546386708,3.4790802546386708,3.4790802546386708,3.4790802546386708,3.4790802546386708,3.4790802546386708,3.5660572610046373,3.5660572610046373,3.5660572610046373,3.5660572610046373,3.5660572610046373,3.5660572610046373,3.6552086925297531,3.6552086925297531,3.6552086925297531,3.6552086925297531,3.6552086925297531,3.6552086925297531,3.7465889098429965,3.7465889098429965,3.7465889098429965,3.7465889098429965,3.7465889098429965,3.7465889098429965,3.8402536325890715,3.8402536325890715,3.8402536325890715,3.8402536325890715,3.8402536325890715,3.8402536325890715,3.9362599734037982,3.9362599734037982,3.9362599734037982,3.9362599734037982,3.9362599734037982,3.9362599734037982,4.034666472738893,4.034666472738893,4.034666472738893,4.034666472738893,4.034666472738893,4.034666472738893,4.1355331345573649,4.1355331345573649,4.1355331345573649,4.1355331345573649,4.1355331345573649,4.1355331345573649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[93,null,null,null,null,null,0,"Индексация прайс-листа"]
[94,null,null,null,null,null,0,"Индексация прайс-листа","Процент индексации/прироста",null,null,null,"%",null,null,"M",2.5000000000000001E-2,null,0]
[95,null,null,null,null,null,0,"Индексация прайс-листа","Частота индексации",null,null,null,"кол-во периодов",null,null,"*",6,null,0]
[96]
[97,null,null,null,null,null,0,"Общий оборот (GMV)",null,null,null,1,"руб.",null,null,null,null,null,null,0,null,null,null,2215902002.519702,null,null,0,3477600,9177000,17577000,13124160,20805960.000000004,25494210,23188882.5,20612340,23432976,24734808,24992462.25,26965551.375,24268996.237500001,25617273.806249999,26965551.375,16179330.824999999,22920718.668749999,27639690.159374997,24875721.143437497,22111752.127499998,24875721.143437497,26257705.651406247,26257705.651406247,28330682.413359366,25497614.17202343,26914148.292691398,28330682.413359366,16998409.448015619,24081080.051355463,29038949.473693352,26135054.526324019,23231159.578954682,26135054.526324019,27587002.000008684,27587002.000008684,29764923.210535683,26788430.889482114,28276677.0500089,29764923.210535683,17858953.92632141,25300184.728955332,30509046.290799074,27458141.661719166,24407237.032639258,27458141.661719166,28983593.97625912,28983593.97625912,31271772.448069047,28144595.203262143,29708183.825665597,31271772.448069047,18763063.46884143,26581006.580858693,32053566.759270769,28848210.083343692,25642853.407416616,28848210.083343692,30450888.421307232,30450888.421307232,32854905.928252541,29569415.335427288,31212160.631839916,32854905.928252541,19712943.556951527,27926670.03901466,33676278.576458856,30308650.718812969,26941022.861167081,30308650.718812969,31992464.647635911,31992464.647635911,34518185.540870324,31066366.986783292,32792276.263826806,34518185.540870324,20710911.324522194,29340457.709739774,35381140.179392077,31843026.161452871,28304912.143513661,31843026.161452871,33612083.170422472,33612083.170422472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,0,"Общий оборот (GMV)","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2215902002.519702,null,null,0,3477600,9177000,17577000,13124160,20805960.000000004,25494210,23188882.5,20612340,23432976,24734808,24992462.25,26965551.375,24268996.237500001,25617273.806249999,26965551.375,16179330.824999999,22920718.668749999,27639690.159374997,24875721.143437497,22111752.127499998,24875721.143437497,26257705.651406247,26257705.651406247,28330682.413359366,25497614.17202343,26914148.292691398,28330682.413359366,16998409.448015619,24081080.051355463,29038949.473693352,26135054.526324019,23231159.578954682,26135054.526324019,27587002.000008684,27587002.000008684,29764923.210535683,26788430.889482114,28276677.0500089,29764923.210535683,17858953.92632141,25300184.728955332,30509046.290799074,27458141.661719166,24407237.032639258,27458141.661719166,28983593.97625912,28983593.97625912,31271772.448069047,28144595.203262143,29708183.825665597,31271772.448069047,18763063.46884143,26581006.580858693,32053566.759270769,28848210.083343692,25642853.407416616,28848210.083343692,30450888.421307232,30450888.421307232,32854905.928252541,29569415.335427288,31212160.631839916,32854905.928252541,19712943.556951527,27926670.03901466,33676278.576458856,30308650.718812969,26941022.861167081,30308650.718812969,31992464.647635911,31992464.647635911,34518185.540870324,31066366.986783292,32792276.263826806,34518185.540870324,20710911.324522194,29340457.709739774,35381140.179392077,31843026.161452871,28304912.143513661,31843026.161452871,33612083.170422472,33612083.170422472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,0,"Общий оборот (GMV)","Погрузка-разгрузка",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,0,"Общий оборот (GMV)","Доп.условия",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[102]
[103,null,null,null,null,null,0,"Доля продаж со скидками"]
[104,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Тариф перевозки груза",null,0,0,null,null,null,9.999999999999977E-2,"*",null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[105,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Погрузка-разгрузка",null,0,0,null,null,null,0,"*",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Доп.условия",null,0,0,null,null,null,0,"*",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[108]
[109,null,null,null,null,null,0,"Средний размер скидок"]
[110,null,null,null,null,null,0,"Средний размер скидок","Тариф перевозки груза",null,null,null,"%",null,null,"*",3.5000000000000003E-2,null,0,null,null,null,null,3.5000000000000024E-2,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,null,null,null,null,null,0,"Средний размер скидок","Погрузка-разгрузка",null,null,null,"%",null,null,"*",null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,null,null,null,null,null,0,"Средний размер скидок","Доп.условия",null,null,null,"%",null,null,"*",null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[114,null,null,null,null,null,0,"Линейные изменения размеров скидок"]
[115,null,null,null,null,null,0,"Линейные изменения размеров скидок","Коэффициент прироста",null,null,null,"%",null,null,"*",0,null,0]
[116,null,null,null,null,null,0,"Линейные изменения размеров скидок","Частота приростов",null,null,null,"кол-во периодов",null,null,"*",3,null,0]
[117,null,null,null,null,null,0,"Линейные изменения размеров скидок","Максимальное значение",null,null,null,"%",null,null,"*",0.5,null,0]
[118]
[119,null,null,null,null,null,0,"Маркетинговые скидки",null,null,null,1,"руб.",null,null,null,null,null,null,0,null,null,null,7755657.0088189505,null,null,0,12171.6,32119.500000000004,61519.500000000007,45934.560000000005,72820.86000000003,89229.735000000015,81161.08875000001,72143.19,82015.416000000012,86571.828000000023,87473.617875000011,94379.42981250002,84941.486831250018,89660.458321875019,94379.42981250002,56627.657887500005,80222.515340625003,96738.915557812492,87065.024002031249,77391.132446250005,87065.024002031249,91901.969779921885,91901.969779921885,99157.388446757803,89241.64960208202,94199.519024419904,99157.388446757803,59494.433068054677,84283.780179744135,101636.32315792674,91472.690842134078,81309.05852634141,91472.690842134078,96554.507000030411,96554.507000030411,104177.2312368749,93759.508113187418,98968.369675031179,104177.2312368749,62506.338742124943,88550.646551343671,106781.66201779679,96103.495816017094,85425.329614237417,96103.495816017094,101442.57891690693,101442.57891690693,109451.20356824168,98506.083211417514,103978.64338982961,109451.20356824168,65670.722140945014,93033.523033005447,112187.48365744771,100968.73529170293,89749.986925958176,100968.73529170293,106578.10947457534,106578.10947457534,114992.17074888392,103492.95367399552,109242.56221143973,114992.17074888392,68995.302449330353,97743.345136551332,117866.97501760602,106080.2775158454,94293.580014084786,106080.2775158454,111973.6262667257,111973.6262667257,120813.64939304616,108732.28445374155,114772.96692339383,120813.64939304616,72488.189635827686,102691.60198408923,123833.99062787229,111450.59156508507,99067.192502297825,111450.59156508507,117642.29109647867,117642.29109647867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,0,"Маркетинговые скидки","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7755657.0088189505,null,null,0,12171.6,32119.500000000004,61519.500000000007,45934.560000000005,72820.86000000003,89229.735000000015,81161.08875000001,72143.19,82015.416000000012,86571.828000000023,87473.617875000011,94379.42981250002,84941.486831250018,89660.458321875019,94379.42981250002,56627.657887500005,80222.515340625003,96738.915557812492,87065.024002031249,77391.132446250005,87065.024002031249,91901.969779921885,91901.969779921885,99157.388446757803,89241.64960208202,94199.519024419904,99157.388446757803,59494.433068054677,84283.780179744135,101636.32315792674,91472.690842134078,81309.05852634141,91472.690842134078,96554.507000030411,96554.507000030411,104177.2312368749,93759.508113187418,98968.369675031179,104177.2312368749,62506.338742124943,88550.646551343671,106781.66201779679,96103.495816017094,85425.329614237417,96103.495816017094,101442.57891690693,101442.57891690693,109451.20356824168,98506.083211417514,103978.64338982961,109451.20356824168,65670.722140945014,93033.523033005447,112187.48365744771,100968.73529170293,89749.986925958176,100968.73529170293,106578.10947457534,106578.10947457534,114992.17074888392,103492.95367399552,109242.56221143973,114992.17074888392,68995.302449330353,97743.345136551332,117866.97501760602,106080.2775158454,94293.580014084786,106080.2775158454,111973.6262667257,111973.6262667257,120813.64939304616,108732.28445374155,114772.96692339383,120813.64939304616,72488.189635827686,102691.60198408923,123833.99062787229,111450.59156508507,99067.192502297825,111450.59156508507,117642.29109647867,117642.29109647867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,0,"Маркетинговые скидки","Погрузка-разгрузка",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,null,null,null,null,null,0,"Маркетинговые скидки","Доп.условия",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[124]
[125,null,null,null,null,null,0,"Доля скидок в общем обороте",null,null,null,1,"%",null,null,null,null,null,null,null,null,null,null,3.499999999999997E-3,null,null,0,3.5000000000000001E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000001E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000001E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000001E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000009E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000001E-3,3.5000000000000005E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000009E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[126,null,null,null,null,null,0,"Доля скидок в общем обороте","Тариф перевозки груза",null,null,1,"%",null,null,null,null,null,null,null,null,null,null,3.499999999999997E-3,null,null,0,3.5000000000000001E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000001E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000001E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000001E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000009E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000001E-3,3.5000000000000005E-3,3.5000000000000001E-3,3.5000000000000001E-3,3.5000000000000009E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000009E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,0,"Доля скидок в общем обороте","Погрузка-разгрузка",null,null,1,"%",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,null,null,null,null,null,0,"Доля скидок в общем обороте","Доп.условия",null,null,1,"%",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[130]
[131,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок",null,null,null,1,"руб.",null,null,null,null,null,null,0,null,null,null,2208146345.5108824,null,null,0,3465428.4,9144880.5,17515480.5,13078225.439999999,20733139.140000004,25404980.265000001,23107721.411249999,20540196.809999999,23350960.583999999,24648236.171999998,24904988.632125001,26871171.945187502,24184054.750668749,25527613.347928122,26871171.945187502,16122703.167112499,22840496.153409373,27542951.243817184,24788656.119435467,22034360.995053746,24788656.119435467,26165803.681626324,26165803.681626324,28231525.024912607,25408372.522421349,26819948.773666978,28231525.024912607,16938915.014947563,23996796.27117572,28937313.150535427,26043581.835481886,23149850.520428341,26043581.835481886,27490447.493008655,27490447.493008655,29660745.979298808,26694671.381368928,28177708.680333868,29660745.979298808,17796447.587579284,25211634.082403988,30402264.628781278,27362038.165903147,24321811.703025021,27362038.165903147,28882151.397342212,28882151.397342212,31162321.244500805,28046089.120050725,29604205.182275768,31162321.244500805,18697392.746700484,26487973.057825688,31941379.275613319,28747241.348051988,25553103.420490656,28747241.348051988,30344310.311832655,30344310.311832655,32739913.757503655,29465922.381753292,31102918.069628477,32739913.757503655,19643948.254502196,27828926.693878107,33558411.601441249,30202570.441297121,26846729.281152997,30202570.441297121,31880491.021369185,31880491.021369185,34397371.891477279,30957634.70232955,32677503.296903413,34397371.891477279,20638423.134886365,29237766.107755687,35257306.188764207,31731575.569887787,28205844.951011363,31731575.569887787,33494440.879325993,33494440.879325993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2208146345.5108824,null,null,0,3465428.4,9144880.5,17515480.5,13078225.439999999,20733139.140000004,25404980.265000001,23107721.411249999,20540196.809999999,23350960.583999999,24648236.171999998,24904988.632125001,26871171.945187502,24184054.750668749,25527613.347928122,26871171.945187502,16122703.167112499,22840496.153409373,27542951.243817184,24788656.119435467,22034360.995053746,24788656.119435467,26165803.681626324,26165803.681626324,28231525.024912607,25408372.522421349,26819948.773666978,28231525.024912607,16938915.014947563,23996796.27117572,28937313.150535427,26043581.835481886,23149850.520428341,26043581.835481886,27490447.493008655,27490447.493008655,29660745.979298808,26694671.381368928,28177708.680333868,29660745.979298808,17796447.587579284,25211634.082403988,30402264.628781278,27362038.165903147,24321811.703025021,27362038.165903147,28882151.397342212,28882151.397342212,31162321.244500805,28046089.120050725,29604205.182275768,31162321.244500805,18697392.746700484,26487973.057825688,31941379.275613319,28747241.348051988,25553103.420490656,28747241.348051988,30344310.311832655,30344310.311832655,32739913.757503655,29465922.381753292,31102918.069628477,32739913.757503655,19643948.254502196,27828926.693878107,33558411.601441249,30202570.441297121,26846729.281152997,30202570.441297121,31880491.021369185,31880491.021369185,34397371.891477279,30957634.70232955,32677503.296903413,34397371.891477279,20638423.134886365,29237766.107755687,35257306.188764207,31731575.569887787,28205844.951011363,31731575.569887787,33494440.879325993,33494440.879325993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Погрузка-разгрузка",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Доп.условия",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[136]
[137,null,null,null,null,null,0,"Подготовка рекламных материалов",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,300000,null,null,0,100000,100000,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,null,null,0,"Подготовка рекламных материалов","Распределение расхода удельно на 1 ТС",null,null,null,"руб.",null,null,null,"процесс",null,null,0,0,null,null,10000,null,null,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,0,"Подготовка рекламных материалов","Распределение расхода удельно на 1 ТС","Сумма расхода для 1 закупленного ТС по этой статье",null,null,"руб.",null,null,"*",10000,null,0,null,null,null,null,null,"обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000]
[140,null,null,null,null,null,0,"Подготовка рекламных материалов","Распределение расхода удельно на 1 ТС","Процентное распределение расхода по периодам",null,null,"%",null,null,null,null,null,null,0,null,null,null,1,"*",null,1]
[141]
[142,null,null,null,null,null,0,"Подготовка рекламных материалов",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,300000,null,null,9999.9999999999982,30000,100000,90000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[143,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков"]
[144,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[145,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[146,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[147,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[148,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[149,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[150]
[151,null,null,null,null,null,0,"Подготовка рекламных материалов",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,292783.50515463919,null,null,0,572.73768613974789,1431.84421534937,2577.3195876288655,3207.3310423825887,3550.9736540664376,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152,null,null,null,null,null,0,"Подготовка рекламных материалов","Применяется процентное распределение трафика"]
[153,null,null,null,null,null,0,"Подготовка рекламных материалов","Применяется процентное распределение трафика","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,0.99999999999999856,null,null,5.7273768613974796E-3,8.5910652920962206E-3,1.1454753722794959E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,null,null,null,null,null,0,"Подготовка рекламных материалов","Применяется процентное распределение трафика","обратный порядок распределения учета расхода",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,114.54753722794959,85.910652920962207,57.273768613974795]
[155,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[156]
[157,null,null,null,null,null,0,"Съемка видео-роликов",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,300000,null,null,0,0,100000,100000,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158,null,null,null,null,null,0,"Съемка видео-роликов","Распределение расхода удельно на 1 ТС",null,null,null,"руб.",null,null,null,"процесс",null,null,0,0,null,null,10000,null,null,0,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159,null,null,null,null,null,0,"Съемка видео-роликов","Распределение расхода удельно на 1 ТС","Сумма расхода для 1 закупленного ТС по этой статье",null,null,"руб.",null,null,"*",10000,null,0,null,null,null,null,null,"обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,0]
[160,null,null,null,null,null,0,"Съемка видео-роликов","Распределение расхода удельно на 1 ТС","Процентное распределение расхода по периодам",null,null,"%",null,null,null,null,null,null,0,null,null,null,1,"*",null,0,1]
[161]
[162,null,null,null,null,null,0,"Съемка видео-роликов",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,300000,null,null,0,9999.9999999999982,30000,100000,90000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков"]
[164,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[165,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[166,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[167,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[168,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[169,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[170]
[171,null,null,null,null,null,0,"Съемка видео-роликов",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,292783.50515463919,null,null,0,572.73768613974789,1431.84421534937,2577.3195876288655,3207.3310423825887,3550.9736540664376,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[172,null,null,null,null,null,0,"Съемка видео-роликов","Применяется процентное распределение трафика"]
[173,null,null,null,null,null,0,"Съемка видео-роликов","Применяется процентное распределение трафика","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,0.99999999999999856,null,null,5.7273768613974796E-3,8.5910652920962206E-3,1.1454753722794959E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,null,null,0,"Съемка видео-роликов","Применяется процентное распределение трафика","обратный порядок распределения учета расхода",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,120.27491408934709,114.54753722794959,85.910652920962207,57.273768613974795]
[175,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[176]
[177,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,150000,null,null,0,15000,45000,50000,35000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Распределение расхода удельно на 1 ТС",null,null,null,"руб.",null,null,null,"процесс",null,null,0,0,null,null,5000,null,null,1500,3000,500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Распределение расхода удельно на 1 ТС","Сумма расхода для 1 закупленного ТС по этой статье",null,null,"руб.",null,null,"*",5000,null,0,null,null,null,null,null,"обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500,3000,1500]
[180,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Распределение расхода удельно на 1 ТС","Процентное распределение расхода по периодам",null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99999999999999989,"*",null,0.3,0.6,0.1]
[181]
[182,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,150000,null,null,1500,7500,24500,45000,42500,25500,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков"]
[184,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[185,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[186,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[187,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[188,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[189,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[190]
[191,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,146391.7525773196,null,null,0,286.36884306987395,715.92210767468498,1288.6597938144328,1603.6655211912944,1775.4868270332188,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Применяется процентное распределение трафика"]
[193,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Применяется процентное распределение трафика","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,0.99999999999999856,null,null,5.7273768613974796E-3,8.5910652920962206E-3,1.1454753722794959E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,1.2027491408934709E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[194,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Применяется процентное распределение трафика","обратный порядок распределения учета расхода",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,60.137457044673546,57.273768613974795,42.955326460481103,28.636884306987398]
[195,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[196]
[197,null,null,null,null,null,0,"Представительские расходы",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2296475,null,null,0,4500,11875,22500,16800,26350,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",0]
[199,null,null,null,null,null,0,"натуральные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Пробег","^",0]
[200,null,null,null,null,null,0,"Представительские расходы","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",0.05,null,0]
[201]
[202,null,null,null,null,null,0,"Представительские расходы",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2275527.5,null,null,450,2087.5,7775,14492.5,21745,20180,27580,30240,27720,26302.5,28822.5,30082.5,30082.5,30712.5,28980,29137.5,28507.5,21735,27877.5,30240,27720,26302.5,28822.5,30082.5,30082.5,30712.5,28980,29137.5,28507.5,21735,27877.5,30240,27720,26302.5,28822.5,30082.5,30082.5,30712.5,28980,29137.5,28507.5,21735,27877.5,30240,27720,26302.5,28822.5,30082.5,30082.5,30712.5,28980,29137.5,28507.5,21735,27877.5,30240,27720,26302.5,28822.5,30082.5,30082.5,30712.5,28980,29137.5,28507.5,21735,27877.5,30240,27720,26302.5,28822.5,30082.5,30082.5,30712.5,28980,29137.5,28507.5,21735,27877.5,30240,27720,26302.5,28822.5,26932.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков"]
[204,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[205,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[206,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[207,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[208,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[209,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[210]
[211,null,null,null,null,null,0,"Представительские расходы",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2296475,null,null,0,4500,11875,22500,16800,26350,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,0,"Представительские расходы","Задаем через %-ное распределение"]
[213,null,null,null,null,null,0,"Представительские расходы","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[214,null,null,null,null,null,0,"Представительские расходы","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[215]
[216,null,null,null,null,null,0,"Командировочные расходы",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2296475,null,null,0,4500,11875,22500,16800,26350,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",0]
[218,null,null,null,null,null,0,"натуральные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Пробег","^",0]
[219,null,null,null,null,null,0,"Командировочные расходы","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",0.05,null,0]
[220]
[221,null,null,null,null,null,0,"Командировочные расходы",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2294480,null,null,0,4200,11383.333333333334,21791.666666666668,17180,25713.333333333332,31156.666666666668,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[222,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков"]
[223,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[224,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[225,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[226,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[227,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",2,null,0]
[228,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,6.6666666666666666E-2,null,0,0]
[229]
[230,null,null,null,null,null,0,"Командировочные расходы",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2272535,null,null,0,2250,6837.5,14975,16462.5,23285,26060,28380,27720,27720,28192.5,29452.5,30712.5,29452.5,30082.5,30240,24727.5,26617.5,26775,28507.5,27720,27720,28192.5,29452.5,30712.5,29452.5,30082.5,30240,24727.5,26617.5,26775,28507.5,27720,27720,28192.5,29452.5,30712.5,29452.5,30082.5,30240,24727.5,26617.5,26775,28507.5,27720,27720,28192.5,29452.5,30712.5,29452.5,30082.5,30240,24727.5,26617.5,26775,28507.5,27720,27720,28192.5,29452.5,30712.5,29452.5,30082.5,30240,24727.5,26617.5,26775,28507.5,27720,27720,28192.5,29452.5,30712.5,29452.5,30082.5,30240,24727.5,26617.5,26775,28507.5,27720,27720,28192.5,29452.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,null,null,null,null,null,0,"Командировочные расходы","Задаем через %-ное распределение"]
[232,null,null,null,null,null,0,"Командировочные расходы","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,0.5,0.2,0.3]
[233,null,null,null,null,null,0,"Командировочные расходы","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.2,0.5]
[234]
[235,null,null,null,null,null,0,"Расходы на поддержание конверсии",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2296475,null,null,0,4500,11875,22500,16800,26350,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",0]
[237,null,null,null,null,null,0,"натуральные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Пробег","^",0]
[238,null,null,null,null,null,0,"Расходы на поддержание конверсии","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",0.05,null,0]
[239]
[240,null,null,null,null,null,0,"Расходы на поддержание конверсии",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2294480,null,null,0,4200,11383.333333333334,21791.666666666668,17180,25713.333333333332,31156.666666666668,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков"]
[242,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[243,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[244,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[245,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[246,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",2,null,0]
[247,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,6.6666666666666666E-2,null,0,0]
[248]
[249,null,null,null,null,null,0,"Расходы на поддержание конверсии",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2281512.5,null,null,0,2250,8187.5,17187.5,19650,21575,28925,29925,26775,26775,29137.5,29925,30712.5,29925,29137.5,30712.5,25200,22837.5,29137.5,29925,26775,26775,29137.5,29925,30712.5,29925,29137.5,30712.5,25200,22837.5,29137.5,29925,26775,26775,29137.5,29925,30712.5,29925,29137.5,30712.5,25200,22837.5,29137.5,29925,26775,26775,29137.5,29925,30712.5,29925,29137.5,30712.5,25200,22837.5,29137.5,29925,26775,26775,29137.5,29925,30712.5,29925,29137.5,30712.5,25200,22837.5,29137.5,29925,26775,26775,29137.5,29925,30712.5,29925,29137.5,30712.5,25200,22837.5,29137.5,29925,26775,26775,29137.5,29925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через %-ное распределение"]
[251,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,0.5,0.5]
[252,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0.5]
[253]
[254,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,4083997.2243038495,null,null,0,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[255,null,null,null,null,null,0,"дата старта","Начальная дата начисления ФОТ",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0]
[256,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Начальная дата начисления ФОТ","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,2,null,0,0]
[257,null,null,null,null,null,0,"дата старта","Конечная дата начисления ФОТ",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[258,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Конечная дата начисления ФОТ","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,84,null,0,0]
[259,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Количество сотрудников",null,null,null,"кол-во сотр.",null,null,"*",1,null,0]
[260,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",45000,null,0]
[261,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[262]
[263,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,4057131.0476319473,null,null,0,22500,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45675,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,47045.25,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,48456.607499999998,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49910.305724999998,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,51407.61489674999,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52949.843343652494,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[264,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков"]
[265,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[266,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[267,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[268,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.5,null,0,0]
[269,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[270,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[271]
[272,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,4083997.2243038495,null,null,0,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[273,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через %-ное распределение"]
[274,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[275,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[276]
[277,null,null,null,null,null,0,"Прочие расходы маркетинга",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,112074.49099999998,null,null,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0]
[279,null,null,null,null,null,0,"Прочие расходы маркетинга","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,2,null,0,0]
[280,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[281,null,null,null,null,null,0,"Прочие расходы маркетинга","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,84,null,0,0]
[282,null,null,null,null,null,0,"Прочие расходы маркетинга","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,0]
[283,null,null,null,null,null,0,"Прочие расходы маркетинга","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",1000,null,0]
[284,null,null,null,null,null,0,"Прочие расходы маркетинга","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.1,null,0]
[285]
[286,null,null,null,null,null,0,"Прочие расходы маркетинга",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,112074.49099999998,null,null,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков"]
[288,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[289,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[290,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[291,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[292,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[293,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[294]
[295,null,null,null,null,null,0,"Прочие расходы маркетинга",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,106759.80799999998,null,null,0,0,200,400,600,800,1000,1000,1000,1000,1000,1000,1000,1000,1020,1040,1060,1080,1100,1100,1100,1100,1100,1100,1100,1100,1122,1144,1166,1188.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1234.2000000000003,1258.4000000000003,1282.6000000000004,1306.8000000000004,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1357.6200000000006,1384.2400000000007,1410.8600000000006,1437.4800000000007,1464.1000000000006,1464.1000000000006,1464.1000000000006,1464.1000000000006,1464.1000000000006,1464.1000000000006,1464.1000000000006,1464.1000000000006,1493.3820000000005,1522.6640000000004,1551.9460000000006,1581.2280000000005,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1642.7202000000007,1674.9304000000006,1707.1406000000006,1739.3508000000011,1771.5610000000011,1771.5610000000011,1771.5610000000011,1771.5610000000011,1771.5610000000011,1771.5610000000011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[296,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через %-ное распределение"]
[297,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,0,0.2,0.2,0.2,0.2,0.2]
[298,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0]
[299]
[300,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 1 маркетингового блока"]
[301,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[302,null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"CapEx","index":8,"n_rows":322,"n_cols":159,"rows_kept":322,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"CapEx",null,null,"Календарный план-график капитальных затрат",null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,133,132,131,130,129,128,127,126,125,124,123,122,121,120,119,118,117,116,115,114,113,112,111,110,109,108,107,106,105,104,103,102,101,100,99,98,97,96,95,94,93,92,91,90,89,88,87,86,85,84,83,82,81,80,79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[16,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Разовые капзатраты - 1",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[18,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Разовые капзатраты - 2",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[19,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Разовые капзатраты - 3",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[20,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Разовые капзатраты - 4",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[21,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Разовые капзатраты - 5",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[22,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Разовые капзатраты - 6",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[23,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Разовые капзатраты - 7",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[24,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Разовые капзатраты - 8",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[25,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Разовые капзатраты - 9",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[26,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Разовые капзатраты - 10",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,0,"Капзатраты разовые амортизируемые",null,null,null,null,"руб.",null,null,null,"начисление",null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Разовые капзатраты - 1",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Разовые капзатраты - 2",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Разовые капзатраты - 3",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Разовые капзатраты - 4",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Разовые капзатраты - 5",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Разовые капзатраты - 6",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Разовые капзатраты - 7",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Разовые капзатраты - 9",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Разовые капзатраты - 10",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[41]
[42,null,null,null,null,null,0,"Капзатраты разовые амортизируемые",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Задаем через указание % предоплаты и сроков"]
[44,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",null,null,0]
[45,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[46,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[47,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[48,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[49,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[50]
[51,null,null,null,null,null,0,"Ввод в эксплуатацию",null,null,null,null,"руб.",null,null,null,"списание",null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,null,null,0,"Ввод в эксплуатацию","Разовые капзатраты - 1",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,0,"Ввод в эксплуатацию","Разовые капзатраты - 2",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,0,"Ввод в эксплуатацию","Разовые капзатраты - 3",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,0,"Ввод в эксплуатацию","Разовые капзатраты - 4",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,0,"Ввод в эксплуатацию","Разовые капзатраты - 5",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,0,"Ввод в эксплуатацию","Разовые капзатраты - 6",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,0,"Ввод в эксплуатацию","Разовые капзатраты - 7",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,0,"Ввод в эксплуатацию","Разовые капзатраты - 8",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,null,null,null,null,0,"Ввод в эксплуатацию","Разовые капзатраты - 9",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,0,"Ввод в эксплуатацию","Разовые капзатраты - 10",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[63]
[64,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат",null,null,null,null,null,null,null,null,"процесс"]
[65,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 1",null,null,null,"кол-во лет // %",null,null,"*",5,null,0,0,null,null,null,1.0000000000000013,null,null,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 2",null,null,null,"кол-во лет // %",null,null,"*",5,null,0,0,null,null,null,1.0000000000000013,null,null,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 3",null,null,null,"кол-во лет // %",null,null,"*",5,null,0,0,null,null,null,1.0000000000000013,null,null,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 4",null,null,null,"кол-во лет // %",null,null,"*",5,null,0,0,null,null,null,1.0000000000000013,null,null,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 5",null,null,null,"кол-во лет // %",null,null,"*",5,null,0,0,null,null,null,1.0000000000000013,null,null,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 6",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 7",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 8",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 9",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,0,"Параметры амортизации разовых капзатрат","Разовые капзатраты - 10",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[76]
[77,null,null,null,null,null,0,"Обратное распределение амортизации"]
[78,null,null,null,null,null,0,"Обратное распределение амортизации","Разовые капзатраты - 1",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000013,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0]
[79,null,null,null,null,null,0,"Обратное распределение амортизации","Разовые капзатраты - 2",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000013,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0]
[80,null,null,null,null,null,0,"Обратное распределение амортизации","Разовые капзатраты - 3",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000013,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0]
[81,null,null,null,null,null,0,"Обратное распределение амортизации","Разовые капзатраты - 4",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000013,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0]
[82,null,null,null,null,null,0,"Обратное распределение амортизации","Разовые капзатраты - 5",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000013,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0]
[83,null,null,null,null,null,0,"Обратное распределение амортизации","Разовые капзатраты - 6",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[84,null,null,null,null,null,0,"Обратное распределение амортизации","Разовые капзатраты - 7",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[85,null,null,null,null,null,0,"Обратное распределение амортизации","Разовые капзатраты - 8",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[86,null,null,null,null,null,0,"Обратное распределение амортизации","Разовые капзатраты - 9",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[87,null,null,null,null,null,0,"Обратное распределение амортизации","Разовые капзатраты - 10",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[88,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[89]
[90,null,null,null,null,null,0,"Амортизация",null,null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,0,"Амортизация","Разовые капзатраты - 1",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,null,null,null,null,null,0,"Амортизация","Разовые капзатраты - 2",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,0,"Амортизация","Разовые капзатраты - 3",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,0,"Амортизация","Разовые капзатраты - 4",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,0,"Амортизация","Разовые капзатраты - 5",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,0,"Амортизация","Разовые капзатраты - 6",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,0,"Амортизация","Разовые капзатраты - 7",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,0,"Амортизация","Разовые капзатраты - 8",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,0,"Амортизация","Разовые капзатраты - 9",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,0,"Амортизация","Разовые капзатраты - 10",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[102]
[103,null,null,null,null,null,0,"Внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 1",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 2",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 3",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 4",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 5",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 6",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 7",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 8",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 9",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 10",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[115]
[116,null,null,null,null,null,0,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,"начисление"]
[117,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 1",null,null,null,"руб.",null,null,"*","земельный налог","^",0,null,null,null,null,null,null,null,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 2",null,null,null,"руб.",null,null,"*","налог на имущество организаций","^",0,null,null,null,null,null,null,null,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 3",null,null,null,"руб.",null,null,"*","налог на имущество организаций","^",0,null,null,null,null,null,null,null,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,1.2499999999999998E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 4",null,null,null,"руб.",null,null,"*","транспортный налог","^",0,null,null,null,null,null,null,null,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 5",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 6",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 7",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 8",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 9",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[126,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разовые капзатраты - 10",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[128,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[129]
[130,null,null,null,null,null,0,"Поток закупок транспортных средств SCANIA",null,null,null,null,"кол-во ТС",null,null,null,"запуски процесса",null,null,null,null,null,null,30,null,null,0,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131]
[132,null,null,null,null,null,0,"План-график переменных капзатрат на одно ТС",null,null,null,null,"руб.",null,null,null,"калькуляция",null,null,0,null,null,null,13300000,null,null,13300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,0,"План-график переменных капзатрат на одно ТС","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,null,null,"руб. // %",null,null,"*",10000000,null,0,0,null,null,null,1,"*",null,1]
[134,null,null,null,null,null,0,"План-график переменных капзатрат на одно ТС","Полуприцеп SCHMITZ CARGOBULL 9084",null,null,null,"руб. // %",null,null,"*",3200000,null,0,0,null,null,null,1,"*",null,1]
[135,null,null,null,null,null,0,"План-график переменных капзатрат на одно ТС","Затраты на запуск ТС в работу",null,null,null,"руб. // %",null,null,"*",100000,null,0,0,null,null,null,1,"*",null,1]
[136,null,null,null,null,null,0,"План-график переменных капзатрат на одно ТС","Переменные капзатраты - 4",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[137,null,null,null,null,null,0,"План-график переменных капзатрат на одно ТС","Переменные капзатраты - 5",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[138,null,null,null,null,null,0,"План-график переменных капзатрат на одно ТС","Переменные капзатраты - 6",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[139,null,null,null,null,null,0,"План-график переменных капзатрат на одно ТС","Переменные капзатраты - 7",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[140,null,null,null,null,null,0,"План-график переменных капзатрат на одно ТС","Переменные капзатраты - 8",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[141,null,null,null,null,null,0,"План-график переменных капзатрат на одно ТС","Переменные капзатраты - 9",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[142,null,null,null,null,null,0,"План-график переменных капзатрат на одно ТС","Переменные капзатраты - 10",null,null,null,"руб. // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[143,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,null,null,null,null,null,0,"Норматив капзатрат на закупку 1 ТС",null,null,null,null,"руб.",null,null,null,"процесс",null,null,0,null,null,null,13300000,null,null,13300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,0,"Норматив капзатрат на закупку 1 ТС","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,10000000,null,null,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,null,null,null,null,null,0,"Норматив капзатрат на закупку 1 ТС","Полуприцеп SCHMITZ CARGOBULL 9084",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,3200000,null,null,3200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,null,null,null,null,null,0,"Норматив капзатрат на закупку 1 ТС","Затраты на запуск ТС в работу",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,100000,null,null,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,null,null,null,null,null,0,"Норматив капзатрат на закупку 1 ТС","Переменные капзатраты - 4",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,null,null,null,null,null,0,"Норматив капзатрат на закупку 1 ТС","Переменные капзатраты - 5",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[151,null,null,null,null,null,0,"Норматив капзатрат на закупку 1 ТС","Переменные капзатраты - 6",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152,null,null,null,null,null,0,"Норматив капзатрат на закупку 1 ТС","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153,null,null,null,null,null,0,"Норматив капзатрат на закупку 1 ТС","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,null,null,null,null,null,0,"Норматив капзатрат на закупку 1 ТС","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[155,null,null,null,null,null,0,"Норматив капзатрат на закупку 1 ТС","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[156,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[157]
[158,null,null,null,null,null,0,"Обратное распределение переменных капзатрат на 1 ТС"]
[159,null,null,null,null,null,0,"Обратное распределение переменных капзатрат на 1 ТС","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,10000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000000]
[160,null,null,null,null,null,0,"Обратное распределение переменных капзатрат на 1 ТС","Полуприцеп SCHMITZ CARGOBULL 9084",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,3200000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3200000]
[161,null,null,null,null,null,0,"Обратное распределение переменных капзатрат на 1 ТС","Затраты на запуск ТС в работу",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,100000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000]
[162,null,null,null,null,null,0,"Обратное распределение переменных капзатрат на 1 ТС","Переменные капзатраты - 4",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,null,null,0,"Обратное распределение переменных капзатрат на 1 ТС","Переменные капзатраты - 5",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164,null,null,null,null,null,0,"Обратное распределение переменных капзатрат на 1 ТС","Переменные капзатраты - 6",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165,null,null,null,null,null,0,"Обратное распределение переменных капзатрат на 1 ТС","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[166,null,null,null,null,null,0,"Обратное распределение переменных капзатрат на 1 ТС","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,null,null,null,null,null,0,"Обратное распределение переменных капзатрат на 1 ТС","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,null,null,null,null,null,0,"Обратное распределение переменных капзатрат на 1 ТС","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[170]
[171,null,null,null,null,null,0,"Ввод в эксплуатацию капзатрат 1 ТС",null,null,null,null,"руб.",null,null,null,"процесс",null,null,0,null,null,null,13300000,null,null,13300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[172,null,null,null,null,null,0,"Ввод в эксплуатацию","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,10000000,null,null,10000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173,null,null,null,null,null,0,"Ввод в эксплуатацию","Полуприцеп SCHMITZ CARGOBULL 9084",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,3200000,null,null,3200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,null,null,0,"Ввод в эксплуатацию","Затраты на запуск ТС в работу",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,100000,null,null,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 4",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 5",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 6",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 7",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 8",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 9",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 10",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[183]
[184,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат на 1 ТС"]
[185,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат на 1 ТС","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,10000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000000]
[186,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат на 1 ТС","Полуприцеп SCHMITZ CARGOBULL 9084",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,3200000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3200000]
[187,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат на 1 ТС","Затраты на запуск ТС в работу",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,100000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000]
[188,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат на 1 ТС","Переменные капзатраты - 4",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[189,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат на 1 ТС","Переменные капзатраты - 5",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат на 1 ТС","Переменные капзатраты - 6",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат на 1 ТС","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат на 1 ТС","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат на 1 ТС","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[194,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат на 1 ТС","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[196]
[197,null,null,null,null,null,0,"Параметры амортизации капзатрат на 1 ТС",null,null,null,null,null,null,null,null,"процесс"]
[198,null,null,null,null,null,0,"Параметры амортизации капзатрат на 1 ТС","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,null,null,"кол-во лет // %",null,null,"*",5,null,0,0,null,null,null,1.0000000000000013,null,null,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,null,null,null,0,"Параметры амортизации капзатрат на 1 ТС","Полуприцеп SCHMITZ CARGOBULL 9084",null,null,null,"кол-во лет // %",null,null,"*",7,null,0,0,null,null,null,0.98809523809523669,null,null,0,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,null,null,null,null,null,0,"Параметры амортизации капзатрат на 1 ТС","Затраты на запуск ТС в работу",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,null,null,null,null,null,0,"Параметры амортизации капзатрат на 1 ТС","Переменные капзатраты - 4",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[202,null,null,null,null,null,0,"Параметры амортизации капзатрат на 1 ТС","Переменные капзатраты - 5",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203,null,null,null,null,null,0,"Параметры амортизации капзатрат на 1 ТС","Переменные капзатраты - 6",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[204,null,null,null,null,null,0,"Параметры амортизации капзатрат на 1 ТС","Переменные капзатраты - 7",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205,null,null,null,null,null,0,"Параметры амортизации капзатрат на 1 ТС","Переменные капзатраты - 8",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,null,null,null,null,null,0,"Параметры амортизации капзатрат на 1 ТС","Переменные капзатраты - 9",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,null,null,null,null,null,0,"Параметры амортизации капзатрат на 1 ТС","Переменные капзатраты - 10",null,null,null,"кол-во лет // %",null,null,"*",null,null,0,0,null,null,null,1,null,null,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[209]
[210,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат на 1 ТС"]
[211,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат на 1 ТС","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000013,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0]
[212,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат на 1 ТС","Полуприцеп SCHMITZ CARGOBULL 9084",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.98809523809523669,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,1.1904761904761904E-2,0]
[213,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат на 1 ТС","Затраты на запуск ТС в работу",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[214,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат на 1 ТС","Переменные капзатраты - 4",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[215,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат на 1 ТС","Переменные капзатраты - 5",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[216,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат на 1 ТС","Переменные капзатраты - 6",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[217,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат на 1 ТС","Переменные капзатраты - 7",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[218,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат на 1 ТС","Переменные капзатраты - 8",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[219,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат на 1 ТС","Переменные капзатраты - 9",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[220,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат на 1 ТС","Переменные капзатраты - 10",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0]
[221,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[222]
[223,null,null,null,null,null,0,"Амортизация перем. капзатрат на 1 ТС",null,null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,13261904.761904782,null,null,0,213095.23809523808,213095.23809523808,213095.23809523808,213095.23809523808,213095.23809523808,213095.23809523808,213095.23809523808,213095.23809523808,213095.23809523808,213095.23809523808,213095.23809523808,213095.23809523808,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,204761.90476190473,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,null,null,null,null,null,0,"Амортизация перем. капзатрат на 1 ТС","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,10000000,null,null,0,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,null,null,null,null,null,0,"Амортизация перем. капзатрат на 1 ТС","Полуприцеп SCHMITZ CARGOBULL 9084",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,3161904.7619047561,null,null,0,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[226,null,null,null,null,null,0,"Амортизация перем. капзатрат на 1 ТС","Затраты на запуск ТС в работу",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,99999.999999999956,null,null,0,8333.3333333333321,8333.3333333333321,8333.3333333333321,8333.3333333333321,8333.3333333333321,8333.3333333333321,8333.3333333333321,8333.3333333333321,8333.3333333333321,8333.3333333333321,8333.3333333333321,8333.3333333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,null,null,null,null,null,0,"Амортизация перем. капзатрат на 1 ТС","Переменные капзатраты - 4",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,null,null,null,null,null,0,"Амортизация перем. капзатрат на 1 ТС","Переменные капзатраты - 5",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229,null,null,null,null,null,0,"Амортизация перем. капзатрат на 1 ТС","Переменные капзатраты - 6",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,null,null,null,null,null,0,"Амортизация перем. капзатрат на 1 ТС","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,null,null,null,null,null,0,"Амортизация перем. капзатрат на 1 ТС","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,null,null,null,0,"Амортизация перем. капзатрат на 1 ТС","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233,null,null,null,null,null,0,"Амортизация перем. капзатрат на 1 ТС","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[234,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[235]
[236,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат на 1 ТС"]
[237,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат на 1 ТС","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,10000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,166666.66666666666,0]
[238,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат на 1 ТС","Полуприцеп SCHMITZ CARGOBULL 9084",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,3161904.7619047561,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,38095.238095238092,0]
[239,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат на 1 ТС","Затраты на запуск ТС в работу",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,99999.999999999956,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8333.3333333333321,8333.3333333333321,8333.3333333333321,8333.3333333333321,8333.3333333333321,8333.3333333333321,8333.3333333333321,8333.3333333333321,8333.3333333333321,8333.3333333333321,8333.3333333333321,8333.3333333333321,0]
[240,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат на 1 ТС","Переменные капзатраты - 4",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат на 1 ТС","Переменные капзатраты - 5",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат на 1 ТС","Переменные капзатраты - 6",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[243,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат на 1 ТС","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат на 1 ТС","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат на 1 ТС","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат на 1 ТС","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[247,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[248]
[249,null,null,null,null,null,0,"Капзатраты переменные амортизируемые",null,null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,399000000,null,null,0,133000000,133000000,133000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,300000000,null,null,0,100000000,100000000,100000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[251,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Полуприцеп SCHMITZ CARGOBULL 9084",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,96000000,null,null,0,32000000,32000000,32000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[252,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Затраты на запуск ТС в работу",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,3000000,null,null,0,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 4",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[254,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 5",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[255,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 6",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[259,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[260,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[261]
[262,null,null,null,null,null,0,"Капзатраты переменные амортизируемые",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,399000000,null,null,0,133000000,133000000,133000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[263,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков"]
[264,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",null,null,0]
[265,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[266,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[267,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[268,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[269,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[270]
[271,null,null,null,null,null,0,"Ввод в эксплуатацию",null,null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,399000000,null,null,0,133000000,133000000,133000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272,null,null,null,null,null,0,"Ввод в эксплуатацию","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,300000000,null,null,0,100000000,100000000,100000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[273,null,null,null,null,null,0,"Ввод в эксплуатацию","Полуприцеп SCHMITZ CARGOBULL 9084",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,96000000,null,null,0,32000000,32000000,32000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[274,null,null,null,null,null,0,"Ввод в эксплуатацию","Затраты на запуск ТС в работу",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,3000000,null,null,0,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[275,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 4",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[276,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 5",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[277,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 6",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[279,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[281,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[283]
[284,null,null,null,null,null,0,"Амортизация",null,null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,395571428.57142812,null,null,0,0,2130952.3809523811,4261904.7619047621,6392857.1428571427,6392857.1428571427,6392857.1428571427,6392857.1428571427,6392857.1428571427,6392857.1428571427,6392857.1428571427,6392857.1428571427,6392857.1428571427,6392857.1428571427,6309523.8095238097,6226190.4761904757,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,6142857.1428571427,4476190.4761904757,2809523.8095238092,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[285,null,null,null,null,null,0,"Амортизация","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,300000000,null,null,0,0,1666666.6666666665,3333333.333333333,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,3333333.333333333,1666666.6666666665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,null,null,null,null,null,0,"Амортизация","Полуприцеп SCHMITZ CARGOBULL 9084",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,92571428.571428657,null,null,0,0,380952.38095238095,761904.76190476189,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,0,"Амортизация","Затраты на запуск ТС в работу",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,2999999.9999999995,null,null,0,0,83333.333333333314,166666.66666666663,249999.99999999994,249999.99999999994,249999.99999999994,249999.99999999994,249999.99999999994,249999.99999999994,249999.99999999994,249999.99999999994,249999.99999999994,249999.99999999994,166666.66666666663,83333.333333333314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 4",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 5",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 6",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[291,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[292,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[293,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[294,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[295,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[296]
[297,null,null,null,null,null,0,"Внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,3428571.4285713439,null,null,0,133000000,263869047.61904761,392607142.85714287,386214285.71428573,379821428.57142854,373428571.42857146,367035714.28571427,360642857.14285713,354250000,347857142.85714287,341464285.71428573,335071428.57142854,328678571.42857146,322369047.61904758,316142857.14285713,310000000,303857142.85714287,297714285.71428573,291571428.5714286,285428571.42857146,279285714.28571427,273142857.14285719,267000000,260857142.85714287,254714285.71428573,248571428.5714286,242428571.42857146,236285714.2857143,230142857.14285716,224000000.00000003,217857142.85714287,211714285.71428573,205571428.5714286,199428571.42857146,193285714.28571433,187142857.14285716,181000000.00000003,174857142.8571429,168714285.71428573,162571428.5714286,156428571.42857146,150285714.28571433,144142857.14285719,138000000.00000003,131857142.8571429,125714285.71428576,119571428.57142861,113428571.42857146,107285714.28571433,101142857.14285719,95000000.000000045,88857142.857142895,82714285.714285761,76571428.571428627,70428571.428571478,64285714.285714336,58142857.142857194,52000000.000000052,45857142.85714291,39714285.714285769,33571428.571428627,29095238.095238164,26285714.285714328,25142857.142857179,24000000.00000003,22857142.857142881,21714285.714285731,20571428.571428582,19428571.428571433,18285714.285714284,17142857.142857134,15999999.999999985,14857142.857142836,13714285.714285687,12571428.571428537,11428571.428571388,10285714.285714239,9142857.1428570896,7999999.9999999404,6857142.8571427912,5714285.7142856419,4571428.5714284927,3428571.4285713439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,null,null,null,null,null,0,"Внеоборотные активы","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,100000000,198333333.33333334,295000000,290000000,285000000,280000000,275000000,270000000,265000000,260000000,255000000,250000000,245000000,240000000,235000000,230000000,225000000,220000000,215000000,210000000,205000000,200000000,195000000,190000000,185000000,180000000,175000000,170000000,165000000,160000000,155000000,150000000,145000000,140000000,135000000,130000000,125000000,120000000,115000000,110000000,105000000,100000000,95000000,90000000,85000000,80000000,75000000,70000000,65000000,60000000,55000000,50000000,45000000,40000000,35000000,30000000,25000000,20000000,15000000,10000000,5000000,1666666.6666666865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,0,"Внеоборотные активы","Полуприцеп SCHMITZ CARGOBULL 9084",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,3428571.4285713434,null,null,0,32000000,63619047.619047619,94857142.857142851,93714285.714285716,92571428.571428567,91428571.428571433,90285714.285714284,89142857.142857149,88000000,86857142.857142866,85714285.714285716,84571428.571428567,83428571.428571433,82285714.285714298,81142857.142857149,80000000,78857142.857142866,77714285.714285731,76571428.571428582,75428571.428571433,74285714.285714298,73142857.142857164,72000000.000000015,70857142.857142866,69714285.714285731,68571428.571428597,67428571.428571448,66285714.285714306,65142857.142857164,64000000.000000022,62857142.857142881,61714285.714285739,60571428.571428597,59428571.428571455,58285714.285714313,57142857.142857172,56000000.00000003,54857142.857142888,53714285.714285746,52571428.571428604,51428571.428571463,50285714.285714321,49142857.142857179,48000000.000000037,46857142.857142895,45714285.714285754,44571428.571428612,43428571.42857147,42285714.285714328,41142857.142857186,40000000.000000045,38857142.857142903,37714285.714285761,36571428.571428619,35428571.428571478,34285714.285714336,33142857.142857194,32000000.000000052,30857142.85714291,29714285.714285769,28571428.571428627,27428571.428571478,26285714.285714328,25142857.142857179,24000000.00000003,22857142.857142881,21714285.714285731,20571428.571428582,19428571.428571433,18285714.285714284,17142857.142857134,15999999.999999985,14857142.857142836,13714285.714285687,12571428.571428537,11428571.428571388,10285714.285714239,9142857.1428570896,7999999.9999999404,6857142.8571427912,5714285.7142856419,4571428.5714284927,3428571.4285713434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300,null,null,null,null,null,0,"Внеоборотные активы","Затраты на запуск ТС в работу",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,4.6566128730773926E-10,null,null,0,1000000,1916666.6666666667,2750000,2500000,2250000,2000000.0000000002,1750000.0000000002,1500000.0000000002,1250000.0000000002,1000000.0000000002,750000.00000000047,500000.00000000047,250000.00000000047,83333.333333333954,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,4.6566128730773926E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 4",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 5",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[303,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 6",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 7",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[307,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[309]
[310,null,null,null,null,null,0,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,"начисление"]
[311,null,null,null,null,null,0,"Налоги на внеоборотные активы","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,null,null,"руб.",null,null,"*","транспортный налог","^",0,null,null,null,null,null,null,null,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,null,null,null,null,null,0,"Налоги на внеоборотные активы","Полуприцеп SCHMITZ CARGOBULL 9084",null,null,null,"руб.",null,null,"*","транспортный налог","^",0,null,null,null,null,null,null,null,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,3.7499999999999995E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[313,null,null,null,null,null,0,"Налоги на внеоборотные активы","Затраты на запуск ТС в работу",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[314,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 4",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[315,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 5",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[316,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 6",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 7",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 8",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 9",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 10",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[321,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[322,null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Sales","index":9,"n_rows":347,"n_cols":159,"rows_kept":347,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"Sales",null,null,"Параметры бюджета продаж",null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,133,132,131,130,129,128,127,126,125,124,123,122,121,120,119,118,117,116,115,114,113,112,111,110,109,108,107,106,105,104,103,102,101,100,99,98,97,96,95,94,93,92,91,90,89,88,87,86,85,84,83,82,81,80,79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[16,null,null,null,null,null,0,"Валовый поток заказов в общем пробеге",null,null,1,"начало 1 блока продаж"]
[17,null,null,null,null,null,0,"Валовый поток заказов в общем пробеге","Тариф перевозки груза",null,null,1,"км",null,null,null,null,null,null,null,null,null,null,44436015,null,null,0,82800,218500,418500,312480,495380.00000000006,592200,538650,478800.00000000006,544320,574560,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок"]
[19,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2208146345.5108824,null,null,0,3465428.4,9144880.5,17515480.5,13078225.439999999,20733139.140000004,25404980.265000001,23107721.411249999,20540196.809999999,23350960.583999999,24648236.171999998,24904988.632125001,26871171.945187502,24184054.750668749,25527613.347928122,26871171.945187502,16122703.167112499,22840496.153409373,27542951.243817184,24788656.119435467,22034360.995053746,24788656.119435467,26165803.681626324,26165803.681626324,28231525.024912607,25408372.522421349,26819948.773666978,28231525.024912607,16938915.014947563,23996796.27117572,28937313.150535427,26043581.835481886,23149850.520428341,26043581.835481886,27490447.493008655,27490447.493008655,29660745.979298808,26694671.381368928,28177708.680333868,29660745.979298808,17796447.587579284,25211634.082403988,30402264.628781278,27362038.165903147,24321811.703025021,27362038.165903147,28882151.397342212,28882151.397342212,31162321.244500805,28046089.120050725,29604205.182275768,31162321.244500805,18697392.746700484,26487973.057825688,31941379.275613319,28747241.348051988,25553103.420490656,28747241.348051988,30344310.311832655,30344310.311832655,32739913.757503655,29465922.381753292,31102918.069628477,32739913.757503655,19643948.254502196,27828926.693878107,33558411.601441249,30202570.441297121,26846729.281152997,30202570.441297121,31880491.021369185,31880491.021369185,34397371.891477279,30957634.70232955,32677503.296903413,34397371.891477279,20638423.134886365,29237766.107755687,35257306.188764207,31731575.569887787,28205844.951011363,31731575.569887787,33494440.879325993,33494440.879325993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20]
[21,null,null,null,null,null,0,"Коммерческие затраты на заказчиков - норма на 1 км",null,null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0.03,null,null,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,0,"Коммерческие затраты на заказчиков - норма на 1 км","Представительские расходы",null,null,null,"руб. // %",null,null,"*",0.01,null,0,0,null,null,null,1,"*",null,1]
[23,null,null,null,null,null,0,"Коммерческие затраты на заказчиков - норма на 1 км","Консультационные расходы",null,null,null,"руб. // %",null,null,"*",0.01,null,0,0,null,null,null,1,"*",null,1]
[24,null,null,null,null,null,0,"Коммерческие затраты на заказчиков - норма на 1 км","Прочие расходники",null,null,null,"руб. // %",null,null,"*",0.01,null,0,0,null,null,null,1,"*",null,1]
[25,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03]
[27,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1333080.45,null,null,0,2484,6555,12555,9374.4,14861.400000000001,17766,16159.5,14364.000000000002,16329.599999999999,17236.8,17416.349999999999,18333,16499.7,17416.349999999999,18333,10999.8,15583.05,18333,16499.7,14666.4,16499.7,17416.349999999999,17416.349999999999,18333,16499.7,17416.349999999999,18333,10999.8,15583.05,18333,16499.7,14666.4,16499.7,17416.349999999999,17416.349999999999,18333,16499.7,17416.349999999999,18333,10999.8,15583.05,18333,16499.7,14666.4,16499.7,17416.349999999999,17416.349999999999,18333,16499.7,17416.349999999999,18333,10999.8,15583.05,18333,16499.7,14666.4,16499.7,17416.349999999999,17416.349999999999,18333,16499.7,17416.349999999999,18333,10999.8,15583.05,18333,16499.7,14666.4,16499.7,17416.349999999999,17416.349999999999,18333,16499.7,17416.349999999999,18333,10999.8,15583.05,18333,16499.7,14666.4,16499.7,17416.349999999999,17416.349999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28]
[29,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1320889.0050000004,null,null,248.39999999999998,1152.3,4305.3,8036.9400000000005,12149.52,11310.96,15572.13,17104.5,15817.41,15044.400000000001,16619.714999999997,17382.329999999998,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,15674.714999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков"]
[31,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[32,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[33,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[34,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[35,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[36,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[37]
[38,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,1333080.45,null,null,0,2484,6555,12555,9374.4,14861.400000000001,17766,16159.5,14364.000000000002,16329.599999999999,17236.8,17416.349999999999,18333,16499.7,17416.349999999999,18333,10999.8,15583.05,18333,16499.7,14666.4,16499.7,17416.349999999999,17416.349999999999,18333,16499.7,17416.349999999999,18333,10999.8,15583.05,18333,16499.7,14666.4,16499.7,17416.349999999999,17416.349999999999,18333,16499.7,17416.349999999999,18333,10999.8,15583.05,18333,16499.7,14666.4,16499.7,17416.349999999999,17416.349999999999,18333,16499.7,17416.349999999999,18333,10999.8,15583.05,18333,16499.7,14666.4,16499.7,17416.349999999999,17416.349999999999,18333,16499.7,17416.349999999999,18333,10999.8,15583.05,18333,16499.7,14666.4,16499.7,17416.349999999999,17416.349999999999,18333,16499.7,17416.349999999999,18333,10999.8,15583.05,18333,16499.7,14666.4,16499.7,17416.349999999999,17416.349999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Срок цикла продаж и производства",null,null,null,"кол-во дней",null,null,"*",0,null,0]
[40,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Срок цикла продаж и производства","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[43,null,null,null,null,null,0,"Затраты времени на заказчиков - норма на 1 км",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,5.5555555555555556E-4,null,null,5.5555555555555556E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,0,"Затраты времени на заказчиков - норма на 1 км","информирование об услугах",null,null,null,"кол-во минут // %",null,null,"*",1.1111111111111112E-2,null,0,0,null,null,null,1,"*",null,1]
[45,null,null,null,null,null,0,"Затраты времени на заказчиков - норма на 1 км","информирование о ценах и условиях",null,null,null,"кол-во минут // %",null,null,"*",1.1111111111111112E-2,null,0,0,null,null,null,1,"*",null,1]
[46,null,null,null,null,null,0,"Затраты времени на заказчиков - норма на 1 км","представительская деятельность",null,null,null,"кол-во минут // %",null,null,"*",1.1111111111111112E-2,null,0,0,null,null,null,1,"*",null,1]
[47,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5555555555555556E-4]
[49,null,null,null,null,null,0,"Затраты времени сотрудников отдела продаж",null,null,null,null,"кол-во часов",null,null,null,null,null,null,null,null,null,null,24686.675000000003,null,null,0,46,121.38888888888889,232.5,173.6,275.21111111111117,329,299.25,266.00000000000006,302.39999999999998,319.2,322.52499999999998,339.5,305.55,322.52499999999998,339.5,203.7,288.57499999999999,339.5,305.55,271.60000000000002,305.55,322.52499999999998,322.52499999999998,339.5,305.55,322.52499999999998,339.5,203.7,288.57499999999999,339.5,305.55,271.60000000000002,305.55,322.52499999999998,322.52499999999998,339.5,305.55,322.52499999999998,339.5,203.7,288.57499999999999,339.5,305.55,271.60000000000002,305.55,322.52499999999998,322.52499999999998,339.5,305.55,322.52499999999998,339.5,203.7,288.57499999999999,339.5,305.55,271.60000000000002,305.55,322.52499999999998,322.52499999999998,339.5,305.55,322.52499999999998,339.5,203.7,288.57499999999999,339.5,305.55,271.60000000000002,305.55,322.52499999999998,322.52499999999998,339.5,305.55,322.52499999999998,339.5,203.7,288.57499999999999,339.5,305.55,271.60000000000002,305.55,322.52499999999998,322.52499999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50]
[51,null,null,null,null,null,0,"Потребность в сотрудниках отдела продаж",null,null,null,null,"кол-во сотр.*пер.",null,null,null,null,null,null,null,null,null,null,113.85666666666688,null,null,0,0.19166666666666668,0.50578703703703698,0.96875,0.96875,1.1467129629629631,1.3708333333333333,1.3708333333333333,1.3708333333333333,1.3708333333333333,1.3708333333333333,1.3708333333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52]
[53,null,null,null,null,null,0,"ФОТ менеджеров по продаже",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,7506117.7311743479,null,null,0,11500,30347.222222222219,58125,58125,68802.777777777781,82250,82250,82250,82250,82250,82250,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",60000,null,0]
[55,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[56]
[57,null,null,null,null,null,0,"ФОТ менеджеров по продаже",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,7455445.1368403984,null,null,0,5750,20923.611111111109,44236.111111111109,58125,63463.888888888891,75526.388888888891,82250,82250,82250,82250,82250,84835.625,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,88732.568750000006,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,91394.5458125,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,94136.382186875009,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,96960.473652481247,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,99869.287862055673,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков"]
[59,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[60,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[61,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[62,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.5,null,0,0]
[63,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[64,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[65]
[66,null,null,null,null,null,0,"ФОТ менеджеров по продаже",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,7506117.7311743479,null,null,0,11500,30347.222222222219,58125,58125,68802.777777777781,82250,82250,82250,82250,82250,82250,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через %-ное распределение"]
[68,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[69,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[70]
[71,null,null,null,null,null,0,"Конверсия в решение о покупке",null,null,null,null,"%",null,null,null,"процесс",null,null,null,null,null,null,0.97,null,null,0.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,0,"Конверсия в решение о покупке","Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",0.97,null,0,0,null,null,null,1,"*",null,1]
[73]
[74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97]
[75,null,null,null,null,null,0,"Поток решений о покупке",null,null,null,1,"км",null,null,null,null,null,null,null,null,null,null,43102934.549999982,null,null,0,80316,211945,405945,303105.59999999998,480518.60000000003,574434,522490.5,464436.00000000006,527990.4,557323.19999999995,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76]
[77,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2141901955.1455557,null,null,0,3361465.548,8870534.084999999,16990016.085000001,12685878.6768,20111144.965800002,24642830.857050002,22414489.768912498,19923990.905699998,22650431.766479999,23908789.086839996,24157838.97316125,26065036.786831874,23458533.108148687,24761784.947490279,26065036.786831874,15639022.072099123,22155281.268807091,26716662.706502669,24044996.435852401,21373330.165202133,24044996.435852401,25380829.571177535,25380829.571177535,27384579.274165228,24646121.346748706,26015350.310456969,27384579.274165228,16430747.564499136,23276892.383040447,28069193.756019365,25262274.380417429,22455355.004815489,25262274.380417429,26665734.068218395,26665734.068218395,28770923.599919844,25893831.239927858,27332377.419923849,28770923.599919844,17262554.159951907,24455285.059931867,29490196.68991784,26541177.020926051,23592157.351934269,26541177.020926051,28015686.855421945,28015686.855421945,30227451.60716578,27204706.446449202,28716079.026807494,30227451.60716578,18136470.96429947,25693333.866090916,30983137.897344917,27884824.107610427,24786510.317875937,27884824.107610427,29433981.002477676,29433981.002477676,31757716.344778545,28581944.710300691,30169830.527539622,31757716.344778545,19054629.80686713,26994058.893061765,32551659.253398012,29296493.328058206,26041327.402718406,29296493.328058206,30924076.290728107,30924076.290728107,33365450.734732959,30028905.661259662,31697178.197996311,33365450.734732959,20019270.440839775,28360633.124523018,34199587.003101282,30779628.302791152,27359669.602481022,30779628.302791152,32489607.652946211,32489607.652946211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78]
[79,null,null,null,null,null,0,"Количество продаж",null,null,null,1,"км",null,null,null,null,null,null,0,null,null,null,42393156.522749983,null,null,0,39756.42,144669.19500000001,305855.55,350980.04700000002,387893.97900000005,522201.53700000001,542977.62749999994,488528.61750000005,491251.06800000009,537230.23200000008,554623.66574999993,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80]
[81,null,null,null,null,null,0,"Продажи",null,null,null,1,"руб.",null,null,null,"учет",null,null,0,null,null,null,2104400579.805892,null,null,0,1663925.4462599999,6054839.8183349995,12800972.334150001,14689567.907090999,16234526.703087002,22153218.032310754,23293373.709851436,20957547.933933184,21074339.222729102,23046814.322393399,23792980.889700618,24860323.501196597,24514167.098015375,23869057.437541287,25159276.758489467,20643509.135170843,18708180.153748576,24191612.26777833,25127021.27546576,22482071.667521995,22482071.667521995,24465783.873479821,25127021.27546576,26118877.378444668,25755196.807352398,25077428.470316809,26432965.144387987,21688586.78513886,19655281.774032094,25416312.638834607,26399076.727536213,23620226.545690294,23620226.545690294,25704364.182074733,26399076.727536213,27441145.54572843,27059053.645724609,26346973.286626592,27771134.004822627,22786571.491136514,20650330.413842469,26703013.466175605,27735529.986867726,24816000.514565859,24816000.514565859,27005647.618792258,27735529.986867726,28830353.538980924,28428918.236539416,27680788.809262067,29177047.663816772,23940141.6728753,21695753.391043238,28054853.522900738,29139641.192452893,26072310.540615752,26072310.540615752,28372808.529493611,29139641.1924529,30289890.186891831,29868132.222264223,29082128.742730953,30654135.701797493,25152111.34506461,22794100.9064648,29475130.482497588,30614835.527820826,27392221.261734422,27392221.261734422,29809181.961299226,30614835.527820826,31823315.877603225,31380206.416016348,30554411.510331705,32206001.32170099,26425436.9819085,23948052.26485458,30967308.96317403,32164711.576416753,28778952.463109724,28778952.463109724,31318271.798089996,32164711.57641675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82]
[83,null,null,null,null,null,0,"Количество отмен",null,null,null,1,"км",null,null,null,null,null,null,0,null,null,null,429903.08820000046,null,null,0,642.52800000000059,1856.1920000000016,3671.450000000003,3236.7348000000029,4450.3600000000042,5556.509200000005,5328.7920000000049,4760.4690000000046,5152.795200000005,5514.5664000000052,5619.6756000000059,5868.3933000000052,5453.4564000000046,5572.0098000000053,5868.3933000000052,4030.8156000000035,4742.1360000000041,5749.8399000000045,5453.4564000000046,4860.6894000000038,5216.3496000000041,5572.0098000000053,5631.2865000000056,5868.3933000000052,5453.4564000000046,5572.0098000000053,5868.3933000000052,4030.8156000000035,4742.1360000000041,5749.8399000000045,5453.4564000000046,4860.6894000000038,5216.3496000000041,5572.0098000000053,5631.2865000000056,5868.3933000000052,5453.4564000000046,5572.0098000000053,5868.3933000000052,4030.8156000000035,4742.1360000000041,5749.8399000000045,5453.4564000000046,4860.6894000000038,5216.3496000000041,5572.0098000000053,5631.2865000000056,5868.3933000000052,5453.4564000000046,5572.0098000000053,5868.3933000000052,4030.8156000000035,4742.1360000000041,5749.8399000000045,5453.4564000000046,4860.6894000000038,5216.3496000000041,5572.0098000000053,5631.2865000000056,5868.3933000000052,5453.4564000000046,5572.0098000000053,5868.3933000000052,4030.8156000000035,4742.1360000000041,5749.8399000000045,5453.4564000000046,4860.6894000000038,5216.3496000000041,5572.0098000000053,5631.2865000000056,5868.3933000000052,5453.4564000000046,5572.0098000000053,5868.3933000000052,4030.8156000000035,4742.1360000000041,5749.8399000000045,5453.4564000000046,4860.6894000000038,5216.3496000000041,5572.0098000000053,5631.2865000000056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84]
[85,null,null,null,null,null,0,"Сумма возвратов из-за отмен",null,null,null,1,"руб.",null,null,null,"учет",null,null,0,null,null,null,21354040.336149678,null,null,0,26891.724384000023,77687.203776000053,153661.19685000015,135467.06158440013,186260.91708000019,237364.93678800022,228601.57986540018,204220.90678342516,221051.43594324018,236571.17622768017,241080.28995897021,256835.97224097772,239798.33843885345,245011.34579621983,258043.86418963579,177242.25015045688,208520.29429465515,258043.86418963576,245793.29689982475,219076.63419332204,235106.63181722368,251136.62944112532,253808.29571177557,269838.29333567712,251938.12932232034,257415.0451771534,271107.33481423598,186215.13906432371,219076.63419332204,271107.33481423603,258236.58255537838,230167.38879935897,247008.90505297063,263850.42130658223,266657.34068218421,283498.8569357958,264692.49711926281,270446.68183924677,284832.14363920671,195642.28047945513,230167.38879935895,284832.14363920671,271309.80954724434,241819.61285732646,259513.73087127719,277207.84888522793,280156.86855421972,297850.98656817037,278092.55478592543,284138.0451073586,299251.77091094153,205546.67092872749,241819.61285732649,299251.77091094147,285044.86865557352,254061.73075822857,272651.61349663557,291241.49623504252,294339.81002477702,312929.69276318402,292170.99037196289,298522.53364091861,314401.39181330788,215952.47114449431,254061.7307582286,314401.39181330788,299475.2651312619,266923.60587786388,286454.60142990272,305985.59698194155,309240.76290728134,328771.75845932018,306962.14675954351,313635.23690649006,330317.96227385657,226885.06499618432,266923.60587786394,330317.96227385657,314636.20042853203,280436.61342543073,300956.3656272915,321476.11782915227,324896.07652946241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86]
[87,null,null,null,null,null,0,"Условия предоплаты от клиентов",null,null,null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,0,"Условия предоплаты от клиентов","Процент предоплаты и его распределение",null,null,null,"% // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,1]
[89]
[90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[91,null,null,null,null,null,0,"Условия окончательного расчета от клиентов",null,null,null,null,"%",null,null,null,"процесс",null,0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,null,null,null,null,null,0,"Условия окончательного расчета от клиентов","Процент доплаты и его распределение",null,null,null,"% // %",null,null,null,0,null,0,0,null,null,null,1,"*",null,1]
[93]
[94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,0,"Поступление ДС",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2120547914.8094058,null,null,0,3334573.8236159999,8792846.881223999,16836354.888149999,12550411.6152156,19924884.048720002,24405465.920262001,22185888.189047098,19719769.998916574,22429380.33053676,23672217.910612315,23916758.683202282,25808200.814590897,23218734.769709833,24516773.601694059,25806992.922642238,15461779.821948666,21946760.974512435,26458618.842313033,23799203.138952576,21154253.53100881,23809889.804035176,25129692.941736408,25127021.27546576,27114740.980829552,24394183.217426386,25757935.265279815,27113471.939350992,16244532.425434813,23057815.748847123,27798086.421205129,25004037.797862049,22225187.616016131,25015265.475364458,26401883.646911811,26399076.727536213,28487424.742984049,25629138.742808595,27061930.738084603,28486091.456280638,17066911.879472453,24225117.671132509,29205364.546278633,26269867.211378805,23350337.739076942,26281663.290054772,27738479.006536718,27735529.986867726,29929600.620597608,26926613.891663276,28431940.981700137,29928199.836254839,17930924.293370742,25451514.253233589,30683886.126433976,27599779.238954853,24532448.587117709,27612172.494113792,29142739.506242633,29139641.1924529,31444786.652015362,28289773.71992873,29871307.993898705,31443314.952965237,18838677.335722636,26739997.162303537,32237257.861584704,28997018.062926944,25774403.796840541,29010038.726628304,30618090.693746164,30614835.527820826,33036678.976273641,29721943.514500119,31383542.96108982,33035132.772459105,19792385.375843592,28093709.518645152,33869269.040827423,30464992.102362622,27079232.989055593,30478671.93716386,32168131.53511706,32164711.57641675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,0,"Поступление ДС","Поступление предоплат",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2141901955.1455557,null,null,0,3361465.548,8870534.084999999,16990016.085000001,12685878.6768,20111144.965800002,24642830.857050002,22414489.768912498,19923990.905699998,22650431.766479999,23908789.086839996,24157838.97316125,26065036.786831874,23458533.108148687,24761784.947490279,26065036.786831874,15639022.072099123,22155281.268807091,26716662.706502669,24044996.435852401,21373330.165202133,24044996.435852401,25380829.571177535,25380829.571177535,27384579.274165228,24646121.346748706,26015350.310456969,27384579.274165228,16430747.564499136,23276892.383040447,28069193.756019365,25262274.380417429,22455355.004815489,25262274.380417429,26665734.068218395,26665734.068218395,28770923.599919844,25893831.239927858,27332377.419923849,28770923.599919844,17262554.159951907,24455285.059931867,29490196.68991784,26541177.020926051,23592157.351934269,26541177.020926051,28015686.855421945,28015686.855421945,30227451.60716578,27204706.446449202,28716079.026807494,30227451.60716578,18136470.96429947,25693333.866090916,30983137.897344917,27884824.107610427,24786510.317875937,27884824.107610427,29433981.002477676,29433981.002477676,31757716.344778545,28581944.710300691,30169830.527539622,31757716.344778545,19054629.80686713,26994058.893061765,32551659.253398012,29296493.328058206,26041327.402718406,29296493.328058206,30924076.290728107,30924076.290728107,33365450.734732959,30028905.661259662,31697178.197996311,33365450.734732959,20019270.440839775,28360633.124523018,34199587.003101282,30779628.302791152,27359669.602481022,30779628.302791152,32489607.652946211,32489607.652946211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,0,"Поступление ДС","Возврат предоплат по отказам",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,-21354040.336149678,null,null,0,-26891.724384000023,-77687.203776000053,-153661.19685000015,-135467.06158440013,-186260.91708000019,-237364.93678800022,-228601.57986540018,-204220.90678342516,-221051.43594324018,-236571.17622768017,-241080.28995897021,-256835.97224097772,-239798.33843885345,-245011.34579621983,-258043.86418963579,-177242.25015045688,-208520.29429465515,-258043.86418963576,-245793.29689982475,-219076.63419332204,-235106.63181722368,-251136.62944112532,-253808.29571177557,-269838.29333567712,-251938.12932232034,-257415.0451771534,-271107.33481423598,-186215.13906432371,-219076.63419332204,-271107.33481423603,-258236.58255537838,-230167.38879935897,-247008.90505297063,-263850.42130658223,-266657.34068218421,-283498.8569357958,-264692.49711926281,-270446.68183924677,-284832.14363920671,-195642.28047945513,-230167.38879935895,-284832.14363920671,-271309.80954724434,-241819.61285732646,-259513.73087127719,-277207.84888522793,-280156.86855421972,-297850.98656817037,-278092.55478592543,-284138.0451073586,-299251.77091094153,-205546.67092872749,-241819.61285732649,-299251.77091094147,-285044.86865557352,-254061.73075822857,-272651.61349663557,-291241.49623504252,-294339.81002477702,-312929.69276318402,-292170.99037196289,-298522.53364091861,-314401.39181330788,-215952.47114449431,-254061.7307582286,-314401.39181330788,-299475.2651312619,-266923.60587786388,-286454.60142990272,-305985.59698194155,-309240.76290728134,-328771.75845932018,-306962.14675954351,-313635.23690649006,-330317.96227385657,-226885.06499618432,-266923.60587786394,-330317.96227385657,-314636.20042853203,-280436.61342543073,-300956.3656272915,-321476.11782915227,-324896.07652946241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,0,"Поступление ДС","Поступление окончательного расчета",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99]
[100,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0]
[102,null,null,null,null,null,0,"Прочие расходы отдела продаж","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,2,null,0,0]
[103,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[104,null,null,null,null,null,0,"Прочие расходы отдела продаж","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,84,null,0,0]
[105,null,null,null,null,null,0,"Прочие расходы отдела продаж","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,0]
[106,null,null,null,null,null,0,"Прочие расходы отдела продаж","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",0,null,0]
[107,null,null,null,null,null,0,"Прочие расходы отдела продаж","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.2,null,0]
[108]
[109,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков"]
[111,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[112,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[113,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[114,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[115,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[116,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[117]
[118,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение"]
[120,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[121,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[122]
[123,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 1 блока продаж"]
[124,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[125,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[127,null,null,null,null,null,0,"Валовый поток заказов в общем пробеге",null,null,2,"начало 2 блока продаж"]
[128,null,null,null,null,null,0,"Валовый поток заказов в общем пробеге","Погрузка-разгрузка",null,null,2,"км",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок"]
[130,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131]
[132,null,null,null,null,null,0,"Коммерческие затраты на заказчиков - норма на 1 км",null,null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0.25,null,null,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,0,"Коммерческие затраты на заказчиков - норма на 1 км","Представительские расходы",null,null,null,"руб. // %",null,null,"*",0.1,null,0,0,null,null,null,1,"*",null,1]
[134,null,null,null,null,null,0,"Коммерческие затраты на заказчиков - норма на 1 км","Консультационные расходы",null,null,null,"руб. // %",null,null,"*",0.1,null,0,0,null,null,null,1,"*",null,1]
[135,null,null,null,null,null,0,"Коммерческие затраты на заказчиков - норма на 1 км","Прочие расходники",null,null,null,"руб. // %",null,null,"*",0.05,null,0,0,null,null,null,1,"*",null,1]
[136,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25]
[138,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139]
[140,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков"]
[142,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[143,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[144,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[145,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[146,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[147,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[148]
[149,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Срок цикла продаж и производства",null,null,null,"кол-во дней",null,null,"*",0,null,0]
[151,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Срок цикла продаж и производства","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[152,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[154,null,null,null,null,null,0,"Затраты времени на заказчиков - норма на 1 км",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,8.3333333333333339E-4,null,null,8.3333333333333339E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[155,null,null,null,null,null,0,"Затраты времени на заказчиков - норма на 1 км","информирование об услугах",null,null,null,"кол-во минут // %",null,null,"*",1.6666666666666666E-2,null,0,0,null,null,null,1,"*",null,1]
[156,null,null,null,null,null,0,"Затраты времени на заказчиков - норма на 1 км","информирование о ценах и условиях",null,null,null,"кол-во минут // %",null,null,"*",1.6666666666666666E-2,null,0,0,null,null,null,1,"*",null,1]
[157,null,null,null,null,null,0,"Затраты времени на заказчиков - норма на 1 км","представительская деятельность",null,null,null,"кол-во минут // %",null,null,"*",1.6666666666666666E-2,null,0,0,null,null,null,1,"*",null,1]
[158,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333339E-4]
[160,null,null,null,null,null,0,"Затраты времени сотрудников отдела продаж",null,null,null,null,"кол-во часов",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[161]
[162,null,null,null,null,null,0,"Потребность в сотрудниках отдела продаж",null,null,null,null,"кол-во сотр.*пер.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163]
[164,null,null,null,null,null,0,"ФОТ менеджеров по продаже",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",35000,null,0]
[166,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[167]
[168,null,null,null,null,null,0,"ФОТ менеджеров по продаже",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков"]
[170,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[171,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[172,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[173,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.5,null,0,0]
[174,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[175,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[176]
[177,null,null,null,null,null,0,"ФОТ менеджеров по продаже",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через %-ное распределение"]
[179,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[180,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[181]
[182,null,null,null,null,null,0,"Конверсия в решение о покупке",null,null,null,null,"%",null,null,null,"процесс",null,null,null,null,null,null,0.95,null,null,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,null,null,null,0,"Конверсия в решение о покупке","Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",0.95,null,0,0,null,null,null,1,"*",null,1]
[184]
[185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.95]
[186,null,null,null,null,null,0,"Поток решений о покупке",null,null,null,2,"км",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187]
[188,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[189]
[190,null,null,null,null,null,0,"Количество продаж",null,null,null,2,"км",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191]
[192,null,null,null,null,null,0,"Продажи",null,null,null,2,"руб.",null,null,null,"учет",null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193]
[194,null,null,null,null,null,0,"Количество отмен",null,null,null,2,"км",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195]
[196,null,null,null,null,null,0,"Сумма возвратов из-за отмен",null,null,null,2,"руб.",null,null,null,"учет",null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197]
[198,null,null,null,null,null,0,"Условия предоплаты от клиентов",null,null,null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,null,null,null,0,"Условия предоплаты от клиентов","Процент предоплаты и его распределение",null,null,null,"% // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,1]
[200]
[201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[202,null,null,null,null,null,0,"Условия окончательного расчета от клиентов",null,null,null,null,"%",null,null,null,"процесс",null,0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203,null,null,null,null,null,0,"Условия окончательного расчета от клиентов","Процент доплаты и его распределение",null,null,null,"% // %",null,null,null,0,null,0,0,null,null,null,1,"*",null,1]
[204]
[205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,null,null,null,null,null,0,"Поступление ДС",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,null,null,null,null,null,0,"Поступление ДС","Поступление предоплат",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,null,null,null,null,null,0,"Поступление ДС","Возврат предоплат по отказам",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,null,null,null,null,null,0,"Поступление ДС","Поступление окончательного расчета",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[210]
[211,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1520048.6400000004,null,null,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0]
[213,null,null,null,null,null,0,"Прочие расходы отдела продаж","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,2,null,0,0]
[214,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[215,null,null,null,null,null,0,"Прочие расходы отдела продаж","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,84,null,0,0]
[216,null,null,null,null,null,0,"Прочие расходы отдела продаж","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,0]
[217,null,null,null,null,null,0,"Прочие расходы отдела продаж","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",10000,null,0]
[218,null,null,null,null,null,0,"Прочие расходы отдела продаж","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.2,null,0]
[219]
[220,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1520048.6400000004,null,null,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков"]
[222,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[223,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[224,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[225,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[226,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[227,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[228]
[229,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,1520048.6400000004,null,null,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение"]
[231,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[232,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[233]
[234,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 2 блока продаж"]
[235,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[236,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[238,null,null,null,null,null,0,"Валовый поток заказов в общем пробеге",null,null,3,"начало 3 блока продаж"]
[239,null,null,null,null,null,0,"Валовый поток заказов в общем пробеге","Доп.условия",null,null,3,"км",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок"]
[241,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242]
[243,null,null,null,null,null,0,"Коммерческие затраты на заказчиков - норма на 1 км",null,null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,0.25,null,null,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,null,null,0,"Коммерческие затраты на заказчиков - норма на 1 км","Представительские расходы",null,null,null,"руб. // %",null,null,"*",0.1,null,0,0,null,null,null,1,"*",null,1]
[245,null,null,null,null,null,0,"Коммерческие затраты на заказчиков - норма на 1 км","Консультационные расходы",null,null,null,"руб. // %",null,null,"*",0.1,null,0,0,null,null,null,1,"*",null,1]
[246,null,null,null,null,null,0,"Коммерческие затраты на заказчиков - норма на 1 км","Прочие расходники",null,null,null,"руб. // %",null,null,"*",0.05,null,0,0,null,null,null,1,"*",null,1]
[247,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25]
[249,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250]
[251,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[252,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков"]
[253,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[254,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[255,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[256,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[257,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[258,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[259]
[260,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[261,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Срок цикла продаж и производства",null,null,null,"кол-во дней",null,null,"*",0,null,0]
[262,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Срок цикла продаж и производства","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[263,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[265,null,null,null,null,null,0,"Затраты времени на заказчиков - норма на 1 км",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,8.3333333333333339E-4,null,null,8.3333333333333339E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[266,null,null,null,null,null,0,"Затраты времени на заказчиков - норма на 1 км","информирование об услугах",null,null,null,"кол-во минут // %",null,null,"*",1.6666666666666666E-2,null,0,0,null,null,null,1,"*",null,1]
[267,null,null,null,null,null,0,"Затраты времени на заказчиков - норма на 1 км","информирование о ценах и условиях",null,null,null,"кол-во минут // %",null,null,"*",1.6666666666666666E-2,null,0,0,null,null,null,1,"*",null,1]
[268,null,null,null,null,null,0,"Затраты времени на заказчиков - норма на 1 км","представительская деятельность",null,null,null,"кол-во минут // %",null,null,"*",1.6666666666666666E-2,null,0,0,null,null,null,1,"*",null,1]
[269,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333339E-4]
[271,null,null,null,null,null,0,"Затраты времени сотрудников отдела продаж",null,null,null,null,"кол-во часов",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272]
[273,null,null,null,null,null,0,"Потребность в сотрудниках отдела продаж",null,null,null,null,"кол-во сотр.*пер.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[274]
[275,null,null,null,null,null,0,"ФОТ менеджеров по продаже",null,null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[276,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",35000,null,0]
[277,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[278]
[279,null,null,null,null,null,0,"ФОТ менеджеров по продаже",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков"]
[281,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[282,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[283,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[284,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.5,null,0,0]
[285,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[286,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[287]
[288,null,null,null,null,null,0,"ФОТ менеджеров по продаже",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через %-ное распределение"]
[290,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[291,null,null,null,null,null,0,"ФОТ менеджеров по продаже","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[292]
[293,null,null,null,null,null,0,"Конверсия в решение о покупке",null,null,null,null,"%",null,null,null,"процесс",null,null,null,null,null,null,0.95,null,null,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[294,null,null,null,null,null,0,"Конверсия в решение о покупке","Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",0.95,null,0,0,null,null,null,1,"*",null,1]
[295]
[296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.95]
[297,null,null,null,null,null,0,"Поток решений о покупке",null,null,null,3,"км",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298]
[299,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300]
[301,null,null,null,null,null,0,"Количество продаж",null,null,null,3,"км",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302]
[303,null,null,null,null,null,0,"Продажи",null,null,null,3,"руб.",null,null,null,"учет",null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304]
[305,null,null,null,null,null,0,"Количество отмен",null,null,null,3,"км",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306]
[307,null,null,null,null,null,0,"Сумма возвратов из-за отмен",null,null,null,3,"руб.",null,null,null,"учет",null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308]
[309,null,null,null,null,null,0,"Условия предоплаты от клиентов",null,null,null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310,null,null,null,null,null,0,"Условия предоплаты от клиентов","Процент предоплаты и его распределение",null,null,null,"% // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,1]
[311]
[312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[313,null,null,null,null,null,0,"Условия окончательного расчета от клиентов",null,null,null,null,"%",null,null,null,"процесс",null,0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[314,null,null,null,null,null,0,"Условия окончательного расчета от клиентов","Процент доплаты и его распределение",null,null,null,"% // %",null,null,null,0,null,0,0,null,null,null,1,"*",null,1]
[315]
[316,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,null,null,null,null,null,0,"Поступление ДС",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,null,null,null,null,null,0,"Поступление ДС","Поступление предоплат",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,null,null,null,null,null,0,"Поступление ДС","Возврат предоплат по отказам",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,null,null,null,null,null,0,"Поступление ДС","Поступление окончательного расчета",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[321]
[322,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1520048.6400000004,null,null,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[323,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0]
[324,null,null,null,null,null,0,"Прочие расходы отдела продаж","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,2,null,0,0]
[325,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[326,null,null,null,null,null,0,"Прочие расходы отдела продаж","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,84,null,0,0]
[327,null,null,null,null,null,0,"Прочие расходы отдела продаж","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,0]
[328,null,null,null,null,null,0,"Прочие расходы отдела продаж","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",10000,null,0]
[329,null,null,null,null,null,0,"Прочие расходы отдела продаж","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.2,null,0]
[330]
[331,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1520048.6400000004,null,null,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[332,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков"]
[333,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[334,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[335,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[336,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[337,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[338,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[339]
[340,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,1520048.6400000004,null,null,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[341,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение"]
[342,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[343,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[344]
[345,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 3 блока продаж"]
[346,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[347,null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Prdction","index":10,"n_rows":420,"n_cols":159,"rows_kept":420,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"Prdction",null,null,"Технологическая карта производственного процесса",null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,133,132,131,130,129,128,127,126,125,124,123,122,121,120,119,118,117,116,115,114,113,112,111,110,109,108,107,106,105,104,103,102,101,100,99,98,97,96,95,94,93,92,91,90,89,88,87,86,85,84,83,82,81,80,79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[16,null,null,null,null,null,0,"Поток решений о покупке",null,null,1,"начало 1 блока производства"]
[17,null,null,null,null,null,0,"Поток решений о покупке","Тариф перевозки груза",null,null,1,"км",null,null,null,null,null,null,null,null,null,null,43102934.549999982,null,null,0,80316,211945,405945,303105.59999999998,480518.60000000003,574434,522490.5,464436.00000000006,527990.4,557323.19999999995,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2141901955.1455557,null,null,0,3361465.548,8870534.084999999,16990016.085000001,12685878.6768,20111144.965800002,24642830.857050002,22414489.768912498,19923990.905699998,22650431.766479999,23908789.086839996,24157838.97316125,26065036.786831874,23458533.108148687,24761784.947490279,26065036.786831874,15639022.072099123,22155281.268807091,26716662.706502669,24044996.435852401,21373330.165202133,24044996.435852401,25380829.571177535,25380829.571177535,27384579.274165228,24646121.346748706,26015350.310456969,27384579.274165228,16430747.564499136,23276892.383040447,28069193.756019365,25262274.380417429,22455355.004815489,25262274.380417429,26665734.068218395,26665734.068218395,28770923.599919844,25893831.239927858,27332377.419923849,28770923.599919844,17262554.159951907,24455285.059931867,29490196.68991784,26541177.020926051,23592157.351934269,26541177.020926051,28015686.855421945,28015686.855421945,30227451.60716578,27204706.446449202,28716079.026807494,30227451.60716578,18136470.96429947,25693333.866090916,30983137.897344917,27884824.107610427,24786510.317875937,27884824.107610427,29433981.002477676,29433981.002477676,31757716.344778545,28581944.710300691,30169830.527539622,31757716.344778545,19054629.80686713,26994058.893061765,32551659.253398012,29296493.328058206,26041327.402718406,29296493.328058206,30924076.290728107,30924076.290728107,33365450.734732959,30028905.661259662,31697178.197996311,33365450.734732959,20019270.440839775,28360633.124523018,34199587.003101282,30779628.302791152,27359669.602481022,30779628.302791152,32489607.652946211,32489607.652946211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19]
[20,null,null,null,null,null,0,"Перем. производств. затраты на один километр"]
[21,null,null,null,null,null,0,"Перем. производств. затраты на один километр","ГСМ",null,null,null,"л // %",null,null,"*",0.27500000000000002,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[22,null,null,null,null,null,0,"Перем. производств. затраты на один километр","Текущие ремонты",null,null,null,"шт // %",null,null,"*",2E-3,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[23,null,null,null,null,null,0,"Перем. производств. затраты на один километр","Износ покрышек",null,null,null,"шт // %",null,null,"*",4.0000000000000003E-5,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[24,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.7]
[26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.7]
[27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.7]
[28,null,null,null,null,null,0,"Натуральный поток решений о покупке"]
[29,null,null,null,null,null,0,"Натуральный поток решений о покупке","ГСМ",null,null,null,"л",null,null,null,"калькуляция",null,null,null,null,null,null,11853307.001250001,null,null,0,22086.9,58284.875000000007,111634.87500000001,83354.039999999994,132142.61500000002,157969.35,143684.88750000001,127719.90000000002,145197.36000000002,153263.88,154860.37875000003,163010.92500000002,146709.83249999999,154860.37875000003,163010.92500000002,97806.555000000008,138559.28625,163010.92500000002,146709.83249999999,130408.74,146709.83249999999,154860.37875000003,154860.37875000003,163010.92500000002,146709.83249999999,154860.37875000003,163010.92500000002,97806.555000000008,138559.28625,163010.92500000002,146709.83249999999,130408.74,146709.83249999999,154860.37875000003,154860.37875000003,163010.92500000002,146709.83249999999,154860.37875000003,163010.92500000002,97806.555000000008,138559.28625,163010.92500000002,146709.83249999999,130408.74,146709.83249999999,154860.37875000003,154860.37875000003,163010.92500000002,146709.83249999999,154860.37875000003,163010.92500000002,97806.555000000008,138559.28625,163010.92500000002,146709.83249999999,130408.74,146709.83249999999,154860.37875000003,154860.37875000003,163010.92500000002,146709.83249999999,154860.37875000003,163010.92500000002,97806.555000000008,138559.28625,163010.92500000002,146709.83249999999,130408.74,146709.83249999999,154860.37875000003,154860.37875000003,163010.92500000002,146709.83249999999,154860.37875000003,163010.92500000002,97806.555000000008,138559.28625,163010.92500000002,146709.83249999999,130408.74,146709.83249999999,154860.37875000003,154860.37875000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,0,"Натуральный поток решений о покупке","Текущие ремонты",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,86205.869099999938,null,null,0,160.63200000000001,423.89,811.89,606.21119999999996,961.0372000000001,1148.8679999999999,1044.981,928.87200000000018,1055.9808,1114.6463999999999,1126.2573,1185.5340000000001,1066.9805999999999,1126.2573,1185.5340000000001,711.32040000000006,1007.7039000000001,1185.5340000000001,1066.9805999999999,948.42719999999997,1066.9805999999999,1126.2573,1126.2573,1185.5340000000001,1066.9805999999999,1126.2573,1185.5340000000001,711.32040000000006,1007.7039000000001,1185.5340000000001,1066.9805999999999,948.42719999999997,1066.9805999999999,1126.2573,1126.2573,1185.5340000000001,1066.9805999999999,1126.2573,1185.5340000000001,711.32040000000006,1007.7039000000001,1185.5340000000001,1066.9805999999999,948.42719999999997,1066.9805999999999,1126.2573,1126.2573,1185.5340000000001,1066.9805999999999,1126.2573,1185.5340000000001,711.32040000000006,1007.7039000000001,1185.5340000000001,1066.9805999999999,948.42719999999997,1066.9805999999999,1126.2573,1126.2573,1185.5340000000001,1066.9805999999999,1126.2573,1185.5340000000001,711.32040000000006,1007.7039000000001,1185.5340000000001,1066.9805999999999,948.42719999999997,1066.9805999999999,1126.2573,1126.2573,1185.5340000000001,1066.9805999999999,1126.2573,1185.5340000000001,711.32040000000006,1007.7039000000001,1185.5340000000001,1066.9805999999999,948.42719999999997,1066.9805999999999,1126.2573,1126.2573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,0,"Натуральный поток решений о покупке","Износ покрышек",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,1724.1173819999988,null,null,0,3.2126400000000004,8.4778000000000002,16.2378,12.124224,19.220744000000003,22.977360000000001,20.899620000000002,18.577440000000003,21.119616000000004,22.292928,22.525146000000003,23.710680000000004,21.339611999999999,22.525146000000003,23.710680000000004,14.226408000000001,20.154078000000002,23.710680000000004,21.339611999999999,18.968544000000001,21.339611999999999,22.525146000000003,22.525146000000003,23.710680000000004,21.339611999999999,22.525146000000003,23.710680000000004,14.226408000000001,20.154078000000002,23.710680000000004,21.339611999999999,18.968544000000001,21.339611999999999,22.525146000000003,22.525146000000003,23.710680000000004,21.339611999999999,22.525146000000003,23.710680000000004,14.226408000000001,20.154078000000002,23.710680000000004,21.339611999999999,18.968544000000001,21.339611999999999,22.525146000000003,22.525146000000003,23.710680000000004,21.339611999999999,22.525146000000003,23.710680000000004,14.226408000000001,20.154078000000002,23.710680000000004,21.339611999999999,18.968544000000001,21.339611999999999,22.525146000000003,22.525146000000003,23.710680000000004,21.339611999999999,22.525146000000003,23.710680000000004,14.226408000000001,20.154078000000002,23.710680000000004,21.339611999999999,18.968544000000001,21.339611999999999,22.525146000000003,22.525146000000003,23.710680000000004,21.339611999999999,22.525146000000003,23.710680000000004,14.226408000000001,20.154078000000002,23.710680000000004,21.339611999999999,18.968544000000001,21.339611999999999,22.525146000000003,22.525146000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[33]
[34,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах"]
[35,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","ГСМ",null,null,1,"кол-во периодов",null,null,"*",0,null,0]
[36,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Текущие ремонты",null,null,1,"кол-во периодов",null,null,"*",0,null,0]
[37,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Износ покрышек",null,null,1,"кол-во периодов",null,null,"*",0,null,0]
[38,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[39]
[40,null,null,null,null,null,0,"Стоимостной поток решений о покупках"]
[41,null,null,null,null,null,0,"Стоимостной поток решений о покупках","ГСМ",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,641245960.09555924,null,null,0,971823.60000000009,2564534.5000000005,4911934.5000000009,3667577.76,5814275.0600000005,7159170.9420000007,6511799.1015000008,5788265.8680000007,6580344.355200001,6945919.0416000001,7018272.3649500012,7609284.7746300008,6848356.2971669994,7228820.535898502,7609284.7746300008,4565570.8647780009,6467892.0584355006,7837563.3178689005,7053806.98608201,6270050.6542951204,7053806.98608201,7445685.1519754566,7445685.1519754566,8072690.2174049672,7265421.1956644692,7669055.70653472,8072690.2174049672,4843614.1304429807,6861786.684794222,8314870.9239271153,7483383.8315344024,6651896.7391416915,7483383.8315344024,7899127.3777307607,7899127.3777307607,8564317.0516449288,7707885.3464804348,8136101.1990626836,8564317.0516449288,5138590.2309869574,7279669.4938981896,8821246.5631942768,7939121.9068748485,7056997.2505554212,7939121.9068748485,8380184.2350345645,8380184.2350345645,9085883.9600901064,8177295.5640810933,8631589.7620856017,9085883.9600901064,5451530.3760540634,7723001.3660765886,9358460.4788928088,8422614.4310035259,7486768.3831142467,8422614.4310035259,8890537.4549481682,8890537.4549481682,9639214.2932595927,8675292.8639336322,9157253.5785966143,9639214.2932595927,5783528.575955756,8193332.1492706537,9928390.7220573816,8935551.6498516407,7942712.5776459044,8935551.6498516407,9431971.185954513,9431971.185954513,10226242.4437191,9203618.1993471887,9714930.3215331472,10226242.4437191,6135745.4662314607,8692306.0771612357,10533029.717030672,9479726.7453276031,8426423.7736245375,9479726.7453276031,10006378.231179141,10006378.231179141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Текущие ремонты",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,105991067.78439002,null,null,0,160632,423890,811890,606211.19999999995,961037.20000000007,1183334.04,1076330.43,956738.16000000015,1087660.2240000002,1148085.7919999999,1160045.0190000001,1257733.0205999999,1131959.7185399998,1194846.3695699999,1257733.0205999999,754639.81235999998,1069073.06751,1295465.0112180002,1165918.5100962,1036372.0089744,1165918.5100962,1230691.7606571,1230691.7606571,1334328.9615545399,1200896.0653990856,1267612.5134768127,1334328.9615545399,800597.37693272391,1134179.617321359,1374358.8304011764,1236922.9473610583,1099487.0643209408,1236922.9473610583,1305640.8888811173,1305640.8888811173,1415589.5953132114,1274030.63578189,1344810.1155475508,1415589.5953132114,849353.75718792691,1203251.1560162299,1458057.2831726079,1312251.5548553469,1166445.8265380862,1312251.5548553469,1385154.4190139775,1385154.4190139775,1501799.0016677859,1351619.1015010071,1426709.0515843965,1501799.0016677859,901079.40100067155,1276529.1514176179,1546852.9717178198,1392167.6745460376,1237482.3773742556,1392167.6745460376,1469510.3231319287,1469510.3231319287,1593258.5608693543,1433932.7047824187,1513595.6328258864,1593258.5608693543,955955.13652161264,1354269.7767389512,1641056.3176954349,1476950.6859258912,1312845.0541563479,1476950.6859258912,1559003.5018106631,1559003.5018106631,1690288.0072262976,1521259.2065036676,1605773.6068649828,1690288.0072262976,1014172.8043357786,1436744.806142353,1740996.6474430866,1566896.9826987775,1392797.317954469,1566896.9826987775,1653946.815070932,1653946.815070932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Износ покрышек",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,51935623.21435111,null,null,0,78709.680000000008,207706.1,397826.1,297043.48800000001,470908.22800000006,579833.67960000003,527401.91070000001,468801.69840000005,532953.50976000016,562562.03807999997,568422.05931000004,616289.18009400007,554660.26208459993,585474.72108930012,616289.18009400007,369773.50805639999,523845.80307990004,634777.85549682006,571300.06994713796,507822.28439745604,571300.06994713796,603038.96272197913,603038.96272197913,653821.19116172462,588439.07204555208,621130.13160363841,653821.19116172462,392292.7146970348,555748.01248746598,673435.82689657633,606092.24420691864,538748.66151726106,606092.24420691864,639764.03555174754,639764.03555174754,693638.90170347365,624275.01153312612,658956.95661829994,693638.90170347365,416183.34102208418,589593.06644795253,714448.06875457789,643003.26187912002,571558.45500366227,643003.26187912002,678725.66531684902,678725.66531684902,735881.5108172152,662293.35973549355,699087.43527635443,735881.5108172152,441528.90649032907,625499.2841946329,757957.9561417317,682162.16052755842,606366.36491338536,682162.16052755842,720060.05833464512,720060.05833464512,780696.69482598372,702627.02534338518,741661.86008468445,780696.69482598372,468418.01689559018,663592.19060208614,804117.59567076305,723705.8361036866,643294.07653661037,723705.8361036866,763911.71588722488,763911.71588722488,828241.12354088586,745417.01118679717,786829.06736384158,828241.12354088586,496944.67412453151,704004.95500975288,853088.35724711244,767779.52152240102,682470.68579768983,767779.52152240102,810433.93938475673,810433.93938475673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[45]
[46,null,null,null,null,null,0,"Конверсия в продажу",null,null,null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,0.99,null,null,0.495,0.495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,0,"Конверсия в продажу","Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",0.99,null,0,0,null,null,null,1,"*",null,0.5,0.5]
[48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.495,0.495]
[49,null,null,null,null,null,0,"Отмены продаж / отказы / возвраты",null,null,null,null,"%",null,null,null,"процесс",null,0,0,null,null,null,1.0000000000000009E-2,null,null,8.0000000000000071E-3,2.0000000000000018E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,0,"Отмены продаж / отказы / возвраты","Процент отмен и его распределение",null,null,null,"% // %",null,null,null,1.0000000000000009E-2,null,0,0,null,null,null,1,"*",null,0.8,0.2]
[51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение отмен",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0000000000000018E-3,8.0000000000000071E-3]
[52,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов",null,null,null,null,null,null,null,null,"списание"]
[53,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","ГСМ",null,null,1,"л",null,null,null,"списание",null,null,null,null,null,null,11688780.398748746,null,null,0,15306.2217,46951.227675000002,94673.576249999998,90919.907594999997,116330.98207500001,148719.116205,146490.5239875,131184.30228750003,138554.58077999999,149335.48475999999,152837.61483375003,158960.10351375001,150084.15864749998,150891.06272625001,158960.10351375001,116194.18734,125070.13220625001,154118.67904125003,150084.15864749998,133946.07707249999,140401.3097025,150891.06272625001,153311.77496250003,158960.10351375001,150084.15864749998,150891.06272625001,158960.10351375001,116194.18734,125070.13220625001,154118.67904125003,150084.15864749998,133946.07707249999,140401.3097025,150891.06272625001,153311.77496250003,158960.10351375001,150084.15864749998,150891.06272625001,158960.10351375001,116194.18734,125070.13220625001,154118.67904125003,150084.15864749998,133946.07707249999,140401.3097025,150891.06272625001,153311.77496250003,158960.10351375001,150084.15864749998,150891.06272625001,158960.10351375001,116194.18734,125070.13220625001,154118.67904125003,150084.15864749998,133946.07707249999,140401.3097025,150891.06272625001,153311.77496250003,158960.10351375001,150084.15864749998,150891.06272625001,158960.10351375001,116194.18734,125070.13220625001,154118.67904125003,150084.15864749998,133946.07707249999,140401.3097025,150891.06272625001,153311.77496250003,158960.10351375001,150084.15864749998,150891.06272625001,158960.10351375001,116194.18734,125070.13220625001,154118.67904125003,150084.15864749998,133946.07707249999,140401.3097025,150891.06272625001,153311.77496250003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Текущие ремонты",null,null,1,"шт",null,null,null,"списание",null,null,null,null,null,null,85009.31199089998,null,null,0,111.31797599999999,341.46347399999996,688.53510000000006,661.23569159999988,846.04350599999998,1081.5935723999999,1065.3856289999999,954.06765299999995,1007.6696784,1086.0762527999998,1111.5462896999998,1156.0734801000001,1091.5211537999999,1097.3895470999998,1156.0734801000001,845.04863519999992,909.60096150000004,1120.8631203,1091.5211537999999,974.15328779999982,1021.1004341999997,1097.3895470999998,1114.994727,1156.0734801000001,1091.5211537999999,1097.3895470999998,1156.0734801000001,845.04863519999992,909.60096150000004,1120.8631203,1091.5211537999999,974.15328779999982,1021.1004341999997,1097.3895470999998,1114.994727,1156.0734801000001,1091.5211537999999,1097.3895470999998,1156.0734801000001,845.04863519999992,909.60096150000004,1120.8631203,1091.5211537999999,974.15328779999982,1021.1004341999997,1097.3895470999998,1114.994727,1156.0734801000001,1091.5211537999999,1097.3895470999998,1156.0734801000001,845.04863519999992,909.60096150000004,1120.8631203,1091.5211537999999,974.15328779999982,1021.1004341999997,1097.3895470999998,1114.994727,1156.0734801000001,1091.5211537999999,1097.3895470999998,1156.0734801000001,845.04863519999992,909.60096150000004,1120.8631203,1091.5211537999999,974.15328779999982,1021.1004341999997,1097.3895470999998,1114.994727,1156.0734801000001,1091.5211537999999,1097.3895470999998,1156.0734801000001,845.04863519999992,909.60096150000004,1120.8631203,1091.5211537999999,974.15328779999982,1021.1004341999997,1097.3895470999998,1114.994727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Износ покрышек",null,null,1,"шт",null,null,null,"списание",null,null,null,null,null,null,1700.1862398179994,null,null,0,2.2263595200000004,6.8292694799999989,13.770702,13.224713831999999,16.92087012,21.631871448000002,21.30771258,19.081353060000001,20.153393568000002,21.721525056000001,22.230925794000001,23.121469602000001,21.830423075999995,21.947790942000001,23.121469602000001,16.900972703999997,18.19201923,22.417262406000003,21.830423075999995,19.483065755999998,20.422008683999998,21.947790942000001,22.29989454,23.121469602000001,21.830423075999995,21.947790942000001,23.121469602000001,16.900972703999997,18.19201923,22.417262406000003,21.830423075999995,19.483065755999998,20.422008683999998,21.947790942000001,22.29989454,23.121469602000001,21.830423075999995,21.947790942000001,23.121469602000001,16.900972703999997,18.19201923,22.417262406000003,21.830423075999995,19.483065755999998,20.422008683999998,21.947790942000001,22.29989454,23.121469602000001,21.830423075999995,21.947790942000001,23.121469602000001,16.900972703999997,18.19201923,22.417262406000003,21.830423075999995,19.483065755999998,20.422008683999998,21.947790942000001,22.29989454,23.121469602000001,21.830423075999995,21.947790942000001,23.121469602000001,16.900972703999997,18.19201923,22.417262406000003,21.830423075999995,19.483065755999998,20.422008683999998,21.947790942000001,22.29989454,23.121469602000001,21.830423075999995,21.947790942000001,23.121469602000001,16.900972703999997,18.19201923,22.417262406000003,21.830423075999995,19.483065755999998,20.422008683999998,21.947790942000001,22.29989454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[57]
[58,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов",null,null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,787477109.16462398,null,null,0,839337.53904000006,2574634.5939600002,5191554.6540000001,4985717.1146639995,6379168.0352400001,8335308.1774247997,8273997.8719397997,7409480.2067286009,7825764.2563900808,8434685.3944953606,8632490.7950681392,9169713.3485477511,8731280.7321808059,8778223.1017086618,9247646.7969871983,6759701.212010948,7276067.2768173385,9163150.531837061,8993219.1541462317,8026206.3418724425,8413011.4667819589,9041569.7947599199,9186621.7166009881,9728148.8914743103,9263015.7287706155,9312816.8886027187,9810828.4869237188,7171367.0158224143,7719179.7739755139,9721186.3992259372,9540906.2006337326,8515002.3080924731,8925363.8651089761,9592201.3952607997,9746086.9791419879,10320593.158965094,9827133.3866527472,9879967.4371186234,10408307.941777373,7608103.2670859983,8189277.8222106239,10313206.650938796,10121947.388252329,9033565.9486553054,9468918.5244941134,10176366.460232183,10339623.676171737,10949117.28234607,10425605.8098999,10481657.454039147,11042173.895431614,8071436.7560515366,8688004.8415832501,10941280.93598097,10738373.984196896,9583710.1149284132,10045575.662635805,10796107.17766032,10969306.758050594,11615918.524840945,11060525.203722803,11119990.392990133,11714642.2856634,8562987.254495075,9217104.33643567,11607604.944982212,11392340.959834486,10167358.060927553,10657351.220490325,11453590.104779834,11637337.539615877,12323327.963003756,11734111.188629519,11797197.807923228,12428064.000860298,9084473.1782938242,9778425.9905246031,12314508.086131625,12086134.524288403,10786550.166838037,11306383.909818184,12151113.742160924,12346051.395778481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","ГСМ",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,631861606.1599437,null,null,0,673473.7548,2065854.0177000002,4165637.355,4000475.9341799994,5118563.2112999996,6688145.1556259999,6638950.5471135005,5945272.5796695007,6279293.6009496003,6767884.1693232004,6926600.7042655507,7357661.2412087405,7005868.4920018408,7043534.4516362604,7420194.0479804445,5423898.1873562643,5838223.7433348671,7352395.3206384918,7216044.5467618965,6440125.7782928748,6750493.285680484,7254840.4851853475,7371228.3004557006,7805742.8107983526,7432525.8831647513,7472485.6997409081,7872083.8655024543,5754213.5869662613,6193771.5693039605,7800156.1956653744,7655501.6596596939,6832329.43819091,7161598.326778423,7696660.2707331348,7820136.1039534518,8281112.5479759704,7885166.7094494849,7927560.078855129,8351493.7729115533,6104645.1944125053,6570972.2578745717,8275185.7079813946,8121721.7107329695,7248418.3009767374,7597739.6648792299,8165386.8812207831,8296382.3926842185,8785432.3021477088,8365373.3620549599,8410348.4876574054,8860099.7436818648,6476418.0867522275,6971144.4683791324,8779144.517597463,8616334.5629166067,7689846.97550622,8060442.0104703745,8662658.9422871266,8801632.0803986862,9320465.1293485034,8874824.5998041052,8922538.7105557434,9399679.8180720918,6870831.9482354373,7395687.166503422,9313794.4187191483,9141069.3377982285,8158158.6563145481,8551322.9289080203,9190214.8718724139,9337651.4740949683,9888081.4557258263,9415301.4179321732,9465921.3180285841,9972120.3189926799,7289265.6138829747,7846084.5149434805,9881004.4988191426,9697760.4604701381,8654990.5184841007,9072098.4952785149,9749898.9575694408,9906314.448867349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Текущие ремонты",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,104439934.90247005,null,null,0,111317.976,341463.47399999999,688535.1,661235.6915999999,846043.50600000005,1105478.5381199999,1097347.1978699998,982689.68258999998,1037899.7687520001,1118658.5403839999,1144892.6783909998,1216142.3539187999,1157994.7920664197,1164220.5705183898,1226478.3550380897,896512.09708367998,964995.66005534993,1215271.9538245441,1192734.6358284128,1064483.5997178305,1115784.0141620636,1199147.1876339416,1218384.843050529,1290205.4232724549,1228516.6749032647,1235121.6032629597,1301170.8868599094,951109.68379607599,1023763.8957527207,1289282.0158124589,1265372.1751503628,1129310.6509406462,1183735.2606245328,1272175.2513608485,1292584.4799923061,1368778.9335497473,1303333.3404048735,1310340.5089016741,1380412.1938696781,1009032.2635392571,1086111.1170040616,1367799.2905754375,1342433.3406170199,1198085.6695829318,1255824.737996567,1349650.7241687244,1371302.8748238378,1452137.5706029269,1382706.3408355303,1390140.2458937857,1464479.2964763413,1070482.3283887976,1152255.2840296086,1451098.2673714815,1424187.5310605965,1271049.0868605322,1332304.4645405577,1431844.4532705997,1454815.2199006095,1540572.7486526454,1466913.1569924143,1474799.7868687175,1553666.0856317508,1135674.7021876757,1222427.630827012,1539470.1518544047,1510920.5517021865,1348455.9762503386,1413441.8064310777,1519043.7804747792,1543413.4667925562,1634393.629045591,1556248.168253252,1564615.0938890222,1648284.350246724,1204837.291550905,1296873.4735443769,1633223.8841023378,1602935.6133008495,1430576.9452039837,1499520.41244273,1611553.5467056928,1637407.3469202227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Износ покрышек",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,51175568.102210298,null,null,0,54545.808240000006,167317.10225999999,337382.19899999996,324005.48888399999,414561.31794000004,541684.48367879994,537700.1269563,481517.94446910004,508570.88668848015,548142.68478816003,560997.41241158999,595909.75342021207,567417.44811254577,570468.07955401111,600974.39396866411,439290.92757100315,472847.87342712155,595483.25737402658,584439.97155592218,521596.96386173693,546734.16693941108,587582.12194063142,597008.57309475925,632200.65740350296,601973.17070259969,605209.58559885027,637573.73456135578,466043.74506007729,501644.30891883321,631748.18774810468,620032.36582367762,553362.21896091662,580030.27770602109,623365.87316681584,633366.39519623003,670701.67743937625,638633.33679838805,642066.84936182026,676401.97499614221,494425.80913423595,532194.44733199,670221.65238196426,657792.33690233971,587061.97809563659,615354.12161831791,661328.85484267492,671938.40866368054,711547.40959543432,677526.10700940993,681168.72048795514,717594.8552734073,524536.34091051086,564605.08917450823,711038.15101202601,697851.89021969237,622814.05256166088,652829.18762487348,701603.7821025938,712859.45775129867,754880.64683979633,718787.44692628295,722651.89556567173,761296.381959558,556480.60407196102,598989.53910523583,754340.37440865836,740351.07033407129,660743.42836266593,692586.48515122803,744331.45243264176,756272.59872835258,800852.87823233963,762561.60244409356,766661.39600562083,807659.33162089472,590370.27285994333,635468.00203674461,800279.70321014547,785438.45051741623,700982.70314995211,734765.00209693774,789661.23788578948,802329.5999909091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[63]
[64,null,null,null,null,null,0,"Затраты производств. времени на один км",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,1.805128205128205E-2,null,null,1.805128205128205E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,0,"Затраты производств. времени на один км","Вождение",null,null,null,"кол-во минут // %",null,null,"*",0.92307692307692313,null,0,0,null,null,null,1,"*",null,1]
[66,null,null,null,null,null,0,"Затраты производств. времени на один км","Ремонты и заправки",null,null,null,"кол-во минут // %",null,null,"*",0.04,null,0,0,null,null,null,1,"*",null,1]
[67,null,null,null,null,null,0,"Затраты производств. времени на один км","Обеды",null,null,null,"кол-во минут // %",null,null,"*",0.12,null,0,0,null,null,null,1,"*",null,1]
[68,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.805128205128205E-2]
[70,null,null,null,null,null,0,"Затраты времени произв. персонала на поток",null,null,null,null,"кол-во часов",null,null,null,"калькуляция",null,null,null,null,null,null,778063.22880000027,null,null,0,1449.8067692307691,3825.8789743589741,7327.8276923076919,5471.4446769230763,8673.9767794871786,10369.270153846153,9431.6233846153846,8383.6652307692311,9530.9036307692313,10060.398276923075,10165.194092307693,10700.204307692307,9630.1838769230744,10165.194092307693,10700.204307692307,6420.1225846153848,9095.1736615384616,10700.204307692307,9630.1838769230744,8560.1634461538451,9630.1838769230744,10165.194092307693,10165.194092307693,10700.204307692307,9630.1838769230744,10165.194092307693,10700.204307692307,6420.1225846153848,9095.1736615384616,10700.204307692307,9630.1838769230744,8560.1634461538451,9630.1838769230744,10165.194092307693,10165.194092307693,10700.204307692307,9630.1838769230744,10165.194092307693,10700.204307692307,6420.1225846153848,9095.1736615384616,10700.204307692307,9630.1838769230744,8560.1634461538451,9630.1838769230744,10165.194092307693,10165.194092307693,10700.204307692307,9630.1838769230744,10165.194092307693,10700.204307692307,6420.1225846153848,9095.1736615384616,10700.204307692307,9630.1838769230744,8560.1634461538451,9630.1838769230744,10165.194092307693,10165.194092307693,10700.204307692307,9630.1838769230744,10165.194092307693,10700.204307692307,6420.1225846153848,9095.1736615384616,10700.204307692307,9630.1838769230744,8560.1634461538451,9630.1838769230744,10165.194092307693,10165.194092307693,10700.204307692307,9630.1838769230744,10165.194092307693,10700.204307692307,6420.1225846153848,9095.1736615384616,10700.204307692307,9630.1838769230744,8560.1634461538451,9630.1838769230744,10165.194092307693,10165.194092307693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71]
[72,null,null,null,null,null,0,"Потребность в произв. персонале на поток",null,null,null,null,"кол-во сотр.*пер.",null,null,null,"калькуляция",null,null,null,null,null,null,3588.4818707692239,null,null,0,6.0408615384615381,15.941162393162392,30.532615384615383,30.532615384615383,36.14156991452991,43.205292307692304,43.205292307692304,43.205292307692304,43.205292307692304,43.205292307692304,43.205292307692304,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73]
[74,null,null,null,null,null,0,"ФОТ сотрудников производства на поток",null,null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,105512162.01294869,null,null,0,161653.45476923077,426585.50564102561,817052.78769230761,817052.78769230761,967148.41091282037,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75]
[76,null,null,null,null,null,0,"Затраты времени производственного персонала",null,null,null,1,"кол-во часов",null,null,null,"начисление",null,null,null,null,null,null,778063.22880000027,null,null,0,1449.8067692307691,3825.8789743589741,7327.8276923076919,5471.4446769230763,8673.9767794871786,10369.270153846153,9431.6233846153846,8383.6652307692311,9530.9036307692313,10060.398276923075,10165.194092307693,10700.204307692307,9630.1838769230744,10165.194092307693,10700.204307692307,6420.1225846153848,9095.1736615384616,10700.204307692307,9630.1838769230744,8560.1634461538451,9630.1838769230744,10165.194092307693,10165.194092307693,10700.204307692307,9630.1838769230744,10165.194092307693,10700.204307692307,6420.1225846153848,9095.1736615384616,10700.204307692307,9630.1838769230744,8560.1634461538451,9630.1838769230744,10165.194092307693,10165.194092307693,10700.204307692307,9630.1838769230744,10165.194092307693,10700.204307692307,6420.1225846153848,9095.1736615384616,10700.204307692307,9630.1838769230744,8560.1634461538451,9630.1838769230744,10165.194092307693,10165.194092307693,10700.204307692307,9630.1838769230744,10165.194092307693,10700.204307692307,6420.1225846153848,9095.1736615384616,10700.204307692307,9630.1838769230744,8560.1634461538451,9630.1838769230744,10165.194092307693,10165.194092307693,10700.204307692307,9630.1838769230744,10165.194092307693,10700.204307692307,6420.1225846153848,9095.1736615384616,10700.204307692307,9630.1838769230744,8560.1634461538451,9630.1838769230744,10165.194092307693,10165.194092307693,10700.204307692307,9630.1838769230744,10165.194092307693,10700.204307692307,6420.1225846153848,9095.1736615384616,10700.204307692307,9630.1838769230744,8560.1634461538451,9630.1838769230744,10165.194092307693,10165.194092307693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77]
[78,null,null,null,null,null,0,"Потребность в производственном персонале",null,null,null,1,"кол-во сотр.*пер.",null,null,null,"начисление",null,null,null,null,null,null,3588.4818707692239,null,null,0,6.0408615384615381,15.941162393162392,30.532615384615383,30.532615384615383,36.14156991452991,43.205292307692304,43.205292307692304,43.205292307692304,43.205292307692304,43.205292307692304,43.205292307692304,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79]
[80,null,null,null,null,null,0,"ФОТ водителей",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,105512162.01294869,null,null,0,161653.45476923077,426585.50564102561,817052.78769230761,817052.78769230761,967148.41091282037,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81]
[82,null,null,null,null,null,0,"Количество продаж",null,null,null,1,"км",null,null,null,null,null,null,null,null,null,null,42393156.522749983,null,null,0,39756.42,144669.19500000001,305855.55,350980.04700000002,387893.97900000005,522201.53700000001,542977.62749999994,488528.61750000005,491251.06800000009,537230.23200000008,554623.66574999993,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83]
[84,null,null,null,null,null,0,"Продажи",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2104400579.805892,null,null,0,1663925.4462599999,6054839.8183349995,12800972.334150001,14689567.907090999,16234526.703087002,22153218.032310754,23293373.709851436,20957547.933933184,21074339.222729102,23046814.322393399,23792980.889700618,24860323.501196597,24514167.098015375,23869057.437541287,25159276.758489467,20643509.135170843,18708180.153748576,24191612.26777833,25127021.27546576,22482071.667521995,22482071.667521995,24465783.873479821,25127021.27546576,26118877.378444668,25755196.807352398,25077428.470316809,26432965.144387987,21688586.78513886,19655281.774032094,25416312.638834607,26399076.727536213,23620226.545690294,23620226.545690294,25704364.182074733,26399076.727536213,27441145.54572843,27059053.645724609,26346973.286626592,27771134.004822627,22786571.491136514,20650330.413842469,26703013.466175605,27735529.986867726,24816000.514565859,24816000.514565859,27005647.618792258,27735529.986867726,28830353.538980924,28428918.236539416,27680788.809262067,29177047.663816772,23940141.6728753,21695753.391043238,28054853.522900738,29139641.192452893,26072310.540615752,26072310.540615752,28372808.529493611,29139641.1924529,30289890.186891831,29868132.222264223,29082128.742730953,30654135.701797493,25152111.34506461,22794100.9064648,29475130.482497588,30614835.527820826,27392221.261734422,27392221.261734422,29809181.961299226,30614835.527820826,31823315.877603225,31380206.416016348,30554411.510331705,32206001.32170099,26425436.9819085,23948052.26485458,30967308.96317403,32164711.576416753,28778952.463109724,28778952.463109724,31318271.798089996,32164711.57641675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85]
[86,null,null,null,null,null,0,"Количество отмен",null,null,null,1,"км",null,null,null,null,null,null,null,null,null,null,429903.08820000046,null,null,0,642.52800000000059,1856.1920000000016,3671.450000000003,3236.7348000000029,4450.3600000000042,5556.509200000005,5328.7920000000049,4760.4690000000046,5152.795200000005,5514.5664000000052,5619.6756000000059,5868.3933000000052,5453.4564000000046,5572.0098000000053,5868.3933000000052,4030.8156000000035,4742.1360000000041,5749.8399000000045,5453.4564000000046,4860.6894000000038,5216.3496000000041,5572.0098000000053,5631.2865000000056,5868.3933000000052,5453.4564000000046,5572.0098000000053,5868.3933000000052,4030.8156000000035,4742.1360000000041,5749.8399000000045,5453.4564000000046,4860.6894000000038,5216.3496000000041,5572.0098000000053,5631.2865000000056,5868.3933000000052,5453.4564000000046,5572.0098000000053,5868.3933000000052,4030.8156000000035,4742.1360000000041,5749.8399000000045,5453.4564000000046,4860.6894000000038,5216.3496000000041,5572.0098000000053,5631.2865000000056,5868.3933000000052,5453.4564000000046,5572.0098000000053,5868.3933000000052,4030.8156000000035,4742.1360000000041,5749.8399000000045,5453.4564000000046,4860.6894000000038,5216.3496000000041,5572.0098000000053,5631.2865000000056,5868.3933000000052,5453.4564000000046,5572.0098000000053,5868.3933000000052,4030.8156000000035,4742.1360000000041,5749.8399000000045,5453.4564000000046,4860.6894000000038,5216.3496000000041,5572.0098000000053,5631.2865000000056,5868.3933000000052,5453.4564000000046,5572.0098000000053,5868.3933000000052,4030.8156000000035,4742.1360000000041,5749.8399000000045,5453.4564000000046,4860.6894000000038,5216.3496000000041,5572.0098000000053,5631.2865000000056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87]
[88,null,null,null,null,null,0,"Сумма возвратов из-за отмен",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,21354040.336149678,null,null,0,26891.724384000023,77687.203776000053,153661.19685000015,135467.06158440013,186260.91708000019,237364.93678800022,228601.57986540018,204220.90678342516,221051.43594324018,236571.17622768017,241080.28995897021,256835.97224097772,239798.33843885345,245011.34579621983,258043.86418963579,177242.25015045688,208520.29429465515,258043.86418963576,245793.29689982475,219076.63419332204,235106.63181722368,251136.62944112532,253808.29571177557,269838.29333567712,251938.12932232034,257415.0451771534,271107.33481423598,186215.13906432371,219076.63419332204,271107.33481423603,258236.58255537838,230167.38879935897,247008.90505297063,263850.42130658223,266657.34068218421,283498.8569357958,264692.49711926281,270446.68183924677,284832.14363920671,195642.28047945513,230167.38879935895,284832.14363920671,271309.80954724434,241819.61285732646,259513.73087127719,277207.84888522793,280156.86855421972,297850.98656817037,278092.55478592543,284138.0451073586,299251.77091094153,205546.67092872749,241819.61285732649,299251.77091094147,285044.86865557352,254061.73075822857,272651.61349663557,291241.49623504252,294339.81002477702,312929.69276318402,292170.99037196289,298522.53364091861,314401.39181330788,215952.47114449431,254061.7307582286,314401.39181330788,299475.2651312619,266923.60587786388,286454.60142990272,305985.59698194155,309240.76290728134,328771.75845932018,306962.14675954351,313635.23690649006,330317.96227385657,226885.06499618432,266923.60587786394,330317.96227385657,314636.20042853203,280436.61342543073,300956.3656272915,321476.11782915227,324896.07652946241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89]
[90,null,null,null,null,null,0,"Натуральный поток продаж"]
[91,null,null,null,null,null,0,"Натуральный поток продаж","ГСМ",null,null,1,"л",null,null,null,"учет",null,null,null,null,null,null,11658118.043756252,null,null,0,10933.015500000001,39784.028625000006,84110.27625000001,96519.512925000003,106670.84422500001,143605.42267500001,149318.84756250001,134345.36981250002,135094.04370000001,147738.3138,152521.50808125001,157346.29535625002,153311.7749625,149277.25456875001,157346.29535625002,129104.6526,117001.09141875,149277.25456875001,153311.7749625,137173.69338750001,137173.69338750001,149277.25456875001,153311.77496250003,157346.29535625002,153311.7749625,149277.25456875001,157346.29535625002,129104.6526,117001.09141875,149277.25456875001,153311.7749625,137173.69338750001,137173.69338750001,149277.25456875001,153311.77496250003,157346.29535625002,153311.7749625,149277.25456875001,157346.29535625002,129104.6526,117001.09141875,149277.25456875001,153311.7749625,137173.69338750001,137173.69338750001,149277.25456875001,153311.77496250003,157346.29535625002,153311.7749625,149277.25456875001,157346.29535625002,129104.6526,117001.09141875,149277.25456875001,153311.7749625,137173.69338750001,137173.69338750001,149277.25456875001,153311.77496250003,157346.29535625002,153311.7749625,149277.25456875001,157346.29535625002,129104.6526,117001.09141875,149277.25456875001,153311.7749625,137173.69338750001,137173.69338750001,149277.25456875001,153311.77496250003,157346.29535625002,153311.7749625,149277.25456875001,157346.29535625002,129104.6526,117001.09141875,149277.25456875001,153311.7749625,137173.69338750001,137173.69338750001,149277.25456875001,153311.77496250003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,null,null,null,null,null,0,"Натуральный поток продаж","Текущие ремонты",null,null,1,"шт",null,null,null,"учет",null,null,null,null,null,null,84786.313045499948,null,null,0,79.512839999999997,289.33839,611.71109999999999,701.96009400000003,775.78795800000012,1044.4030740000001,1085.9552549999999,977.05723499999999,982.50213600000006,1074.460464,1109.2473315,1144.3366934999999,1114.9947269999998,1085.6527604999999,1144.3366934999999,938.94292800000005,850.91702850000001,1085.6527605000001,1114.9947269999998,997.62686099999985,997.62686099999985,1085.6527604999999,1114.994727,1144.3366934999999,1114.9947269999998,1085.6527604999999,1144.3366934999999,938.94292800000005,850.91702850000001,1085.6527605000001,1114.9947269999998,997.62686099999985,997.62686099999985,1085.6527604999999,1114.994727,1144.3366934999999,1114.9947269999998,1085.6527604999999,1144.3366934999999,938.94292800000005,850.91702850000001,1085.6527605000001,1114.9947269999998,997.62686099999985,997.62686099999985,1085.6527604999999,1114.994727,1144.3366934999999,1114.9947269999998,1085.6527604999999,1144.3366934999999,938.94292800000005,850.91702850000001,1085.6527605000001,1114.9947269999998,997.62686099999985,997.62686099999985,1085.6527604999999,1114.994727,1144.3366934999999,1114.9947269999998,1085.6527604999999,1144.3366934999999,938.94292800000005,850.91702850000001,1085.6527605000001,1114.9947269999998,997.62686099999985,997.62686099999985,1085.6527604999999,1114.994727,1144.3366934999999,1114.9947269999998,1085.6527604999999,1144.3366934999999,938.94292800000005,850.91702850000001,1085.6527605000001,1114.9947269999998,997.62686099999985,997.62686099999985,1085.6527604999999,1114.994727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,0,"Натуральный поток продаж","Износ покрышек",null,null,1,"шт",null,null,null,"учет",null,null,null,null,null,null,1695.7262609099994,null,null,0,1.5902568000000001,5.7867677999999998,12.234221999999999,14.03920188,15.515759160000002,20.888061480000001,21.7191051,19.541144700000004,19.650042720000002,21.489209280000004,22.184946630000002,22.886733870000004,22.299894540000004,21.71305521,22.886733870000004,18.778858560000003,17.018340569999999,21.71305521,22.299894540000004,19.95253722,19.95253722,21.71305521,22.299894540000004,22.886733870000004,22.299894540000004,21.71305521,22.886733870000004,18.778858560000003,17.018340569999999,21.71305521,22.299894540000004,19.95253722,19.95253722,21.71305521,22.299894540000004,22.886733870000004,22.299894540000004,21.71305521,22.886733870000004,18.778858560000003,17.018340569999999,21.71305521,22.299894540000004,19.95253722,19.95253722,21.71305521,22.299894540000004,22.886733870000004,22.299894540000004,21.71305521,22.886733870000004,18.778858560000003,17.018340569999999,21.71305521,22.299894540000004,19.95253722,19.95253722,21.71305521,22.299894540000004,22.886733870000004,22.299894540000004,21.71305521,22.886733870000004,18.778858560000003,17.018340569999999,21.71305521,22.299894540000004,19.95253722,19.95253722,21.71305521,22.299894540000004,22.886733870000004,22.299894540000004,21.71305521,22.886733870000004,18.778858560000003,17.018340569999999,21.71305521,22.299894540000004,19.95253722,19.95253722,21.71305521,22.299894540000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[95]
[96,null,null,null,null,null,0,"Натуральный поток продаж"]
[97,null,null,null,null,null,0,"Натуральный поток продаж","Затраты времени производственного персонала",null,null,null,"кол-во часов",null,null,null,"учет",null,null,null,null,null,null,773011.12733612338,null,null,0,729.25280492307684,2644.9710884102565,5587.3591794871791,6394.06703556923,7082.3183245128203,9526.709346789743,9897.6338289230771,8904.500433230769,8960.7261459692309,9797.2394377846158,10113.110572061536,10434.304230646154,10161.984031015383,9899.2940152615392,10434.304230646154,8547.3232009846142,7765.6732763076925,9902.504076553847,10161.984031015383,9091.9636002461539,9098.3837228307693,9899.2940152615392,10165.194092307693,10434.304230646154,10161.984031015383,9899.2940152615392,10434.304230646154,8547.3232009846142,7765.6732763076925,9902.504076553847,10161.984031015383,9091.9636002461539,9098.3837228307693,9899.2940152615392,10165.194092307693,10434.304230646154,10161.984031015383,9899.2940152615392,10434.304230646154,8547.3232009846142,7765.6732763076925,9902.504076553847,10161.984031015383,9091.9636002461539,9098.3837228307693,9899.2940152615392,10165.194092307693,10434.304230646154,10161.984031015383,9899.2940152615392,10434.304230646154,8547.3232009846142,7765.6732763076925,9902.504076553847,10161.984031015383,9091.9636002461539,9098.3837228307693,9899.2940152615392,10165.194092307693,10434.304230646154,10161.984031015383,9899.2940152615392,10434.304230646154,8547.3232009846142,7765.6732763076925,9902.504076553847,10161.984031015383,9091.9636002461539,9098.3837228307693,9899.2940152615392,10165.194092307693,10434.304230646154,10161.984031015383,9899.2940152615392,10434.304230646154,8547.3232009846142,7765.6732763076925,9902.504076553847,10161.984031015383,9091.9636002461539,9098.3837228307693,9899.2940152615392,10165.194092307693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,0,"Натуральный поток продаж","Потребность в производственном персонале",null,null,1,"кол-во сотр.*пер.",null,null,null,"учет",null,null,null,null,null,null,3470.5759511415395,null,null,0,3.0385533538461535,11.020712868376069,23.280663247863245,26.641945981538459,29.509659685470083,39.694622278290595,41.240140953846158,41.240140953846158,41.240140953846158,41.240140953846158,42.137960716923068,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,43.476267627692309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99]
[100,null,null,null,null,null,0,"Себестоимость продаж",null,null,null,null,"руб."]
[101,null,null,null,null,null,0,"Себестоимость продаж","ГСМ",null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,629880343.27017021,null,null,0,481052.68200000003,1750497.2595000002,3700852.1550000007,4246858.5687000006,4693517.1458999999,6421855.770990001,6767130.1715325005,6088532.1599025,6122462.0604840005,6695500.3814160004,6912274.7462422512,7240640.7840921003,7156532.3305395152,6968202.5323674232,7344862.1287116092,6026553.541506961,5461564.1469906829,7081200.411270678,7371228.3004557006,6595309.5319866799,6595309.5319866799,7177248.6083384454,7371228.3004557015,7681595.8078433089,7592365.149469371,7392566.0665885992,7792164.2323501445,6393570.6521847341,5794173.4035424152,7512445.5163170621,7820136.1039534509,6996963.8824846661,6996963.8824846661,7614343.0485862549,7820136.1039534528,8149404.9925409658,8054740.1870720545,7842773.3400438428,8266707.034100268,6782939.1049027834,6147038.5638181474,7969953.4482607711,8296382.3926842166,7423078.9829279836,7423078.9829279836,8078056.5402451586,8296382.3926842185,8645703.7565867119,8545273.8644647431,8320398.2364525143,8770149.4924769737,7196020.0963913631,6521393.2123546731,8455323.6132598519,8801632.0803986862,7875144.4929882977,7875144.4929882977,8570010.1835460886,8801632.0803986862,9172227.1153628416,9065681.0428106468,8827110.4890524726,9304251.5965688229,7634257.720261598,6918546.0589870727,8970252.8213073779,9337651.4740949646,8354740.7926112842,8354740.7926112842,9091923.8037240468,9337651.4740949683,9730815.7466884386,9617781.0183178131,9364681.5178357661,9870880.5187998619,8099184.0154255275,7339885.5139793847,9516541.2181249931,9906314.4488673471,8863544.5068813097,8863544.5068813097,9645621.9633708373,9906314.448867349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,0,"Себестоимость продаж","Текущие ремонты",null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,104112453.43308595,null,null,0,79512.84,289338.39,611711.1,701960.09400000004,775787.9580000001,1061463.7638000001,1118533.9126499998,1006368.9520500001,1011977.2000800002,1106694.27792,1142524.7514450001,1196800.1296020001,1182897.9058742998,1151769.0136144497,1214026.79813415,996124.55231519998,902737.87553564995,1170446.3489703601,1218384.8430505292,1090133.806939947,1090133.806939947,1186322.0840228836,1218384.843050529,1269685.2574947616,1254936.3883420445,1221911.7465435695,1287961.0301405196,1056788.5375511956,957714.61215577112,1241726.531622655,1292584.4799923061,1156522.9557825895,1156522.9557825895,1258569.098939877,1292584.4799923061,1347009.0896761927,1331362.0143920751,1296326.1719080731,1366397.8568760774,1121146.9594880636,1016039.4320360576,1317347.6773984747,1371302.8748238375,1226955.2037897492,1226955.2037897492,1335215.9570653155,1371302.8748238378,1429041.9432374728,1412441.9610685525,1375272.4357772749,1449611.4863598302,1189424.8093208864,1077916.2334470532,1397574.1509520416,1454815.2199006095,1301676.7757005449,1301676.7757005449,1416530.6088505932,1454815.2199006095,1516070.597580635,1498459.6764976275,1459026.527116111,1537892.825879144,1261860.7802085285,1143561.332063979,1482686.416745021,1543413.4667925565,1380948.8913407084,1380948.8913407084,1502797.3229295942,1543413.4667925565,1608399.2969732955,1589715.8707963326,1547881.2426174819,1631550.4989751838,1338708.1017232276,1213204.2171866749,1572982.0195247927,1637407.3469202227,1465048.678823357,1465048.678823357,1594317.6798960064,1637407.3469202227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,0,"Себестоимость продаж","Износ покрышек",null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,51015102.182212137,null,null,0,38961.291600000004,141775.81109999999,299738.43900000001,343960.44605999999,380136.09941999998,520117.24426200002,548081.61719849997,493120.78650450002,495868.82803920016,542280.19618080009,559837.12820805004,586432.06350498006,579619.97387840692,564366.81667108054,594873.13108573365,488101.03063444805,442341.55901246856,573518.71099547646,597008.57309475925,534165.56540057412,534165.56540057412,581297.82117121294,597008.57309475937,622145.7761724334,614918.83028760203,598736.75580634922,631100.90476885473,517826.38340008596,469280.15995632787,608446.00049510098,633366.39519623003,566696.24833346903,566696.24833346903,616698.85848053975,633366.39519623003,660034.4539413345,652367.38705211692,635199.82423495594,669534.94986927789,549362.01014915109,497859.32169766817,645500.3619252526,671938.40866368054,601208.0498569773,601208.0498569773,654255.81896200473,671938.40866368054,700230.55218636175,692096.56092359079,673883.49353086483,710309.62831631699,582818.15656723443,528178.95438905619,684811.33396650048,712859.45775129856,637821.62009326718,637821.62009326718,694099.99833679083,712859.45775129867,742874.59281451127,734245.2414838376,714922.99828689452,753567.48468078068,618311.78230217914,560345.0527113498,726516.34420506028,756272.59872835258,676664.9567569471,676664.9567569471,736370.68823550118,756272.59872835258,788115.65551691479,778960.77669020311,758461.80888256617,799459.74449784006,655966.96984438156,594470.06642147072,770761.18956714834,802329.59999090922,717873.85262344498,717873.85262344498,781215.66314904299,802329.5999909091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[105]
[106,null,null,null,null,null,0,"Себестоимость продаж"]
[107,null,null,null,null,null,0,"Себестоимость продаж","ФОТ водителей",null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,104804140.14020215,null,null,0,81311.687748923083,294914.2763577436,622990.5485128205,817052.78769230761,892550.88617222547,1062228.0921670564,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1192737.3669600741,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1247408.5360194114,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1284830.7920999939,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1323375.7158629936,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1363076.9873388831,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1403969.2969590498,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108]
[109,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,936838.14515625068,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-12-01","^",0]
[111,null,null,null,null,null,0,"Прочие производственные расходы","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,4,null,0,0]
[112,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[113,null,null,null,null,null,0,"Прочие производственные расходы","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,84,null,0,0]
[114,null,null,null,null,null,0,"Прочие производственные расходы","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,0]
[115,null,null,null,null,null,0,"Прочие производственные расходы","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",10000,null,0]
[116,null,null,null,null,null,0,"Прочие производственные расходы","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.05,null,0]
[117]
[118,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,936838.14515625068,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков"]
[120,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[121,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[122,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[123,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[124,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[125,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[126]
[127,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,936838.14515625068,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение"]
[129,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[130,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[131]
[132,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 1 блока производства"]
[133,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[134,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[135]
[136,null,null,null,null,null,0,"Поток решений о покупке",null,null,2,"начало 2 блока производства"]
[137,null,null,null,null,null,0,"Поток решений о покупке","Погрузка-разгрузка",null,null,2,"км",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139]
[140,null,null,null,null,null,0,"Перем. производств. затраты на один километр"]
[141,null,null,null,null,null,0,"Перем. производств. затраты на один километр","ГСМ",null,null,null,"л // %",null,null,"*",5.0000000000000001E-3,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[142,null,null,null,null,null,0,"Перем. производств. затраты на один километр","Текущие ремонты",null,null,null,"шт // %",null,null,"*",2.0000000000000001E-4,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[143,null,null,null,null,null,0,"Перем. производств. затраты на один километр","Износ покрышек",null,null,null,"шт // %",null,null,"*",1.0000000000000001E-5,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[144,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.7]
[146,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.7]
[147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.7]
[148,null,null,null,null,null,0,"Натуральный поток решений о покупке"]
[149,null,null,null,null,null,0,"Натуральный поток решений о покупке","ГСМ",null,null,null,"л",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,null,null,null,null,null,0,"Натуральный поток решений о покупке","Текущие ремонты",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[151,null,null,null,null,null,0,"Натуральный поток решений о покупке","Износ покрышек",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[153]
[154,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах"]
[155,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","ГСМ",null,null,2,"кол-во периодов",null,null,"*",2,null,0]
[156,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Текущие ремонты",null,null,2,"кол-во периодов",null,null,"*",0,null,0]
[157,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Износ покрышек",null,null,2,"кол-во периодов",null,null,"*",2,null,0]
[158,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[159]
[160,null,null,null,null,null,0,"Стоимостной поток решений о покупках"]
[161,null,null,null,null,null,0,"Стоимостной поток решений о покупках","ГСМ",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Текущие ремонты",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Износ покрышек",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[165]
[166,null,null,null,null,null,0,"Конверсия в продажу",null,null,null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,0.99,null,null,0.495,0.495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,null,null,null,null,null,0,"Конверсия в продажу","Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",0.99,null,0,0,null,null,null,1,"*",null,0.5,0.5]
[168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.495,0.495]
[169,null,null,null,null,null,0,"Отмены продаж / отказы / возвраты",null,null,null,null,"%",null,null,null,"процесс",null,0,0,null,null,null,1.0000000000000009E-2,null,null,8.0000000000000071E-3,2.0000000000000018E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,null,null,0,"Отмены продаж / отказы / возвраты","Процент отмен и его распределение",null,null,null,"% // %",null,null,null,1.0000000000000009E-2,null,0,0,null,null,null,1,"*",null,0.8,0.2]
[171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение отмен",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0000000000000018E-3,8.0000000000000071E-3]
[172,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов",null,null,null,null,null,null,null,null,"списание"]
[173,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","ГСМ",null,null,2,"л",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Текущие ремонты",null,null,2,"шт",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Износ покрышек",null,null,2,"шт",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[177]
[178,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов",null,null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","ГСМ",null,null,2,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Текущие ремонты",null,null,2,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Износ покрышек",null,null,2,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[183]
[184,null,null,null,null,null,0,"Затраты производств. времени на один км",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,null,null,null,null,null,0,"Затраты производств. времени на один км","Вождение",null,null,null,"кол-во минут // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[186,null,null,null,null,null,0,"Затраты производств. времени на один км","Ремонты и заправки",null,null,null,"кол-во минут // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[187,null,null,null,null,null,0,"Затраты производств. времени на один км","Обеды",null,null,null,"кол-во минут // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[188,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190,null,null,null,null,null,0,"Затраты времени произв. персонала на поток",null,null,null,null,"кол-во часов",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191]
[192,null,null,null,null,null,0,"Потребность в произв. персонале на поток",null,null,null,null,"кол-во сотр.*пер.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193]
[194,null,null,null,null,null,0,"ФОТ сотрудников производства на поток",null,null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195]
[196,null,null,null,null,null,0,"Затраты времени производственного персонала",null,null,null,2,"кол-во часов",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197]
[198,null,null,null,null,null,0,"Потребность в производственном персонале",null,null,null,2,"кол-во сотр.*пер.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199]
[200,null,null,null,null,null,0,"ФОТ водителей",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201]
[202,null,null,null,null,null,0,"Количество продаж",null,null,null,2,"км",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203]
[204,null,null,null,null,null,0,"Продажи",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205]
[206,null,null,null,null,null,0,"Количество отмен",null,null,null,2,"км",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207]
[208,null,null,null,null,null,0,"Сумма возвратов из-за отмен",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209]
[210,null,null,null,null,null,0,"Натуральный поток продаж"]
[211,null,null,null,null,null,0,"Натуральный поток продаж","ГСМ",null,null,2,"л",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,0,"Натуральный поток продаж","Текущие ремонты",null,null,2,"шт",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,null,null,null,null,null,0,"Натуральный поток продаж","Износ покрышек",null,null,2,"шт",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[215]
[216,null,null,null,null,null,0,"Натуральный поток продаж"]
[217,null,null,null,null,null,0,"Натуральный поток продаж","Затраты времени производственного персонала",null,null,null,"кол-во часов",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,null,null,null,null,null,0,"Натуральный поток продаж","Потребность в производственном персонале",null,null,2,"кол-во сотр.*пер.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219]
[220,null,null,null,null,null,0,"Себестоимость продаж",null,null,null,null,"руб."]
[221,null,null,null,null,null,0,"Себестоимость продаж","ГСМ",null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[222,null,null,null,null,null,0,"Себестоимость продаж","Текущие ремонты",null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,null,null,null,0,"Себестоимость продаж","Износ покрышек",null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[225]
[226,null,null,null,null,null,0,"Себестоимость продаж"]
[227,null,null,null,null,null,0,"Себестоимость продаж","ФОТ водителей",null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228]
[229,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,468419.07257812534,null,null,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-12-01","^",0]
[231,null,null,null,null,null,0,"Прочие производственные расходы","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,4,null,0,0]
[232,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[233,null,null,null,null,null,0,"Прочие производственные расходы","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,84,null,0,0]
[234,null,null,null,null,null,0,"Прочие производственные расходы","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,0]
[235,null,null,null,null,null,0,"Прочие производственные расходы","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",5000,null,0]
[236,null,null,null,null,null,0,"Прочие производственные расходы","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.05,null,0]
[237]
[238,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,468419.07257812534,null,null,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[239,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков"]
[240,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[241,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[242,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[243,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[244,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[245,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[246]
[247,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,468419.07257812534,null,null,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение"]
[249,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[250,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[251]
[252,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 2 блока производства"]
[253,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[254,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[255]
[256,null,null,null,null,null,0,"Поток решений о покупке",null,null,3,"начало 3 блока производства"]
[257,null,null,null,null,null,0,"Поток решений о покупке","Доп.условия",null,null,3,"км",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[259]
[260,null,null,null,null,null,0,"Перем. производств. затраты на один километр"]
[261,null,null,null,null,null,0,"Перем. производств. затраты на один километр","ГСМ",null,null,null,"л // %",null,null,"*",5.0000000000000001E-3,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[262,null,null,null,null,null,0,"Перем. производств. затраты на один километр","Текущие ремонты",null,null,null,"шт // %",null,null,"*",2.0000000000000001E-4,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[263,null,null,null,null,null,0,"Перем. производств. затраты на один километр","Износ покрышек",null,null,null,"шт // %",null,null,"*",1.0000000000000001E-5,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[264,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.7]
[266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.7]
[267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,0.7]
[268,null,null,null,null,null,0,"Натуральный поток решений о покупке"]
[269,null,null,null,null,null,0,"Натуральный поток решений о покупке","ГСМ",null,null,null,"л",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[270,null,null,null,null,null,0,"Натуральный поток решений о покупке","Текущие ремонты",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[271,null,null,null,null,null,0,"Натуральный поток решений о покупке","Износ покрышек",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[273]
[274,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах"]
[275,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","ГСМ",null,null,3,"кол-во периодов",null,null,"*",2,null,0]
[276,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Текущие ремонты",null,null,3,"кол-во периодов",null,null,"*",0,null,0]
[277,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Износ покрышек",null,null,3,"кол-во периодов",null,null,"*",2,null,0]
[278,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[279]
[280,null,null,null,null,null,0,"Стоимостной поток решений о покупках"]
[281,null,null,null,null,null,0,"Стоимостной поток решений о покупках","ГСМ",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Текущие ремонты",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[283,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Износ покрышек",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[285]
[286,null,null,null,null,null,0,"Конверсия в продажу",null,null,null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,0.99,null,null,0.495,0.495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,0,"Конверсия в продажу","Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",0.99,null,0,0,null,null,null,1,"*",null,0.5,0.5]
[288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.495,0.495]
[289,null,null,null,null,null,0,"Отмены продаж / отказы / возвраты",null,null,null,null,"%",null,null,null,"процесс",null,0,0,null,null,null,1.0000000000000009E-2,null,null,8.0000000000000071E-3,2.0000000000000018E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,0,"Отмены продаж / отказы / возвраты","Процент отмен и его распределение",null,null,null,"% // %",null,null,null,1.0000000000000009E-2,null,0,0,null,null,null,1,"*",null,0.8,0.2]
[291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение отмен",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0000000000000018E-3,8.0000000000000071E-3]
[292,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов",null,null,null,null,null,null,null,null,"списание"]
[293,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","ГСМ",null,null,3,"л",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[294,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Текущие ремонты",null,null,3,"шт",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[295,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Износ покрышек",null,null,3,"шт",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[296,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[297]
[298,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов",null,null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","ГСМ",null,null,3,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Текущие ремонты",null,null,3,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Износ покрышек",null,null,3,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[303]
[304,null,null,null,null,null,0,"Затраты производств. времени на один км",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,null,null,null,null,null,0,"Затраты производств. времени на один км","Вождение",null,null,null,"кол-во минут // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[306,null,null,null,null,null,0,"Затраты производств. времени на один км","Ремонты и заправки",null,null,null,"кол-во минут // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[307,null,null,null,null,null,0,"Затраты производств. времени на один км","Обеды",null,null,null,"кол-во минут // %",null,null,"*",null,null,0,0,null,null,null,1,"*",null,1]
[308,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310,null,null,null,null,null,0,"Затраты времени произв. персонала на поток",null,null,null,null,"кол-во часов",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[311]
[312,null,null,null,null,null,0,"Потребность в произв. персонале на поток",null,null,null,null,"кол-во сотр.*пер.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[313]
[314,null,null,null,null,null,0,"ФОТ сотрудников производства на поток",null,null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[315]
[316,null,null,null,null,null,0,"Затраты времени производственного персонала",null,null,null,3,"кол-во часов",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317]
[318,null,null,null,null,null,0,"Потребность в производственном персонале",null,null,null,3,"кол-во сотр.*пер.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319]
[320,null,null,null,null,null,0,"ФОТ водителей",null,null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[321]
[322,null,null,null,null,null,0,"Количество продаж",null,null,null,3,"км",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[323]
[324,null,null,null,null,null,0,"Продажи",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325]
[326,null,null,null,null,null,0,"Количество отмен",null,null,null,3,"км",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327]
[328,null,null,null,null,null,0,"Сумма возвратов из-за отмен",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[329]
[330,null,null,null,null,null,0,"Натуральный поток продаж"]
[331,null,null,null,null,null,0,"Натуральный поток продаж","ГСМ",null,null,3,"л",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[332,null,null,null,null,null,0,"Натуральный поток продаж","Текущие ремонты",null,null,3,"шт",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,null,null,null,null,null,0,"Натуральный поток продаж","Износ покрышек",null,null,3,"шт",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[334,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[335]
[336,null,null,null,null,null,0,"Натуральный поток продаж"]
[337,null,null,null,null,null,0,"Натуральный поток продаж","Затраты времени производственного персонала",null,null,null,"кол-во часов",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,null,null,null,null,null,0,"Натуральный поток продаж","Потребность в производственном персонале",null,null,3,"кол-во сотр.*пер.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[339]
[340,null,null,null,null,null,0,"Себестоимость продаж",null,null,null,null,"руб."]
[341,null,null,null,null,null,0,"Себестоимость продаж","ГСМ",null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[342,null,null,null,null,null,0,"Себестоимость продаж","Текущие ремонты",null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[343,null,null,null,null,null,0,"Себестоимость продаж","Износ покрышек",null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[344,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[345]
[346,null,null,null,null,null,0,"Себестоимость продаж"]
[347,null,null,null,null,null,0,"Себестоимость продаж","ФОТ водителей",null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[348]
[349,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,468419.07257812534,null,null,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[350,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-12-01","^",0]
[351,null,null,null,null,null,0,"Прочие производственные расходы","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,4,null,0,0]
[352,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[353,null,null,null,null,null,0,"Прочие производственные расходы","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,84,null,0,0]
[354,null,null,null,null,null,0,"Прочие производственные расходы","Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,0]
[355,null,null,null,null,null,0,"Прочие производственные расходы","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",5000,null,0]
[356,null,null,null,null,null,0,"Прочие производственные расходы","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.05,null,0]
[357]
[358,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,468419.07257812534,null,null,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[359,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков"]
[360,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[361,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[362,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[363,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[364,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[365,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[366]
[367,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,468419.07257812534,null,null,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[368,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение"]
[369,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[370,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[371]
[372,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 3 блока производства"]
[373,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[374,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[375]
[376,null,null,null,null,null,0,"Базовый прайс-лист на производственные расходы",null,null,null,"блок общих производственных закупок"]
[377,null,null,null,null,null,0,"Базовый прайс-лист на производственные расходы","ГСМ",null,null,null,"руб. // л",null,null,"*",44,null,0,null,null,null,null,53.699875937202144,null,null,44,44,44,44,44,44,45.32,45.32,45.32,45.32,45.32,45.32,46.679600000000001,46.679600000000001,46.679600000000001,46.679600000000001,46.679600000000001,46.679600000000001,48.079988,48.079988,48.079988,48.079988,48.079988,48.079988,49.522387639999998,49.522387639999998,49.522387639999998,49.522387639999998,49.522387639999998,49.522387639999998,51.00805926919999,51.00805926919999,51.00805926919999,51.00805926919999,51.00805926919999,51.00805926919999,52.538301047275993,52.538301047275993,52.538301047275993,52.538301047275993,52.538301047275993,52.538301047275993,54.114450078694276,54.114450078694276,54.114450078694276,54.114450078694276,54.114450078694276,54.114450078694276,55.737883581055101,55.737883581055101,55.737883581055101,55.737883581055101,55.737883581055101,55.737883581055101,57.410020088486753,57.410020088486753,57.410020088486753,57.410020088486753,57.410020088486753,57.410020088486753,59.132320691141359,59.132320691141359,59.132320691141359,59.132320691141359,59.132320691141359,59.132320691141359,60.906290311875601,60.906290311875601,60.906290311875601,60.906290311875601,60.906290311875601,60.906290311875601,62.733479021231858,62.733479021231858,62.733479021231858,62.733479021231858,62.733479021231858,62.733479021231858,64.615483391868807,64.615483391868807,64.615483391868807,64.615483391868807,64.615483391868807,64.615483391868807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,null,null,null,null,null,0,"Базовый прайс-лист на производственные расходы","Текущие ремонты",null,null,null,"руб. // шт",null,null,"*",1000,null,0,null,null,null,null,1220.4517258455035,null,null,1000,1000,1000,1000,1000,1000,1030,1030,1030,1030,1030,1030,1060.8999999999999,1060.8999999999999,1060.8999999999999,1060.8999999999999,1060.8999999999999,1060.8999999999999,1092.7270000000001,1092.7270000000001,1092.7270000000001,1092.7270000000001,1092.7270000000001,1092.7270000000001,1125.5088099999998,1125.5088099999998,1125.5088099999998,1125.5088099999998,1125.5088099999998,1125.5088099999998,1159.2740742999999,1159.2740742999999,1159.2740742999999,1159.2740742999999,1159.2740742999999,1159.2740742999999,1194.0522965289999,1194.0522965289999,1194.0522965289999,1194.0522965289999,1194.0522965289999,1194.0522965289999,1229.87386542487,1229.87386542487,1229.87386542487,1229.87386542487,1229.87386542487,1229.87386542487,1266.7700813876158,1266.7700813876158,1266.7700813876158,1266.7700813876158,1266.7700813876158,1266.7700813876158,1304.7731838292445,1304.7731838292445,1304.7731838292445,1304.7731838292445,1304.7731838292445,1304.7731838292445,1343.9163793441219,1343.9163793441219,1343.9163793441219,1343.9163793441219,1343.9163793441219,1343.9163793441219,1384.2338707244455,1384.2338707244455,1384.2338707244455,1384.2338707244455,1384.2338707244455,1384.2338707244455,1425.7608868461787,1425.7608868461787,1425.7608868461787,1425.7608868461787,1425.7608868461787,1425.7608868461787,1468.5337134515639,1468.5337134515639,1468.5337134515639,1468.5337134515639,1468.5337134515639,1468.5337134515639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,null,null,null,null,null,0,"Базовый прайс-лист на производственные расходы","Износ покрышек",null,null,null,"руб. // шт",null,null,"*",24500,null,0,null,null,null,null,29901.067283214841,null,null,24500,24500,24500,24500,24500,24500,25235,25235,25235,25235,25235,25235,25992.05,25992.05,25992.05,25992.05,25992.05,25992.05,26771.8115,26771.8115,26771.8115,26771.8115,26771.8115,26771.8115,27574.965844999999,27574.965844999999,27574.965844999999,27574.965844999999,27574.965844999999,27574.965844999999,28402.214820349996,28402.214820349996,28402.214820349996,28402.214820349996,28402.214820349996,28402.214820349996,29254.281264960497,29254.281264960497,29254.281264960497,29254.281264960497,29254.281264960497,29254.281264960497,30131.909702909314,30131.909702909314,30131.909702909314,30131.909702909314,30131.909702909314,30131.909702909314,31035.866993996591,31035.866993996591,31035.866993996591,31035.866993996591,31035.866993996591,31035.866993996591,31966.94300381649,31966.94300381649,31966.94300381649,31966.94300381649,31966.94300381649,31966.94300381649,32925.951293930986,32925.951293930986,32925.951293930986,32925.951293930986,32925.951293930986,32925.951293930986,33913.729832748912,33913.729832748912,33913.729832748912,33913.729832748912,33913.729832748912,33913.729832748912,34931.141727731374,34931.141727731374,34931.141727731374,34931.141727731374,34931.141727731374,34931.141727731374,35979.075979563313,35979.075979563313,35979.075979563313,35979.075979563313,35979.075979563313,35979.075979563313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[381,null,null,null,null,null,0,"Индексация прайс-листа"]
[382,null,null,null,null,null,0,"Индексация прайс-листа","Процент индексации/прироста",null,null,null,"%",null,null,"*",0.03,null,0]
[383,null,null,null,null,null,0,"Индексация прайс-листа","Частота индексации",null,null,null,"кол-во периодов",null,null,"*",6,null,0]
[384]
[385,null,null,null,null,null,0,"Натуральный поток закупок"]
[386,null,null,null,null,null,0,"Натуральный поток закупок","ГСМ",null,null,null,"л",null,null,null,"начисление",null,null,null,null,null,null,11853307.001250001,null,null,0,22086.9,58284.875000000007,111634.87500000001,83354.039999999994,132142.61500000002,157969.35,143684.88750000001,127719.90000000002,145197.36000000002,153263.88,154860.37875000003,163010.92500000002,146709.83249999999,154860.37875000003,163010.92500000002,97806.555000000008,138559.28625,163010.92500000002,146709.83249999999,130408.74,146709.83249999999,154860.37875000003,154860.37875000003,163010.92500000002,146709.83249999999,154860.37875000003,163010.92500000002,97806.555000000008,138559.28625,163010.92500000002,146709.83249999999,130408.74,146709.83249999999,154860.37875000003,154860.37875000003,163010.92500000002,146709.83249999999,154860.37875000003,163010.92500000002,97806.555000000008,138559.28625,163010.92500000002,146709.83249999999,130408.74,146709.83249999999,154860.37875000003,154860.37875000003,163010.92500000002,146709.83249999999,154860.37875000003,163010.92500000002,97806.555000000008,138559.28625,163010.92500000002,146709.83249999999,130408.74,146709.83249999999,154860.37875000003,154860.37875000003,163010.92500000002,146709.83249999999,154860.37875000003,163010.92500000002,97806.555000000008,138559.28625,163010.92500000002,146709.83249999999,130408.74,146709.83249999999,154860.37875000003,154860.37875000003,163010.92500000002,146709.83249999999,154860.37875000003,163010.92500000002,97806.555000000008,138559.28625,163010.92500000002,146709.83249999999,130408.74,146709.83249999999,154860.37875000003,154860.37875000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,null,null,null,null,null,0,"Натуральный поток закупок","Текущие ремонты",null,null,null,"шт",null,null,null,"начисление",null,null,null,null,null,null,86205.869099999938,null,null,0,160.63200000000001,423.89,811.89,606.21119999999996,961.0372000000001,1148.8679999999999,1044.981,928.87200000000018,1055.9808,1114.6463999999999,1126.2573,1185.5340000000001,1066.9805999999999,1126.2573,1185.5340000000001,711.32040000000006,1007.7039000000001,1185.5340000000001,1066.9805999999999,948.42719999999997,1066.9805999999999,1126.2573,1126.2573,1185.5340000000001,1066.9805999999999,1126.2573,1185.5340000000001,711.32040000000006,1007.7039000000001,1185.5340000000001,1066.9805999999999,948.42719999999997,1066.9805999999999,1126.2573,1126.2573,1185.5340000000001,1066.9805999999999,1126.2573,1185.5340000000001,711.32040000000006,1007.7039000000001,1185.5340000000001,1066.9805999999999,948.42719999999997,1066.9805999999999,1126.2573,1126.2573,1185.5340000000001,1066.9805999999999,1126.2573,1185.5340000000001,711.32040000000006,1007.7039000000001,1185.5340000000001,1066.9805999999999,948.42719999999997,1066.9805999999999,1126.2573,1126.2573,1185.5340000000001,1066.9805999999999,1126.2573,1185.5340000000001,711.32040000000006,1007.7039000000001,1185.5340000000001,1066.9805999999999,948.42719999999997,1066.9805999999999,1126.2573,1126.2573,1185.5340000000001,1066.9805999999999,1126.2573,1185.5340000000001,711.32040000000006,1007.7039000000001,1185.5340000000001,1066.9805999999999,948.42719999999997,1066.9805999999999,1126.2573,1126.2573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[388,null,null,null,null,null,0,"Натуральный поток закупок","Износ покрышек",null,null,null,"шт",null,null,null,"начисление",null,null,null,null,null,null,1724.1173819999988,null,null,0,3.2126400000000004,8.4778000000000002,16.2378,12.124224,19.220744000000003,22.977360000000001,20.899620000000002,18.577440000000003,21.119616000000004,22.292928,22.525146000000003,23.710680000000004,21.339611999999999,22.525146000000003,23.710680000000004,14.226408000000001,20.154078000000002,23.710680000000004,21.339611999999999,18.968544000000001,21.339611999999999,22.525146000000003,22.525146000000003,23.710680000000004,21.339611999999999,22.525146000000003,23.710680000000004,14.226408000000001,20.154078000000002,23.710680000000004,21.339611999999999,18.968544000000001,21.339611999999999,22.525146000000003,22.525146000000003,23.710680000000004,21.339611999999999,22.525146000000003,23.710680000000004,14.226408000000001,20.154078000000002,23.710680000000004,21.339611999999999,18.968544000000001,21.339611999999999,22.525146000000003,22.525146000000003,23.710680000000004,21.339611999999999,22.525146000000003,23.710680000000004,14.226408000000001,20.154078000000002,23.710680000000004,21.339611999999999,18.968544000000001,21.339611999999999,22.525146000000003,22.525146000000003,23.710680000000004,21.339611999999999,22.525146000000003,23.710680000000004,14.226408000000001,20.154078000000002,23.710680000000004,21.339611999999999,18.968544000000001,21.339611999999999,22.525146000000003,22.525146000000003,23.710680000000004,21.339611999999999,22.525146000000003,23.710680000000004,14.226408000000001,20.154078000000002,23.710680000000004,21.339611999999999,18.968544000000001,21.339611999999999,22.525146000000003,22.525146000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[389,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[390]
[391,null,null,null,null,null,0,"Прямые производственные расходы",null,null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,799172651.09430039,null,null,0,1211165.28,3196130.6000000006,6121650.6000000006,4570832.4479999999,7246220.4880000008,8922338.6616000012,8115531.4422000004,7213805.726400001,8200958.0889600012,8656566.8716799989,8746739.443260001,9483306.9753240012,8534976.2777915988,9009141.6265578009,9483306.9753240012,5689984.1851944011,8060810.9290254014,9767806.1845837198,8791025.5661253482,7814244.9476669766,8791025.5661253482,9279415.8753545359,9279415.8753545359,10060840.370121231,9054756.3331091069,9557798.35161517,10060840.370121231,6036504.2220727392,8551714.3146030474,10362665.581224868,9326399.0231023785,8290132.4649798926,9326399.0231023785,9844532.3021636251,9844532.3021636251,10673545.548661614,9606190.9937954508,10139868.271228535,10673545.548661614,6404127.329196969,9072513.716362372,10993751.915121462,9894376.7236093152,8795001.5320971701,9894376.7236093152,10444064.31936539,10444064.31936539,11323564.472575108,10191208.025317594,10757386.248946352,11323564.472575108,6794138.6835450632,9625029.8016888406,11663271.406752359,10496944.266077122,9330617.125401888,10496944.266077122,11080107.836414741,11080107.836414741,12013169.548954932,10811852.594059436,11412511.071507186,12013169.548954932,7207901.7293729587,10211194.116611691,12373564.63542358,11136208.171881219,9898851.7083388623,11136208.171881219,11754886.4036524,11754886.4036524,12744771.574486284,11470294.417037653,12107532.995761972,12744771.574486284,7646862.9446917707,10833055.838313341,13127114.721720871,11814403.249548782,10501691.777376696,11814403.249548782,12470758.98563483,12470758.98563483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[392,null,null,null,null,null,0,"Прямые производственные расходы","ГСМ",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,641245960.09555924,null,null,0,971823.60000000009,2564534.5000000005,4911934.5000000009,3667577.76,5814275.0600000005,7159170.9420000007,6511799.1015000008,5788265.8680000007,6580344.355200001,6945919.0416000001,7018272.3649500012,7609284.7746300008,6848356.2971669994,7228820.535898502,7609284.7746300008,4565570.8647780009,6467892.0584355006,7837563.3178689005,7053806.98608201,6270050.6542951204,7053806.98608201,7445685.1519754566,7445685.1519754566,8072690.2174049672,7265421.1956644692,7669055.70653472,8072690.2174049672,4843614.1304429807,6861786.684794222,8314870.9239271153,7483383.8315344024,6651896.7391416915,7483383.8315344024,7899127.3777307607,7899127.3777307607,8564317.0516449288,7707885.3464804348,8136101.1990626836,8564317.0516449288,5138590.2309869574,7279669.4938981896,8821246.5631942768,7939121.9068748485,7056997.2505554212,7939121.9068748485,8380184.2350345645,8380184.2350345645,9085883.9600901064,8177295.5640810933,8631589.7620856017,9085883.9600901064,5451530.3760540634,7723001.3660765886,9358460.4788928088,8422614.4310035259,7486768.3831142467,8422614.4310035259,8890537.4549481682,8890537.4549481682,9639214.2932595927,8675292.8639336322,9157253.5785966143,9639214.2932595927,5783528.575955756,8193332.1492706537,9928390.7220573816,8935551.6498516407,7942712.5776459044,8935551.6498516407,9431971.185954513,9431971.185954513,10226242.4437191,9203618.1993471887,9714930.3215331472,10226242.4437191,6135745.4662314607,8692306.0771612357,10533029.717030672,9479726.7453276031,8426423.7736245375,9479726.7453276031,10006378.231179141,10006378.231179141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[393,null,null,null,null,null,0,"Прямые производственные расходы","Текущие ремонты",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,105991067.78439002,null,null,0,160632,423890,811890,606211.19999999995,961037.20000000007,1183334.04,1076330.43,956738.16000000015,1087660.2240000002,1148085.7919999999,1160045.0190000001,1257733.0205999999,1131959.7185399998,1194846.3695699999,1257733.0205999999,754639.81235999998,1069073.06751,1295465.0112180002,1165918.5100962,1036372.0089744,1165918.5100962,1230691.7606571,1230691.7606571,1334328.9615545399,1200896.0653990856,1267612.5134768127,1334328.9615545399,800597.37693272391,1134179.617321359,1374358.8304011764,1236922.9473610583,1099487.0643209408,1236922.9473610583,1305640.8888811173,1305640.8888811173,1415589.5953132114,1274030.63578189,1344810.1155475508,1415589.5953132114,849353.75718792691,1203251.1560162299,1458057.2831726079,1312251.5548553469,1166445.8265380862,1312251.5548553469,1385154.4190139775,1385154.4190139775,1501799.0016677859,1351619.1015010071,1426709.0515843965,1501799.0016677859,901079.40100067155,1276529.1514176179,1546852.9717178198,1392167.6745460376,1237482.3773742556,1392167.6745460376,1469510.3231319287,1469510.3231319287,1593258.5608693543,1433932.7047824187,1513595.6328258864,1593258.5608693543,955955.13652161264,1354269.7767389512,1641056.3176954349,1476950.6859258912,1312845.0541563479,1476950.6859258912,1559003.5018106631,1559003.5018106631,1690288.0072262976,1521259.2065036676,1605773.6068649828,1690288.0072262976,1014172.8043357786,1436744.806142353,1740996.6474430866,1566896.9826987775,1392797.317954469,1566896.9826987775,1653946.815070932,1653946.815070932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[394,null,null,null,null,null,0,"Прямые производственные расходы","Износ покрышек",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,51935623.21435111,null,null,0,78709.680000000008,207706.1,397826.1,297043.48800000001,470908.22800000006,579833.67960000003,527401.91070000001,468801.69840000005,532953.50976000016,562562.03807999997,568422.05931000004,616289.18009400007,554660.26208459993,585474.72108930012,616289.18009400007,369773.50805639999,523845.80307990004,634777.85549682006,571300.06994713796,507822.28439745604,571300.06994713796,603038.96272197913,603038.96272197913,653821.19116172462,588439.07204555208,621130.13160363841,653821.19116172462,392292.7146970348,555748.01248746598,673435.82689657633,606092.24420691864,538748.66151726106,606092.24420691864,639764.03555174754,639764.03555174754,693638.90170347365,624275.01153312612,658956.95661829994,693638.90170347365,416183.34102208418,589593.06644795253,714448.06875457789,643003.26187912002,571558.45500366227,643003.26187912002,678725.66531684902,678725.66531684902,735881.5108172152,662293.35973549355,699087.43527635443,735881.5108172152,441528.90649032907,625499.2841946329,757957.9561417317,682162.16052755842,606366.36491338536,682162.16052755842,720060.05833464512,720060.05833464512,780696.69482598372,702627.02534338518,741661.86008468445,780696.69482598372,468418.01689559018,663592.19060208614,804117.59567076305,723705.8361036866,643294.07653661037,723705.8361036866,763911.71588722488,763911.71588722488,828241.12354088586,745417.01118679717,786829.06736384158,828241.12354088586,496944.67412453151,704004.95500975288,853088.35724711244,767779.52152240102,682470.68579768983,767779.52152240102,810433.93938475673,810433.93938475673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[395,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,133,132,131,130,129,128,127,126,125,124,123,122,121,120,119,118,117,116,115,114,113,112,111,110,109,108,107,106,105,104,103,102,101,100,99,98,97,96,95,94,93,92,91,90,89,88,87,86,85,84,83,82,81,80,79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[397,null,null,null,null,null,0,"Прямые производственные расходы",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,790443119.8043561,null,null,121116.52799999999,561846.11600000004,2099206.8760000002,3918704.7848000005,5923943.9583999999,5541060.6773600001,7668375.2181400005,8590123.9242000002,7943728.9637160003,7555512.3134400006,8346657.9809340015,8757275.3963603992,8872876.6331259608,9246224.300940901,8724642.4172980785,8772058.9521747008,8582392.8126682211,6571931.7338995328,8475231.4438470602,9377093.9372003712,8595669.4424336739,8156118.1641274057,8937542.658894103,9357558.3248312045,9413234.8200833313,9809319.3608682007,9255973.1405115314,9306277.3423621394,9105060.5349597149,6972162.3764940146,8991373.0387773439,9948158.9579758719,9119145.7114778813,8652825.7603227627,9481839.0068207532,9927433.6268134248,9986500.820626406,10406706.909945074,9819661.9047686849,9873029.6325119939,9659558.7215387598,7396767.065222498,9538947.6568388846,10554001.838516604,9674501.6853068862,9179782.8491264209,10059283.002336137,10532014.334686361,10594678.720602553,11040475.360760728,10417679.314769097,10474297.137131974,10247825.847680472,7847230.1794945486,10119869.569140371,11196740.550482264,10263678.837942075,9738831.6246382203,10671893.337178407,11173414.00766876,11239894.654687248,11712840.310231058,11052115.985038534,11112181.832783312,10871918.441804213,8325126.4974257667,10736169.625901021,11878622.050006635,10888736.879172748,10331926.470578687,11321811.641412573,11853874.920735788,11924404.239157701,12426152.285124127,11725189.848527379,11788913.706399813,11534018.274910087,8832126.7011189945,11390002.356118392,12602030.132852037,11551860.955114365,10961140.792636927,12011309.970374595,11223683.087071346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[398,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков"]
[399,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[400,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[401,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[402,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[403,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[404,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[405]
[406,null,null,null,null,null,0,"ФОТ водителей",null,null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,105512162.01294869,null,null,0,161653.45476923077,426585.50564102561,817052.78769230761,817052.78769230761,967148.41091282037,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[407]
[408,null,null,null,null,null,0,"Ср. оклад произв. персонала и его индексация"]
[409,null,null,null,null,null,0,"Ср. оклад произв. персонала и его индексация","Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",26760,null,0]
[410,null,null,null,null,null,0,"Ср. оклад произв. персонала и его индексация","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[411]
[412,null,null,null,null,null,0,"ФОТ водителей",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,104799866.36632238,null,null,0,80826.727384615384,294119.4802051282,621819.14666666661,817052.78769230761,892100.59930256405,1061661.0165333333,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1192519.2929353844,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1247297.9381726768,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1284716.8763178573,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1323258.382607393,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1362956.1340856145,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1403844.8181081829,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[413,null,null,null,null,null,0,"ФОТ водителей","Задаем через указание % предоплаты и сроков"]
[414,null,null,null,null,null,0,"ФОТ водителей","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[415,null,null,null,null,null,0,"ФОТ водителей","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[416,null,null,null,null,null,0,"ФОТ водителей","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[417,null,null,null,null,null,0,"ФОТ водителей","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.5,null,0,0]
[418,null,null,null,null,null,0,"ФОТ водителей","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[419,null,null,null,null,null,0,"ФОТ водителей","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[420]

{"sheet":"HR","index":11,"n_rows":326,"n_cols":159,"rows_kept":326,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"HR",null,null,"Штатное расписание",null,null,null,null,null,null,null,"все включает НДФЛ",null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,0,"Количество сотрудников",null,null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,4080.3385374359004,null,null,4.5,10.732528205128204,20.946949430199428,36.001365384615383,36.001365384615383,41.788282877492875,49.076125641025641,49.076125641025641,49.076125641025641,49.076125641025641,49.076125641025641,49.076125641025641,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,0,"Количество сотрудников","Сотрудники маркетинга",null,null,null,"ставка*период",null,null,null,"Mrkting",null,null,null,null,null,null,84,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,0,"Количество сотрудников","Менеджеры по продажам (логисты)",null,null,null,"ставка*период",null,null,null,"Sales",null,null,null,null,null,null,113.85666666666688,null,null,0,0.19166666666666668,0.50578703703703698,0.96875,0.96875,1.1467129629629631,1.3708333333333333,1.3708333333333333,1.3708333333333333,1.3708333333333333,1.3708333333333333,1.3708333333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,0,"Количество сотрудников","Водители автомобилей",null,null,null,"ставка*период",null,null,null,"Prdction",null,null,null,null,null,null,3588.4818707692239,null,null,0,6.0408615384615381,15.941162393162392,30.532615384615383,30.532615384615383,36.14156991452991,43.205292307692304,43.205292307692304,43.205292307692304,43.205292307692304,43.205292307692304,43.205292307692304,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,0,"Количество сотрудников","Директор",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,42,"*",null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,0,"Количество сотрудников","Главный бухгалтер",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,42,"*",null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,0,"Количество сотрудников","Бухгалтера",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,84,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,0,"Количество сотрудников","Инженер по ремонту и экспл.ТС",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,42,"*",null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,0,"Количество сотрудников","Менеджер",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,42,"*",null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,0,"Количество сотрудников","Гл.инженер по БДД",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,42,"*",null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,0,"Количество сотрудников","Прочие сотрудники",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,0,"*",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28]
[29,null,null,null,null,null,0,"Ежег. индексация ФОТ постоянного персонала",null,null,null,null,"%г",null,null,"*",0.03,null,0]
[30]
[31,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ",null,null,null,null,"руб./ставка/пер.",null,null,null,null,null,null,null,null,null,null,31483.717086592904,null,null,28152.511111111111,32130.337622076768,30010.051342223676,29078.455122695665,29078.455122695665,28898.949790086503,28733.114192189852,28733.114192189852,28733.114192189852,28733.114192189852,28733.114192189852,28733.114192189852,29540.782148028546,29567.515473510288,29567.515473510288,29567.515473510288,29567.515473510288,29567.515473510288,29567.515473510288,29567.515473510288,29567.515473510288,29567.515473510288,29567.515473510288,29567.515473510288,30427.005612469391,30454.540937715585,30454.540937715585,30454.540937715585,30454.540937715585,30454.540937715585,30454.540937715585,30454.540937715585,30454.540937715585,30454.540937715585,30454.540937715585,30454.540937715585,31339.815780843477,31368.177165847057,31368.177165847057,31368.177165847057,31368.177165847057,31368.177165847057,31368.177165847057,31368.177165847057,31368.177165847057,31368.177165847057,31368.177165847057,31368.177165847057,32280.010254268778,32309.222480822464,32309.222480822464,32309.222480822464,32309.222480822464,32309.222480822464,32309.222480822464,32309.222480822464,32309.222480822464,32309.222480822464,32309.222480822464,32309.222480822464,33248.410561896839,33278.49915524714,33278.49915524714,33278.49915524714,33278.49915524714,33278.49915524714,33278.49915524714,33278.49915524714,33278.49915524714,33278.49915524714,33278.49915524714,33278.49915524714,34245.862878753753,34276.854129904561,34276.854129904561,34276.854129904561,34276.854129904561,34276.854129904561,34276.854129904561,34276.854129904561,34276.854129904561,34276.854129904561,34276.854129904561,34276.854129904561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Сотрудники маркетинга",null,null,null,"руб./ставка/пер.",null,null,null,"Mrkting",null,null,null,null,null,null,49204.785834986142,null,null,0,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Менеджеры по продажам (логисты)",null,null,null,"руб./ставка/пер.",null,null,null,"Sales",null,null,null,null,null,null,65746.659881890097,null,null,0,59999.999999999993,60000,60000,60000,59999.999999999993,60000,60000,60000,60000,60000,60000,61800,61800,61800,61800,61800,61800,61800,61800,61800,61800,61800,61800,63654,63654,63654,63654,63654,63654,63654,63654,63654,63654,63654,63654,65563.62000000001,65563.62000000001,65563.62000000001,65563.62000000001,65563.62000000001,65563.62000000001,65563.62000000001,65563.62000000001,65563.62000000001,65563.62000000001,65563.62000000001,65563.62000000001,67530.528600000005,67530.528600000005,67530.528600000005,67530.528600000005,67530.528600000005,67530.528600000005,67530.528600000005,67530.528600000005,67530.528600000005,67530.528600000005,67530.528600000005,67530.528600000005,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999998,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Водители автомобилей",null,null,null,"руб./ставка/пер.",null,null,null,"Prdction",null,null,null,null,null,null,29323.010307322991,null,null,0,26760,26760,26760,26760,26760,26760,26760,26760,26760,26760,26760,27562.799999999999,27562.799999999999,27562.799999999999,27562.799999999999,27562.799999999999,27562.799999999999,27562.799999999999,27562.799999999999,27562.799999999999,27562.799999999999,27562.799999999999,27562.799999999999,28389.683999999997,28389.683999999997,28389.683999999997,28389.683999999997,28389.683999999997,28389.683999999997,28389.683999999997,28389.683999999997,28389.683999999997,28389.683999999997,28389.683999999997,28389.683999999997,29241.374520000001,29241.374520000001,29241.374520000001,29241.374520000001,29241.374520000001,29241.374520000001,29241.374520000001,29241.374520000001,29241.374520000001,29241.374520000001,29241.374520000001,29241.374520000001,30118.615755599996,30118.615755599996,30118.615755599996,30118.615755599996,30118.615755599996,30118.615755599996,30118.615755599996,30118.615755599996,30118.615755599996,30118.615755599996,30118.615755599996,30118.615755599996,31022.174228267995,31022.174228267995,31022.174228267995,31022.174228267995,31022.174228267995,31022.174228267995,31022.174228267995,31022.174228267995,31022.174228267995,31022.174228267995,31022.174228267995,31022.174228267995,31952.839455116038,31952.839455116038,31952.839455116038,31952.839455116038,31952.839455116038,31952.839455116038,31952.839455116038,31952.839455116038,31952.839455116038,31952.839455116038,31952.839455116038,31952.839455116038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Директор",null,null,null,"руб./ставка/мес.",null,null,"*",51828.2,null,0,null,null,null,null,56733.088914348824,null,null,51828.2,51828.2,51828.2,51828.2,51828.2,51828.2,51828.2,51828.2,51828.2,51828.2,51828.2,51828.2,53383.045999999995,53383.045999999995,53383.045999999995,53383.045999999995,53383.045999999995,53383.045999999995,53383.045999999995,53383.045999999995,53383.045999999995,53383.045999999995,53383.045999999995,53383.045999999995,54984.537379999994,54984.537379999994,54984.537379999994,54984.537379999994,54984.537379999994,54984.537379999994,54984.537379999994,54984.537379999994,54984.537379999994,54984.537379999994,54984.537379999994,54984.537379999994,56634.073501399995,56634.073501399995,56634.073501399995,56634.073501399995,56634.073501399995,56634.073501399995,56634.073501399995,56634.073501399995,56634.073501399995,56634.073501399995,56634.073501399995,56634.073501399995,58333.095706441993,58333.095706441993,58333.095706441993,58333.095706441993,58333.095706441993,58333.095706441993,58333.095706441993,58333.095706441993,58333.095706441993,58333.095706441993,58333.095706441993,58333.095706441993,60083.088577635252,60083.088577635252,60083.088577635252,60083.088577635252,60083.088577635252,60083.088577635252,60083.088577635252,60083.088577635252,60083.088577635252,60083.088577635252,60083.088577635252,60083.088577635252,61885.581234964309,61885.581234964309,61885.581234964309,61885.581234964309,61885.581234964309,61885.581234964309,61885.581234964309,61885.581234964309,61885.581234964309,61885.581234964309,61885.581234964309,61885.581234964309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Главный бухгалтер",null,null,null,"руб./ставка/мес.",null,null,"*",33000.400000000001,null,0,null,null,null,null,36123.473850318544,null,null,33000.400000000001,33000.400000000001,33000.400000000001,33000.400000000001,33000.400000000001,33000.400000000001,33000.400000000001,33000.400000000001,33000.400000000001,33000.400000000001,33000.400000000001,33000.400000000001,33990.412000000004,33990.412000000004,33990.412000000004,33990.412000000004,33990.412000000004,33990.412000000004,33990.412000000004,33990.412000000004,33990.412000000004,33990.412000000004,33990.412000000004,33990.412000000004,35010.124360000002,35010.124360000002,35010.124360000002,35010.124360000002,35010.124360000002,35010.124360000002,35010.124360000002,35010.124360000002,35010.124360000002,35010.124360000002,35010.124360000002,35010.124360000002,36060.4280908,36060.4280908,36060.4280908,36060.4280908,36060.4280908,36060.4280908,36060.4280908,36060.4280908,36060.4280908,36060.4280908,36060.4280908,36060.4280908,37142.240933524001,37142.240933524001,37142.240933524001,37142.240933524001,37142.240933524001,37142.240933524001,37142.240933524001,37142.240933524001,37142.240933524001,37142.240933524001,37142.240933524001,37142.240933524001,38256.508161529717,38256.508161529717,38256.508161529717,38256.508161529717,38256.508161529717,38256.508161529717,38256.508161529717,38256.508161529717,38256.508161529717,38256.508161529717,38256.508161529717,38256.508161529717,39404.203406375607,39404.203406375607,39404.203406375607,39404.203406375607,39404.203406375607,39404.203406375607,39404.203406375607,39404.203406375607,39404.203406375607,39404.203406375607,39404.203406375607,39404.203406375607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Бухгалтера",null,null,null,"руб./ставка/мес.",null,null,"*",23000,null,0,null,null,null,null,25176.661451295262,null,null,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Инженер по ремонту и экспл.ТС",null,null,null,"руб./ставка/мес.",null,null,"*",60720,null,0,null,null,null,null,66466.386231419528,null,null,60720,60720,60720,60720,60720,60720,60720,60720,60720,60720,60720,60720,62541.599999999999,62541.599999999999,62541.599999999999,62541.599999999999,62541.599999999999,62541.599999999999,62541.599999999999,62541.599999999999,62541.599999999999,62541.599999999999,62541.599999999999,62541.599999999999,64417.847999999998,64417.847999999998,64417.847999999998,64417.847999999998,64417.847999999998,64417.847999999998,64417.847999999998,64417.847999999998,64417.847999999998,64417.847999999998,64417.847999999998,64417.847999999998,66350.383440000005,66350.383440000005,66350.383440000005,66350.383440000005,66350.383440000005,66350.383440000005,66350.383440000005,66350.383440000005,66350.383440000005,66350.383440000005,66350.383440000005,66350.383440000005,68340.894943199994,68340.894943199994,68340.894943199994,68340.894943199994,68340.894943199994,68340.894943199994,68340.894943199994,68340.894943199994,68340.894943199994,68340.894943199994,68340.894943199994,68340.894943199994,70391.121791495985,70391.121791495985,70391.121791495985,70391.121791495985,70391.121791495985,70391.121791495985,70391.121791495985,70391.121791495985,70391.121791495985,70391.121791495985,70391.121791495985,70391.121791495985,72502.855445240872,72502.855445240872,72502.855445240872,72502.855445240872,72502.855445240872,72502.855445240872,72502.855445240872,72502.855445240872,72502.855445240872,72502.855445240872,72502.855445240872,72502.855445240872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Менеджер",null,null,null,"руб./ставка/мес.",null,null,"*",27324,null,0,null,null,null,null,29909.873804138791,null,null,27324,27324,27324,27324,27324,27324,27324,27324,27324,27324,27324,27324,28143.72,28143.72,28143.72,28143.72,28143.72,28143.72,28143.72,28143.72,28143.72,28143.72,28143.72,28143.72,28988.031599999998,28988.031599999998,28988.031599999998,28988.031599999998,28988.031599999998,28988.031599999998,28988.031599999998,28988.031599999998,28988.031599999998,28988.031599999998,28988.031599999998,28988.031599999998,29857.672547999999,29857.672547999999,29857.672547999999,29857.672547999999,29857.672547999999,29857.672547999999,29857.672547999999,29857.672547999999,29857.672547999999,29857.672547999999,29857.672547999999,29857.672547999999,30753.402724439999,30753.402724439999,30753.402724439999,30753.402724439999,30753.402724439999,30753.402724439999,30753.402724439999,30753.402724439999,30753.402724439999,30753.402724439999,30753.402724439999,30753.402724439999,31676.004806173194,31676.004806173194,31676.004806173194,31676.004806173194,31676.004806173194,31676.004806173194,31676.004806173194,31676.004806173194,31676.004806173194,31676.004806173194,31676.004806173194,31676.004806173194,32626.284950358393,32626.284950358393,32626.284950358393,32626.284950358393,32626.284950358393,32626.284950358393,32626.284950358393,32626.284950358393,32626.284950358393,32626.284950358393,32626.284950358393,32626.284950358393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Гл.инженер по БДД",null,null,null,"руб./ставка/мес.",null,null,"*",34500,null,0,null,null,null,null,37764.992176942957,null,null,34500,34500,34500,34500,34500,34500,34500,34500,34500,34500,34500,34500,35535,35535,35535,35535,35535,35535,35535,35535,35535,35535,35535,35535,36601.049999999996,36601.049999999996,36601.049999999996,36601.049999999996,36601.049999999996,36601.049999999996,36601.049999999996,36601.049999999996,36601.049999999996,36601.049999999996,36601.049999999996,36601.049999999996,37699.0815,37699.0815,37699.0815,37699.0815,37699.0815,37699.0815,37699.0815,37699.0815,37699.0815,37699.0815,37699.0815,37699.0815,38830.053945,38830.053945,38830.053945,38830.053945,38830.053945,38830.053945,38830.053945,38830.053945,38830.053945,38830.053945,38830.053945,38830.053945,39994.955563349991,39994.955563349991,39994.955563349991,39994.955563349991,39994.955563349991,39994.955563349991,39994.955563349991,39994.955563349991,39994.955563349991,39994.955563349991,39994.955563349991,39994.955563349991,41194.804230250498,41194.804230250498,41194.804230250498,41194.804230250498,41194.804230250498,41194.804230250498,41194.804230250498,41194.804230250498,41194.804230250498,41194.804230250498,41194.804230250498,41194.804230250498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Прочие сотрудники",null,null,null,"руб./ставка/мес.",null,null,"*",0,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[43]
[44,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,128751024.75937694,null,null,126686.3,344839.75476923079,628619.02786324779,1046864.0876923075,1046864.0876923075,1207637.4886905982,1410109.9221538461,1410109.9221538461,1410109.9221538461,1410109.9221538461,1410109.9221538461,1410109.9221538461,1491773.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1536526.2957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1582622.0846723835,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1630100.7472125548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1679003.7696289315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1729373.8827177999,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Сотрудники маркетинга",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,4083997.2243038495,null,null,0,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Менеджеры по продажам (логисты)",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,7506117.7311743479,null,null,0,11500,30347.222222222219,58125,58125,68802.777777777781,82250,82250,82250,82250,82250,82250,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Водители автомобилей",null,null,null,"руб.",null,null,null,"начисление",null,null,0,null,null,null,105512162.01294869,null,null,0,161653.45476923077,426585.50564102561,817052.78769230761,817052.78769230761,967148.41091282037,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Директор",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2382789.7344026505,null,null,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Главный бухгалтер",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1517185.901713379,null,null,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Бухгалтера",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2114839.561908802,null,null,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Инженер по ремонту и экспл.ТС",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2791588.2217196203,null,null,30360,30360,30360,30360,30360,30360,30360,30360,30360,30360,30360,30360,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Менеджер",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1256214.6997738292,null,null,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Гл.инженер по БДД",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1586129.6714316041,null,null,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Прочие сотрудники",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[56]
[57,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала"]
[58,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков"]
[59,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[60,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[61,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[62,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.5,null,0,0]
[63,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[64,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[65]
[66,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,127885555.30801789,null,null,63343.15,235763.02738461539,486729.39131623931,837741.55777777766,1046864.0876923075,1127250.7881914529,1308873.7054222224,1410109.9221538461,1410109.9221538461,1410109.9221538461,1410109.9221538461,1410109.9221538461,1450941.5124353843,1492448.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1514824.699257677,1537221.5457984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1560269.4402354076,1583338.1921723837,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1607077.5234424695,1630838.3379375548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1655289.8491457431,1679763.4880756815,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1704948.5446201155,1730156.3927179524,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Сотрудники маркетинга",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,4057131.0476319473,null,null,0,22500,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45675,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,47045.25,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,48456.607499999998,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49910.305724999998,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,51407.61489674999,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52949.843343652494,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Менеджеры по продажам (логисты)",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,7455445.1368403984,null,null,0,5750,20923.611111111109,44236.111111111109,58125,63463.888888888891,75526.388888888891,82250,82250,82250,82250,82250,84835.625,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,88732.568750000006,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,91394.5458125,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,94136.382186875009,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,96960.473652481247,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,99869.287862055673,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Водители автомобилей",null,null,null,"руб.",null,null,null,"оплата",null,null,0,null,null,null,104799866.36632238,null,null,0,80826.727384615384,294119.4802051282,621819.14666666661,817052.78769230761,892100.59930256405,1061661.0165333333,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1192519.2929353844,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1247297.9381726768,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1284716.8763178573,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1323258.382607393,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1362956.1340856145,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1403844.8181081829,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Директор",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2367318.3390939091,null,null,12957.05,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,26302.811499999996,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,27091.895844999999,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27904.652720349997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28741.792301960497,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29604.046071019311,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30492.16745314989,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Главный бухгалтер",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1507334.8508617848,null,null,8250.1,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16747.703000000001,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,17250.13409,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17767.638112699999,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18300.667256081,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18849.687273763429,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19415.177891976331,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Бухгалтера",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2101107.960498719,null,null,11500,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23345,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,24045.35,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24766.710500000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25509.711815000002,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,26275.003169449999,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,27063.253264533494,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Инженер по ремонту и экспл.ТС",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2773462.5078583099,null,null,15180,30360,30360,30360,30360,30360,30360,30360,30360,30360,30360,30360,30815.4,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31739.862000000001,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32692.057860000001,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33672.8195958,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34683.004183673998,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35723.494309184214,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Менеджер",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1248058.1285362397,null,null,6831,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,13866.93,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14282.937900000001,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14711.426036999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,15152.768818109998,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15607.351882653298,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,16075.572439132897,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Гл.инженер по БДД",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1575830.9703740412,null,null,8625,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17508.75,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,18034.012499999997,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18575.032874999997,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,19132.283861249998,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19706.252377087498,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,20297.439948400122,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Прочие сотрудники",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[78]
[79,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,128043002.88663039,null,null,126686.3,264497.98774892313,496947.79857996578,852801.84851282043,1046864.0876923075,1133039.9639500033,1316164.3921670564,1410109.9221538461,1410109.9221538461,1410109.9221538461,1410109.9221538461,1410109.9221538461,1455645.5059600743,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1493123.1027169232,1518203.919189411,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1537916.7957984305,1563750.0367650937,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1584054.2996723836,1610662.5378680467,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1631575.9286625548,1658982.4140040877,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1680523.2065224315,1708751.8864242104,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,1730938.9027181049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Сотрудники маркетинга",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,4083997.2243038495,null,null,0,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Менеджеры по продажам (логисты)",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,7506117.7311743479,null,null,0,11500,30347.222222222219,58125,58125,68802.777777777781,82250,82250,82250,82250,82250,82250,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Водители автомобилей",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,104804140.14020215,null,null,0,81311.687748923083,294914.2763577436,622990.5485128205,817052.78769230761,892550.88617222547,1062228.0921670564,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1192737.3669600741,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1247408.5360194114,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1284830.7920999939,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1323375.7158629936,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1363076.9873388831,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1403969.2969590498,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Директор",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,2382789.7344026505,null,null,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Главный бухгалтер",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,1517185.901713379,null,null,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Бухгалтера",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,2114839.561908802,null,null,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Инженер по ремонту и экспл.ТС",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,2791588.2217196203,null,null,30360,30360,30360,30360,30360,30360,30360,30360,30360,30360,30360,30360,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Менеджер",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,1256214.6997738292,null,null,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Гл.инженер по БДД",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,1586129.6714316041,null,null,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Прочие сотрудники",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[91,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[92]
[93,null,null,null,null,null,0,"Потребность в офисе",null,null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,491.85666666666617,null,null,4.5,4.6916666666666664,5.0057870370370372,5.46875,5.46875,5.6467129629629635,5.8708333333333336,5.8708333333333336,5.8708333333333336,5.8708333333333336,5.8708333333333336,5.8708333333333336,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,5.9145833333333329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,0,"Потребность в офисе","Сотрудники маркетинга",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,84,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,0,"Потребность в офисе","Менеджеры по продажам (логисты)",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,113.85666666666688,null,null,0,0.19166666666666668,0.50578703703703698,0.96875,0.96875,1.1467129629629631,1.3708333333333333,1.3708333333333333,1.3708333333333333,1.3708333333333333,1.3708333333333333,1.3708333333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,0,"Потребность в офисе","Водители автомобилей",null,null,null,"кол-во персонала",null,null,"*","не нужен офис","^",0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,0,"Потребность в офисе","Директор",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,42,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,0,"Потребность в офисе","Главный бухгалтер",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,42,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,0,"Потребность в офисе","Бухгалтера",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,84,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,0,"Потребность в офисе","Инженер по ремонту и экспл.ТС",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,42,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,0,"Потребность в офисе","Менеджер",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,42,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,0,"Потребность в офисе","Гл.инженер по БДД",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,42,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,0,"Потребность в офисе","Прочие сотрудники",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[105]
[106,null,null,null,null,null,0,"Норматив необходимой офисной площади",null,null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,36.277182539682514,null,null,29.5,30.458333333333332,32.028935185185183,34.34375,34.34375,35.233564814814812,36.354166666666671,36.354166666666671,36.354166666666671,36.354166666666671,36.354166666666671,36.354166666666671,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,0,"Норматив необходимой офисной площади","Сотрудники маркетинга",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,5,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,0,"Норматив необходимой офисной площади","Менеджеры по продажам (логисты)",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,6.8588353413654639,null,null,0,0.95833333333333337,2.5289351851851851,4.84375,4.84375,5.7335648148148159,6.854166666666667,6.854166666666667,6.854166666666667,6.854166666666667,6.854166666666667,6.854166666666667,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,7.0729166666666661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,null,null,null,null,null,0,"Норматив необходимой офисной площади","Водители автомобилей",null,null,null,"кв.м.",null,null,"*",null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,0,"Норматив необходимой офисной площади","Директор",null,null,null,"кв.м.",null,null,"*",10,null,0,null,null,null,null,5,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,null,null,null,null,null,0,"Норматив необходимой офисной площади","Главный бухгалтер",null,null,null,"кв.м.",null,null,"*",10,null,0,null,null,null,null,5,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,null,null,null,null,null,0,"Норматив необходимой офисной площади","Бухгалтера",null,null,null,"кв.м.",null,null,"*",7,null,0,null,null,null,null,7,null,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113,null,null,null,null,null,0,"Норматив необходимой офисной площади","Инженер по ремонту и экспл.ТС",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,2.5,null,null,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,0,"Норматив необходимой офисной площади","Менеджер",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,2.5,null,null,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,0,"Норматив необходимой офисной площади","Гл.инженер по БДД",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,2.5,null,null,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,0,"Норматив необходимой офисной площади","Прочие сотрудники",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[118]
[119,null,null,null,null,null,0,"Потребность в офисной площади",null,null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,36.541666666666643,null,null,36.354166666666671,36.354166666666671,36.354166666666671,36.354166666666671,36.354166666666671,36.354166666666671,36.354166666666671,36.354166666666671,36.354166666666671,36.354166666666671,36.354166666666671,36.354166666666671,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,36.572916666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120]
[121,null,null,null,null,null,0,"Ежег. индексация арендной ставки",null,null,null,null,"%г",null,null,"*",0.05,null,0]
[122]
[123,null,null,null,null,null,0,"Расчет арендной ставки за кв.м. за период",null,null,null,null,"руб./кв.м./пер.",null,null,null,null,null,null,null,null,null,null,814.20084531250041,null,null,700,700,700,700,700,700,700,700,700,700,700,700,735,735,735,735,735,735,735,735,735,735,735,735,771.75,771.75,771.75,771.75,771.75,771.75,771.75,771.75,771.75,771.75,771.75,771.75,810.33750000000009,810.33750000000009,810.33750000000009,810.33750000000009,810.33750000000009,810.33750000000009,810.33750000000009,810.33750000000009,810.33750000000009,810.33750000000009,810.33750000000009,810.33750000000009,850.854375,850.854375,850.854375,850.854375,850.854375,850.854375,850.854375,850.854375,850.854375,850.854375,850.854375,850.854375,893.39709375000007,893.39709375000007,893.39709375000007,893.39709375000007,893.39709375000007,893.39709375000007,893.39709375000007,893.39709375000007,893.39709375000007,893.39709375000007,893.39709375000007,893.39709375000007,938.06694843749995,938.06694843749995,938.06694843749995,938.06694843749995,938.06694843749995,938.06694843749995,938.06694843749995,938.06694843749995,938.06694843749995,938.06694843749995,938.06694843749995,938.06694843749995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,0,"Расчет арендной ставки за кв.м. за период","Необходимо задать ставку аренды за кв.м. в мес.",null,null,null,"руб./кв.м./мес.",null,null,"*",700,null,0]
[125]
[126,null,null,null,null,null,0,"Аренда офиса",null,null,1,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2499489.2719056639,null,null,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127]
[128,null,null,null,null,null,0,"Аренда офиса",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2499489.2719056639,null,null,50895.833333333343,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",0]
[130,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[131,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[132,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[133,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[134,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[135,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[136,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[137,null,null,null,null,null,0,"Аренда офиса","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[138,null,null,null,null,null,0,"Аренда офиса","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[139]
[140,null,null,null,null,null,0,"Аренда офиса",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2499489.2719056639,null,null,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[142,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[143]
[144,null,null,null,null,null,0,"Потребность в организации рабочего места",null,null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,5.914583333333332,null,null,4.5,0.19166666666666668,0.31412037037037033,0.46296296296296302,0,0.1779629629629631,0.22412037037037025,0,0,0,0,0,4.3749999999999956E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,null,null,null,null,null,0,"Потребность в организации рабочего места","Сотрудники маркетинга",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,0,"Потребность в организации рабочего места","Менеджеры по продажам (логисты)",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1.4145833333333333,null,null,0,0.19166666666666668,0.31412037037037033,0.46296296296296302,0,0.1779629629629631,0.22412037037037025,0,0,0,0,0,4.3749999999999956E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,null,null,null,null,null,0,"Потребность в организации рабочего места","Водители автомобилей",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,null,null,null,null,null,0,"Потребность в организации рабочего места","Директор",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,0.5,null,null,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,null,null,null,null,null,0,"Потребность в организации рабочего места","Главный бухгалтер",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,0.5,null,null,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,null,null,null,null,null,0,"Потребность в организации рабочего места","Бухгалтера",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[151,null,null,null,null,null,0,"Потребность в организации рабочего места","Инженер по ремонту и экспл.ТС",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,0.5,null,null,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152,null,null,null,null,null,0,"Потребность в организации рабочего места","Менеджер",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,0.5,null,null,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153,null,null,null,null,null,0,"Потребность в организации рабочего места","Гл.инженер по БДД",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,0.5,null,null,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,null,null,null,null,null,0,"Потребность в организации рабочего места","Прочие сотрудники",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[155,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[156]
[157,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,256653.33333333328,null,null,200000,7666.666666666667,12564.814814814814,18518.518518518522,0,7118.5185185185237,8964.8148148148102,0,0,0,0,0,1819.9999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Сотрудники маркетинга",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,40000,null,null,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Менеджеры по продажам (логисты)",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,56653.333333333336,null,null,0,7666.666666666667,12564.814814814814,18518.518518518522,0,7118.5185185185237,8964.8148148148102,0,0,0,0,0,1819.9999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Водители автомобилей",null,null,null,"руб.",null,null,"*",null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[161,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Директор",null,null,null,"руб.",null,null,"*",50000,null,0,null,null,null,null,25000,null,null,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Главный бухгалтер",null,null,null,"руб.",null,null,"*",50000,null,0,null,null,null,null,25000,null,null,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Бухгалтера",null,null,null,"руб.",null,null,"*",50000,null,0,null,null,null,null,50000,null,null,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Инженер по ремонту и экспл.ТС",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,20000,null,null,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Менеджер",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,20000,null,null,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[166,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Гл.инженер по БДД",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,20000,null,null,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Прочие сотрудники",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[169]
[170,null,null,null,null,null,0,"Ежег. индексация оснащения раб./мест",null,null,null,null,"%г",null,null,"*",0.04,null,0]
[171]
[172,null,null,null,null,null,0,"Расходы на организацию рабочего места",null,null,2,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,256653.33333333328,null,null,200000,7666.666666666667,12564.814814814814,18518.518518518522,0,7118.5185185185237,8964.8148148148102,0,0,0,0,0,1819.9999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173]
[174,null,null,null,null,null,0,"Расходы на организацию рабочего места",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,256653.33333333328,null,null,200000,7666.666666666667,12564.814814814814,18518.518518518522,0,7118.5185185185237,8964.8148148148102,0,0,0,0,0,1819.9999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",0]
[176,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[177,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[178,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[179,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[180,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[181,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[182,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[183,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[184,null,null,null,null,null,0,"Расходы на организацию рабочего места","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[185]
[186,null,null,null,null,null,0,"Расходы на организацию рабочего места",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,256653.33333333328,null,null,200000,7666.666666666667,12564.814814814814,18518.518518518522,0,7118.5185185185237,8964.8148148148102,0,0,0,0,0,1819.9999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[188,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[189]
[190,null,null,null,null,null,0,"Потребность в оргтехнике",null,null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,50.498767948717955,null,null,4.5,6.2325282051282045,10.214421225071224,15.054415954415955,0,5.7869174928774907,7.2878427635327636,0,0,0,0,0,1.4226423076923111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,null,null,null,null,null,0,"Потребность в оргтехнике","Сотрудники маркетинга",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,null,null,null,null,null,0,"Потребность в оргтехнике","Менеджеры по продажам (логисты)",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1.4145833333333333,null,null,0,0.19166666666666668,0.31412037037037033,0.46296296296296302,0,0.1779629629629631,0.22412037037037025,0,0,0,0,0,4.3749999999999956E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,0,"Потребность в оргтехнике","Водители автомобилей",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,44.584184615384615,null,null,0,6.0408615384615381,9.9003008547008537,14.591452991452991,0,5.6089545299145271,7.0637223931623936,0,0,0,0,0,1.3788923076923112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[194,null,null,null,null,null,0,"Потребность в оргтехнике","Директор",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,0.5,null,null,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,null,null,null,null,null,0,"Потребность в оргтехнике","Главный бухгалтер",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,0.5,null,null,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[196,null,null,null,null,null,0,"Потребность в оргтехнике","Бухгалтера",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197,null,null,null,null,null,0,"Потребность в оргтехнике","Инженер по ремонту и экспл.ТС",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,0.5,null,null,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,null,null,null,null,null,0,"Потребность в оргтехнике","Менеджер",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,0.5,null,null,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,null,null,null,0,"Потребность в оргтехнике","Гл.инженер по БДД",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,0.5,null,null,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,null,null,null,null,null,0,"Потребность в оргтехнике","Прочие сотрудники",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[202]
[203,null,null,null,null,null,0,"Норматив расходов на оргтехнику",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1827446.5022435898,null,null,215000,218138.48717948719,357504.74287749286,526904.55840455834,0,202542.11225071215,255074.49672364673,0,0,0,0,0,52282.104807692434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[204,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Сотрудники маркетинга",null,null,null,"руб.",null,null,"*",35000,null,0,null,null,null,null,35000,null,null,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Менеджеры по продажам (логисты)",null,null,null,"руб.",null,null,"*",35000,null,0,null,null,null,null,49586.979166666664,null,null,0,6708.3333333333339,10994.212962962962,16203.703703703706,0,6228.7037037037089,7844.212962962959,0,0,0,0,0,1607.8124999999984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Водители автомобилей",null,null,null,"руб.",null,null,"*",35000,null,0,null,null,null,null,1562859.5230769231,null,null,0,211430.15384615384,346510.52991452988,510700.85470085469,0,196313.40854700844,247230.28376068379,0,0,0,0,0,50674.292307692434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Директор",null,null,null,"руб.",null,null,"*",70000,null,0,null,null,null,null,35000,null,null,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Главный бухгалтер",null,null,null,"руб.",null,null,"*",60000,null,0,null,null,null,null,30000,null,null,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Бухгалтера",null,null,null,"руб.",null,null,"*",50000,null,0,null,null,null,null,50000,null,null,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[210,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Инженер по ремонту и экспл.ТС",null,null,null,"руб.",null,null,"*",50000,null,0,null,null,null,null,25000,null,null,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Менеджер",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,20000,null,null,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Гл.инженер по БДД",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,20000,null,null,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Прочие сотрудники",null,null,null,"руб.",null,null,"*",30000,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[215]
[216,null,null,null,null,null,0,"Ежег. индексация оргтехники",null,null,null,null,"%г",null,null,"*",0.05,null,0]
[217]
[218,null,null,null,null,null,0,"Расходы на оргтехнику",null,null,3,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1827446.5022435898,null,null,215000,218138.48717948719,357504.74287749286,526904.55840455834,0,202542.11225071215,255074.49672364673,0,0,0,0,0,52282.104807692434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219]
[220,null,null,null,null,null,0,"Расходы на оргтехнику",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1827446.5022435898,null,null,215000,218138.48717948719,357504.74287749286,526904.55840455834,0,202542.11225071215,255074.49672364673,0,0,0,0,0,52282.104807692434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",0]
[222,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[223,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[224,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[225,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[226,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[227,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[228,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[229,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[230,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[231]
[232,null,null,null,null,null,0,"Расходы на оргтехнику",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,1827446.5022435898,null,null,215000,218138.48717948719,357504.74287749286,526904.55840455834,0,202542.11225071215,255074.49672364673,0,0,0,0,0,52282.104807692434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[234,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[235]
[236,null,null,null,null,null,0,"Потребность в канцелярских товарах",null,null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,4080.3385374359004,null,null,4.5,10.732528205128204,20.946949430199428,36.001365384615383,36.001365384615383,41.788282877492875,49.076125641025641,49.076125641025641,49.076125641025641,49.076125641025641,49.076125641025641,49.076125641025641,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[237,null,null,null,null,null,0,"Потребность в канцелярских товарах","Сотрудники маркетинга",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,84,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238,null,null,null,null,null,0,"Потребность в канцелярских товарах","Менеджеры по продажам (логисты)",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,113.85666666666688,null,null,0,0.19166666666666668,0.50578703703703698,0.96875,0.96875,1.1467129629629631,1.3708333333333333,1.3708333333333333,1.3708333333333333,1.3708333333333333,1.3708333333333333,1.3708333333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[239,null,null,null,null,null,0,"Потребность в канцелярских товарах","Водители автомобилей",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,3588.4818707692239,null,null,0,6.0408615384615381,15.941162393162392,30.532615384615383,30.532615384615383,36.14156991452991,43.205292307692304,43.205292307692304,43.205292307692304,43.205292307692304,43.205292307692304,43.205292307692304,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,null,null,0,"Потребность в канцелярских товарах","Директор",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,42,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,null,null,null,null,null,0,"Потребность в канцелярских товарах","Главный бухгалтер",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,42,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242,null,null,null,null,null,0,"Потребность в канцелярских товарах","Бухгалтера",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,84,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[243,null,null,null,null,null,0,"Потребность в канцелярских товарах","Инженер по ремонту и экспл.ТС",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,42,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,null,null,0,"Потребность в канцелярских товарах","Менеджер",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,42,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,null,null,null,null,null,0,"Потребность в канцелярских товарах","Гл.инженер по БДД",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,42,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246,null,null,null,null,null,0,"Потребность в канцелярских товарах","Прочие сотрудники",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[247,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[248]
[249,null,null,null,null,null,0,"Норматив расходов на канцтовары",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2752579.7683275775,null,null,6000,9116.2641025641024,14223.474715099715,21750.682692307691,21750.682692307691,24644.141438746436,28288.06282051282,28288.06282051282,28288.06282051282,28288.06282051282,28288.06282051282,28288.06282051282,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,null,null,null,null,null,0,"Норматив расходов на канцтовары","Сотрудники маркетинга",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,48852.050718749975,null,null,500,500,500,500,500,500,500,500,500,500,500,500,525,525,525,525,525,525,525,525,525,525,525,525,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[251,null,null,null,null,null,0,"Норматив расходов на канцтовары","Менеджеры по продажам (логисты)",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,66621.130079231792,null,null,0,95.833333333333343,252.8935185185185,484.375,484.375,573.35648148148152,685.41666666666663,685.41666666666663,685.41666666666663,685.41666666666663,685.41666666666663,685.41666666666663,742.65625,742.65625,742.65625,742.65625,742.65625,742.65625,742.65625,742.65625,742.65625,742.65625,742.65625,742.65625,779.7890625,779.7890625,779.7890625,779.7890625,779.7890625,779.7890625,779.7890625,779.7890625,779.7890625,779.7890625,779.7890625,779.7890625,818.77851562500007,818.77851562500007,818.77851562500007,818.77851562500007,818.77851562500007,818.77851562500007,818.77851562500007,818.77851562500007,818.77851562500007,818.77851562500007,818.77851562500007,818.77851562500007,859.71744140624992,859.71744140624992,859.71744140624992,859.71744140624992,859.71744140624992,859.71744140624992,859.71744140624992,859.71744140624992,859.71744140624992,859.71744140624992,859.71744140624992,859.71744140624992,902.70331347656258,902.70331347656258,902.70331347656258,902.70331347656258,902.70331347656258,902.70331347656258,902.70331347656258,902.70331347656258,902.70331347656258,902.70331347656258,902.70331347656258,902.70331347656258,947.83847915039053,947.83847915039053,947.83847915039053,947.83847915039053,947.83847915039053,947.83847915039053,947.83847915039053,947.83847915039053,947.83847915039053,947.83847915039053,947.83847915039053,947.83847915039053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[252,null,null,null,null,null,0,"Норматив расходов на канцтовары","Водители автомобилей",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,2099734.0296233431,null,null,0,3020.4307692307689,7970.5811965811963,15266.307692307691,15266.307692307691,18070.784957264954,21602.646153846152,21602.646153846152,21602.646153846152,21602.646153846152,21602.646153846152,21602.646153846152,23406.696923076928,23406.696923076928,23406.696923076928,23406.696923076928,23406.696923076928,23406.696923076928,23406.696923076928,23406.696923076928,23406.696923076928,23406.696923076928,23406.696923076928,23406.696923076928,24577.031769230773,24577.031769230773,24577.031769230773,24577.031769230773,24577.031769230773,24577.031769230773,24577.031769230773,24577.031769230773,24577.031769230773,24577.031769230773,24577.031769230773,24577.031769230773,25805.883357692313,25805.883357692313,25805.883357692313,25805.883357692313,25805.883357692313,25805.883357692313,25805.883357692313,25805.883357692313,25805.883357692313,25805.883357692313,25805.883357692313,25805.883357692313,27096.177525576924,27096.177525576924,27096.177525576924,27096.177525576924,27096.177525576924,27096.177525576924,27096.177525576924,27096.177525576924,27096.177525576924,27096.177525576924,27096.177525576924,27096.177525576924,28450.986401855775,28450.986401855775,28450.986401855775,28450.986401855775,28450.986401855775,28450.986401855775,28450.986401855775,28450.986401855775,28450.986401855775,28450.986401855775,28450.986401855775,28450.986401855775,29873.53572194856,29873.53572194856,29873.53572194856,29873.53572194856,29873.53572194856,29873.53572194856,29873.53572194856,29873.53572194856,29873.53572194856,29873.53572194856,29873.53572194856,29873.53572194856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253,null,null,null,null,null,0,"Норматив расходов на канцтовары","Директор",null,null,null,"руб./мес. / руб.",null,null,"*",2000,null,0,null,null,null,null,97704.10143749995,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[254,null,null,null,null,null,0,"Норматив расходов на канцтовары","Главный бухгалтер",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,48852.050718749975,null,null,500,500,500,500,500,500,500,500,500,500,500,500,525,525,525,525,525,525,525,525,525,525,525,525,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[255,null,null,null,null,null,0,"Норматив расходов на канцтовары","Бухгалтера",null,null,null,"руб./мес. / руб.",null,null,"*",3000,null,0,null,null,null,null,293112.30431250017,null,null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3150,3150,3150,3150,3150,3150,3150,3150,3150,3150,3150,3150,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,null,null,null,null,null,0,"Норматив расходов на канцтовары","Инженер по ремонту и экспл.ТС",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,24426.025359374988,null,null,250,250,250,250,250,250,250,250,250,250,250,250,262.5,262.5,262.5,262.5,262.5,262.5,262.5,262.5,262.5,262.5,262.5,262.5,275.625,275.625,275.625,275.625,275.625,275.625,275.625,275.625,275.625,275.625,275.625,275.625,289.40625000000006,289.40625000000006,289.40625000000006,289.40625000000006,289.40625000000006,289.40625000000006,289.40625000000006,289.40625000000006,289.40625000000006,289.40625000000006,289.40625000000006,289.40625000000006,303.87656249999998,303.87656249999998,303.87656249999998,303.87656249999998,303.87656249999998,303.87656249999998,303.87656249999998,303.87656249999998,303.87656249999998,303.87656249999998,303.87656249999998,303.87656249999998,319.07039062500002,319.07039062500002,319.07039062500002,319.07039062500002,319.07039062500002,319.07039062500002,319.07039062500002,319.07039062500002,319.07039062500002,319.07039062500002,319.07039062500002,319.07039062500002,335.02391015625,335.02391015625,335.02391015625,335.02391015625,335.02391015625,335.02391015625,335.02391015625,335.02391015625,335.02391015625,335.02391015625,335.02391015625,335.02391015625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257,null,null,null,null,null,0,"Норматив расходов на канцтовары","Менеджер",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,24426.025359374988,null,null,250,250,250,250,250,250,250,250,250,250,250,250,262.5,262.5,262.5,262.5,262.5,262.5,262.5,262.5,262.5,262.5,262.5,262.5,275.625,275.625,275.625,275.625,275.625,275.625,275.625,275.625,275.625,275.625,275.625,275.625,289.40625000000006,289.40625000000006,289.40625000000006,289.40625000000006,289.40625000000006,289.40625000000006,289.40625000000006,289.40625000000006,289.40625000000006,289.40625000000006,289.40625000000006,289.40625000000006,303.87656249999998,303.87656249999998,303.87656249999998,303.87656249999998,303.87656249999998,303.87656249999998,303.87656249999998,303.87656249999998,303.87656249999998,303.87656249999998,303.87656249999998,303.87656249999998,319.07039062500002,319.07039062500002,319.07039062500002,319.07039062500002,319.07039062500002,319.07039062500002,319.07039062500002,319.07039062500002,319.07039062500002,319.07039062500002,319.07039062500002,319.07039062500002,335.02391015625,335.02391015625,335.02391015625,335.02391015625,335.02391015625,335.02391015625,335.02391015625,335.02391015625,335.02391015625,335.02391015625,335.02391015625,335.02391015625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,0,"Норматив расходов на канцтовары","Гл.инженер по БДД",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,48852.050718749975,null,null,500,500,500,500,500,500,500,500,500,500,500,500,525,525,525,525,525,525,525,525,525,525,525,525,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,551.25,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,578.81250000000011,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,607.75312499999995,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,638.14078125000003,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,670.04782031249999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[259,null,null,null,null,null,0,"Норматив расходов на канцтовары","Прочие сотрудники",null,null,null,"руб./мес. / руб.",null,null,"*",300,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[260,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[261]
[262,null,null,null,null,null,0,"Ежег. индексация канцелярии",null,null,null,null,"%г",null,null,"*",0.05,null,0]
[263]
[264,null,null,null,null,null,0,"Канцелярские расходы",null,null,4,4,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2752579.7683275775,null,null,6000,9116.2641025641024,14223.474715099715,21750.682692307691,21750.682692307691,24644.141438746436,28288.06282051282,28288.06282051282,28288.06282051282,28288.06282051282,28288.06282051282,28288.06282051282,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[265]
[266,null,null,null,null,null,0,"Канцелярские расходы",null,null,null,4,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2752579.7683275775,null,null,6000,9116.2641025641024,14223.474715099715,21750.682692307691,21750.682692307691,24644.141438746436,28288.06282051282,28288.06282051282,28288.06282051282,28288.06282051282,28288.06282051282,28288.06282051282,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[267,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",0]
[268,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[269,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[270,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[271,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[272,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[273,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[274,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[275,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[276,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[277]
[278,null,null,null,null,null,0,"Канцелярские расходы",null,null,null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,2752579.7683275775,null,null,6000,9116.2641025641024,14223.474715099715,21750.682692307691,21750.682692307691,24644.141438746436,28288.06282051282,28288.06282051282,28288.06282051282,28288.06282051282,28288.06282051282,28288.06282051282,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[279,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[280,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[281]
[282,null,null,null,null,null,0,"Потребность в прочих расходах на персонал",null,null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,4080.3385374359004,null,null,4.5,10.732528205128204,20.946949430199428,36.001365384615383,36.001365384615383,41.788282877492875,49.076125641025641,49.076125641025641,49.076125641025641,49.076125641025641,49.076125641025641,49.076125641025641,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,50.498767948717948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[283,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Сотрудники маркетинга",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,84,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Менеджеры по продажам (логисты)",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,113.85666666666688,null,null,0,0.19166666666666668,0.50578703703703698,0.96875,0.96875,1.1467129629629631,1.3708333333333333,1.3708333333333333,1.3708333333333333,1.3708333333333333,1.3708333333333333,1.3708333333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,1.4145833333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[285,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Водители автомобилей",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,3588.4818707692239,null,null,0,6.0408615384615381,15.941162393162392,30.532615384615383,30.532615384615383,36.14156991452991,43.205292307692304,43.205292307692304,43.205292307692304,43.205292307692304,43.205292307692304,43.205292307692304,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,44.584184615384615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Директор",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,42,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Главный бухгалтер",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,42,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Бухгалтера",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,84,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Инженер по ремонту и экспл.ТС",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,42,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Менеджер",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,42,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[291,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Гл.инженер по БДД",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,42,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[292,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Прочие сотрудники",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[293,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[294]
[295,null,null,null,null,null,0,"Норматив расходов на прочее",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,617234.15585824463,null,null,2500,3123.2528205128206,4144.6949430199429,5650.1365384615383,5650.1365384615383,6228.8282877492875,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[296,null,null,null,null,null,0,"Норматив расходов на прочее","Сотрудники маркетинга",null,null,null,"руб./мес. / руб.",null,null,"*",100,null,0,null,null,null,null,8921.140058956802,null,null,100,100,100,100,100,100,100,100,100,100,100,100,102,102,102,102,102,102,102,102,102,102,102,102,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[297,null,null,null,null,null,0,"Норматив расходов на прочее","Менеджеры по продажам (логисты)",null,null,null,"руб./мес. / руб.",null,null,"*",100,null,0,null,null,null,null,12122.862708399305,null,null,0,19.166666666666668,50.578703703703695,96.875,96.875,114.6712962962963,137.08333333333334,137.08333333333334,137.08333333333334,137.08333333333334,137.08333333333334,137.08333333333334,144.28750000000002,144.28750000000002,144.28750000000002,144.28750000000002,144.28750000000002,144.28750000000002,144.28750000000002,144.28750000000002,144.28750000000002,144.28750000000002,144.28750000000002,144.28750000000002,147.17325,147.17325,147.17325,147.17325,147.17325,147.17325,147.17325,147.17325,147.17325,147.17325,147.17325,147.17325,150.116715,150.116715,150.116715,150.116715,150.116715,150.116715,150.116715,150.116715,150.116715,150.116715,150.116715,150.116715,153.1190493,153.1190493,153.1190493,153.1190493,153.1190493,153.1190493,153.1190493,153.1190493,153.1190493,153.1190493,153.1190493,153.1190493,156.18143028600002,156.18143028600002,156.18143028600002,156.18143028600002,156.18143028600002,156.18143028600002,156.18143028600002,156.18143028600002,156.18143028600002,156.18143028600002,156.18143028600002,156.18143028600002,159.30505889172002,159.30505889172002,159.30505889172002,159.30505889172002,159.30505889172002,159.30505889172002,159.30505889172002,159.30505889172002,159.30505889172002,159.30505889172002,159.30505889172002,159.30505889172002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,null,null,null,null,null,0,"Норматив расходов на прочее","Водители автомобилей",null,null,null,"руб./мес. / руб.",null,null,"*",100,null,0,null,null,null,null,382082.79167592508,null,null,0,604.08615384615382,1594.1162393162392,3053.2615384615387,3053.2615384615387,3614.156991452991,4320.5292307692307,4320.5292307692307,4320.5292307692307,4320.5292307692307,4320.5292307692307,4320.5292307692307,4547.5868307692308,4547.5868307692308,4547.5868307692308,4547.5868307692308,4547.5868307692308,4547.5868307692308,4547.5868307692308,4547.5868307692308,4547.5868307692308,4547.5868307692308,4547.5868307692308,4547.5868307692308,4638.5385673846149,4638.5385673846149,4638.5385673846149,4638.5385673846149,4638.5385673846149,4638.5385673846149,4638.5385673846149,4638.5385673846149,4638.5385673846149,4638.5385673846149,4638.5385673846149,4638.5385673846149,4731.309338732307,4731.309338732307,4731.309338732307,4731.309338732307,4731.309338732307,4731.309338732307,4731.309338732307,4731.309338732307,4731.309338732307,4731.309338732307,4731.309338732307,4731.309338732307,4825.9355255069531,4825.9355255069531,4825.9355255069531,4825.9355255069531,4825.9355255069531,4825.9355255069531,4825.9355255069531,4825.9355255069531,4825.9355255069531,4825.9355255069531,4825.9355255069531,4825.9355255069531,4922.4542360170926,4922.4542360170926,4922.4542360170926,4922.4542360170926,4922.4542360170926,4922.4542360170926,4922.4542360170926,4922.4542360170926,4922.4542360170926,4922.4542360170926,4922.4542360170926,4922.4542360170926,5020.903320737435,5020.903320737435,5020.903320737435,5020.903320737435,5020.903320737435,5020.903320737435,5020.903320737435,5020.903320737435,5020.903320737435,5020.903320737435,5020.903320737435,5020.903320737435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,0,"Норматив расходов на прочее","Директор",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,44605.700294784016,null,null,500,500,500,500,500,500,500,500,500,500,500,500,510,510,510,510,510,510,510,510,510,510,510,510,520.20000000000005,520.20000000000005,520.20000000000005,520.20000000000005,520.20000000000005,520.20000000000005,520.20000000000005,520.20000000000005,520.20000000000005,520.20000000000005,520.20000000000005,520.20000000000005,530.60399999999993,530.60399999999993,530.60399999999993,530.60399999999993,530.60399999999993,530.60399999999993,530.60399999999993,530.60399999999993,530.60399999999993,530.60399999999993,530.60399999999993,530.60399999999993,541.21608000000003,541.21608000000003,541.21608000000003,541.21608000000003,541.21608000000003,541.21608000000003,541.21608000000003,541.21608000000003,541.21608000000003,541.21608000000003,541.21608000000003,541.21608000000003,552.0404016,552.0404016,552.0404016,552.0404016,552.0404016,552.0404016,552.0404016,552.0404016,552.0404016,552.0404016,552.0404016,552.0404016,563.08120963200008,563.08120963200008,563.08120963200008,563.08120963200008,563.08120963200008,563.08120963200008,563.08120963200008,563.08120963200008,563.08120963200008,563.08120963200008,563.08120963200008,563.08120963200008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300,null,null,null,null,null,0,"Норматив расходов на прочее","Главный бухгалтер",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,44605.700294784016,null,null,500,500,500,500,500,500,500,500,500,500,500,500,510,510,510,510,510,510,510,510,510,510,510,510,520.20000000000005,520.20000000000005,520.20000000000005,520.20000000000005,520.20000000000005,520.20000000000005,520.20000000000005,520.20000000000005,520.20000000000005,520.20000000000005,520.20000000000005,520.20000000000005,530.60399999999993,530.60399999999993,530.60399999999993,530.60399999999993,530.60399999999993,530.60399999999993,530.60399999999993,530.60399999999993,530.60399999999993,530.60399999999993,530.60399999999993,530.60399999999993,541.21608000000003,541.21608000000003,541.21608000000003,541.21608000000003,541.21608000000003,541.21608000000003,541.21608000000003,541.21608000000003,541.21608000000003,541.21608000000003,541.21608000000003,541.21608000000003,552.0404016,552.0404016,552.0404016,552.0404016,552.0404016,552.0404016,552.0404016,552.0404016,552.0404016,552.0404016,552.0404016,552.0404016,563.08120963200008,563.08120963200008,563.08120963200008,563.08120963200008,563.08120963200008,563.08120963200008,563.08120963200008,563.08120963200008,563.08120963200008,563.08120963200008,563.08120963200008,563.08120963200008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,null,null,null,null,null,0,"Норматив расходов на прочее","Бухгалтера",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,89211.400589568031,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302,null,null,null,null,null,0,"Норматив расходов на прочее","Инженер по ремонту и экспл.ТС",null,null,null,"руб./мес. / руб.",null,null,"*",300,null,0,null,null,null,null,13381.710088435209,null,null,150,150,150,150,150,150,150,150,150,150,150,150,153,153,153,153,153,153,153,153,153,153,153,153,156.06,156.06,156.06,156.06,156.06,156.06,156.06,156.06,156.06,156.06,156.06,156.06,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,162.364824,162.364824,162.364824,162.364824,162.364824,162.364824,162.364824,162.364824,162.364824,162.364824,162.364824,162.364824,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[303,null,null,null,null,null,0,"Норматив расходов на прочее","Менеджер",null,null,null,"руб./мес. / руб.",null,null,"*",300,null,0,null,null,null,null,13381.710088435209,null,null,150,150,150,150,150,150,150,150,150,150,150,150,153,153,153,153,153,153,153,153,153,153,153,153,156.06,156.06,156.06,156.06,156.06,156.06,156.06,156.06,156.06,156.06,156.06,156.06,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,159.18119999999999,162.364824,162.364824,162.364824,162.364824,162.364824,162.364824,162.364824,162.364824,162.364824,162.364824,162.364824,162.364824,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,165.61212048000002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,168.92436288960002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,null,null,null,null,null,0,"Норматив расходов на прочее","Гл.инженер по БДД",null,null,null,"руб./мес. / руб.",null,null,"*",200,null,0,null,null,null,null,8921.140058956802,null,null,100,100,100,100,100,100,100,100,100,100,100,100,102,102,102,102,102,102,102,102,102,102,102,102,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,104.03999999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,106.12079999999999,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,108.243216,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,110.40808032,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,112.61624192640001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,null,null,null,null,null,0,"Норматив расходов на прочее","Прочие сотрудники",null,null,null,"руб./мес. / руб.",null,null,"*",100,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[307]
[308,null,null,null,null,null,0,"Ежег. индексация",null,null,null,null,"%г",null,null,"*",0.02,null,0]
[309]
[310,null,null,null,null,null,0,"Прочие расходы на персонал",null,null,5,5,"руб.",null,null,null,"начисление",null,null,null,null,null,null,617234.15585824463,null,null,2500,3123.2528205128206,4144.6949430199429,5650.1365384615383,5650.1365384615383,6228.8282877492875,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[311]
[312,null,null,null,null,null,0,"Прочие расходы на персонал",null,null,null,5,"руб.",null,null,null,"оплата",null,null,null,null,null,null,617234.15585824463,null,null,2500,3123.2528205128206,4144.6949430199429,5650.1365384615383,5650.1365384615383,6228.8282877492875,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[313,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",0]
[314,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[315,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[316,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[317,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[318,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[319,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[320,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[321,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[322,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[323]
[324,null,null,null,null,null,0,"Прочие расходы на персонал",null,null,null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,617234.15585824463,null,null,2500,3123.2528205128206,4144.6949430199429,5650.1365384615383,5650.1365384615383,6228.8282877492875,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[326,null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Exp","index":12,"n_rows":206,"n_cols":159,"rows_kept":206,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"Exp",null,null,"Прочие расходы бизнес-проекта",null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,0,"Продажи",null,null,null,null,"руб.",null,null,null,"учет",null,null,0,null,null,null,2104400579.805892,null,null,0,1663925.4462599999,6054839.8183349995,12800972.334150001,14689567.907090999,16234526.703087002,22153218.032310754,23293373.709851436,20957547.933933184,21074339.222729102,23046814.322393399,23792980.889700618,24860323.501196597,24514167.098015375,23869057.437541287,25159276.758489467,20643509.135170843,18708180.153748576,24191612.26777833,25127021.27546576,22482071.667521995,22482071.667521995,24465783.873479821,25127021.27546576,26118877.378444668,25755196.807352398,25077428.470316809,26432965.144387987,21688586.78513886,19655281.774032094,25416312.638834607,26399076.727536213,23620226.545690294,23620226.545690294,25704364.182074733,26399076.727536213,27441145.54572843,27059053.645724609,26346973.286626592,27771134.004822627,22786571.491136514,20650330.413842469,26703013.466175605,27735529.986867726,24816000.514565859,24816000.514565859,27005647.618792258,27735529.986867726,28830353.538980924,28428918.236539416,27680788.809262067,29177047.663816772,23940141.6728753,21695753.391043238,28054853.522900738,29139641.192452893,26072310.540615752,26072310.540615752,28372808.529493611,29139641.1924529,30289890.186891831,29868132.222264223,29082128.742730953,30654135.701797493,25152111.34506461,22794100.9064648,29475130.482497588,30614835.527820826,27392221.261734422,27392221.261734422,29809181.961299226,30614835.527820826,31823315.877603225,31380206.416016348,30554411.510331705,32206001.32170099,26425436.9819085,23948052.26485458,30967308.96317403,32164711.576416753,28778952.463109724,28778952.463109724,31318271.798089996,32164711.57641675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17]
[18,null,null,null,null,null,0,"КАСКО+ОСАГО+прочме страховки",null,null,1,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,36614493.081933305,null,null,0,0,0,0,432250,432250,432250,432250,432250,432250,432250,432250,432250,432250,432250,432250,440895,440895,440895,440895,440895,440895,440895,440895,440895,440895,440895,440895,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,486783.70572686405,486783.70572686405,486783.70572686405,486783.70572686405,486783.70572686405,486783.70572686405,486783.70572686405,486783.70572686405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2022-01-01","^",0]
[20,null,null,null,null,null,0,"КАСКО+ОСАГО+прочме страховки","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,5,null,0,0]
[21,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[22,null,null,null,null,null,0,"КАСКО+ОСАГО+прочме страховки","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,84,null,0,0]
[23,null,null,null,null,null,0,"КАСКО+ОСАГО+прочме страховки","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[24,null,null,null,null,null,0,"КАСКО+ОСАГО+прочме страховки","Через %-нт от продаж",null,null,null,"%",null,null,"*",null,null,0]
[25,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","геометрическая","^",0]
[26,null,null,null,null,null,0,"КАСКО+ОСАГО+прочме страховки","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",432250,null,0]
[27,null,null,null,null,null,0,"КАСКО+ОСАГО+прочме страховки","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.02,null,0]
[28,null,null,null,null,null,0,"КАСКО+ОСАГО+прочме страховки","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",12,null,0]
[29]
[30,null,null,null,null,null,0,"КАСКО+ОСАГО+прочме страховки",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,36614493.081933312,null,null,0,0,0,0,5187000,0,0,0,0,0,0,0,0,0,0,0,5290740,0,0,0,0,0,0,0,0,0,0,0,5396554.8000000007,0,0,0,0,0,0,0,0,0,0,0,5504485.8959999988,0,0,0,0,0,0,0,0,0,0,0,5614575.6139200004,0,0,0,0,0,0,0,0,0,0,0,5726867.1261983998,0,0,0,0,0,0,0,0,0,0,0,3894269.6458149115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-платеж","^",0]
[32,null,null,null,null,null,0,"КАСКО+ОСАГО+прочме страховки","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[33,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"",0,null,0]
[34,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"",0,null,0]
[35,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[36,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[37,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"",30,null,0]
[38,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[39,null,null,null,null,null,0,"КАСКО+ОСАГО+прочме страховки","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[40,null,null,null,null,null,0,"КАСКО+ОСАГО+прочме страховки","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов авансирования",null,null,"кол-во периодов",null,null,"*",12,null,0]
[41]
[42,null,null,null,null,null,0,"КАСКО+ОСАГО+прочме страховки",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,36614493.081933305,null,null,0,0,0,0,432250,432250,432250,432250,432250,432250,432250,432250,432250,432250,432250,432250,440895,440895,440895,440895,440895,440895,440895,440895,440895,440895,440895,440895,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,486783.70572686405,486783.70572686405,486783.70572686405,486783.70572686405,486783.70572686405,486783.70572686405,486783.70572686405,486783.70572686405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[44,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[45,null,null,null,null,null,0,"Платон+платные дороги и стоянки",null,null,2,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,94698026.091265127,null,null,0,74876.645081699986,272467.79182507499,576043.75503674999,661030.555819095,730553.70163891511,996894.81145398389,1048201.8169433146,943089.65702699323,948345.2650228095,1037106.6445077029,1070684.1400365278,1118714.5575538469,1103137.5194106919,1074107.5846893578,1132167.4541320261,928957.9110826879,841868.10691868584,1088622.5520500247,1130715.9573959592,1011693.2250384897,1011693.2250384897,1100960.2743065918,1130715.9573959592,1175349.4820300101,1158983.8563308578,1128484.2811642564,1189483.4314974593,975986.40533124865,884487.67983144417,1143734.0687475572,1187958.4527391295,1062910.1945560633,1062910.1945560633,1156696.3881933629,1187958.4527391295,1234851.5495577792,1217657.4140576073,1185613.7978981966,1249701.0302170182,1025395.7171011431,929264.86862291105,1201635.6059779022,1248098.8494090475,1116720.0231554636,1116720.0231554636,1215254.1428456516,1248098.8494090475,1297365.9092541416,1279301.3206442737,1245635.496416793,1312967.1448717548,1077306.3752793884,976308.90259694564,1262468.4085305331,1311283.8536603802,1173253.9743277088,1173253.9743277088,1276776.3838272125,1311283.8536603805,1363045.0584101323,1344065.9500018901,1308695.7934228929,1379436.1065808872,1131845.0105279074,1025734.540790916,1326380.8717123915,1377667.598751937,1232649.956778049,1232649.956778049,1341413.1882584651,1377667.598751937,1432049.214492145,1412109.2887207356,1374948.5179649268,1449270.0594765446,1189144.6641858825,1077662.3519184561,1393528.9033428314,1447412.0209387538,1295052.8608399376,1295052.8608399376,1409322.2309140498,1447412.0209387536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[47,null,null,null,null,null,0,"Платон+платные дороги и стоянки","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,1,null,0,0]
[48,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[49,null,null,null,null,null,0,"Платон+платные дороги и стоянки","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,84,null,0,0]
[50,null,null,null,null,null,0,"Платон+платные дороги и стоянки","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[51,null,null,null,null,null,0,"Платон+платные дороги и стоянки","Через %-нт от продаж",null,null,null,"%",null,null,"*",4.4999999999999998E-2,null,0]
[52,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*",null,"^",0]
[53,null,null,null,null,null,0,"Платон+платные дороги и стоянки","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",null,null,0]
[54,null,null,null,null,null,0,"Платон+платные дороги и стоянки","Через прогрессию","Коэффициент прироста",null,null,"",null,null,"*",null,null,0]
[55,null,null,null,null,null,0,"Платон+платные дороги и стоянки","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",null,null,0]
[56]
[57,null,null,null,null,null,0,"Платон+платные дороги и стоянки",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,94698026.091265127,null,null,0,0,0,0,0,0,0,0,0,0,0,8359294.7843928682,0,0,0,0,0,0,0,0,0,0,0,12673354.325012811,0,0,0,0,0,0,0,0,0,0,0,13314942.88771658,0,0,0,0,0,0,0,0,0,0,0,13989011.871407231,0,0,0,0,0,0,0,0,0,0,0,14697205.597397223,0,0,0,0,0,0,0,0,0,0,0,15441251.630765453,0,0,0,0,0,0,0,0,0,0,0,16222964.994572952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","ретро-платеж","^",0]
[59,null,null,null,null,null,0,"Платон+платные дороги и стоянки","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[60,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"",0,null,0]
[61,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"",0,null,0]
[62,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[63,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[64,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"",30,null,0]
[65,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[66,null,null,null,null,null,0,"Платон+платные дороги и стоянки","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[67,null,null,null,null,null,0,"Платон+платные дороги и стоянки","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов ретро-оплаты",null,null,"кол-во периодов",null,null,"*",12,null,0]
[68]
[69,null,null,null,null,null,0,"Платон+платные дороги и стоянки",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,94698026.091265127,null,null,0,74876.645081699986,272467.79182507499,576043.75503674999,661030.555819095,730553.70163891511,996894.81145398389,1048201.8169433146,943089.65702699323,948345.2650228095,1037106.6445077029,1070684.1400365278,1118714.5575538469,1103137.5194106919,1074107.5846893578,1132167.4541320261,928957.9110826879,841868.10691868584,1088622.5520500247,1130715.9573959592,1011693.2250384897,1011693.2250384897,1100960.2743065918,1130715.9573959592,1175349.4820300101,1158983.8563308578,1128484.2811642564,1189483.4314974593,975986.40533124865,884487.67983144417,1143734.0687475572,1187958.4527391295,1062910.1945560633,1062910.1945560633,1156696.3881933629,1187958.4527391295,1234851.5495577792,1217657.4140576073,1185613.7978981966,1249701.0302170182,1025395.7171011431,929264.86862291105,1201635.6059779022,1248098.8494090475,1116720.0231554636,1116720.0231554636,1215254.1428456516,1248098.8494090475,1297365.9092541416,1279301.3206442737,1245635.496416793,1312967.1448717548,1077306.3752793884,976308.90259694564,1262468.4085305331,1311283.8536603802,1173253.9743277088,1173253.9743277088,1276776.3838272125,1311283.8536603805,1363045.0584101323,1344065.9500018901,1308695.7934228929,1379436.1065808872,1131845.0105279074,1025734.540790916,1326380.8717123915,1377667.598751937,1232649.956778049,1232649.956778049,1341413.1882584651,1377667.598751937,1432049.214492145,1412109.2887207356,1374948.5179649268,1449270.0594765446,1189144.6641858825,1077662.3519184561,1393528.9033428314,1447412.0209387538,1295052.8608399376,1295052.8608399376,1409322.2309140498,1447412.0209387536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[71,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[72,null,null,null,null,null,0,"Расходы на ПО и т.п.",null,null,3,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,963640.05796875071,null,null,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0]
[74,null,null,null,null,null,0,"Расходы на ПО и т.п.","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,2,null,0,0]
[75,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[76,null,null,null,null,null,0,"Расходы на ПО и т.п.","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,84,null,0,0]
[77,null,null,null,null,null,0,"Расходы на ПО и т.п.","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[78,null,null,null,null,null,0,"Расходы на ПО и т.п.","Через %-нт от продаж",null,null,null,"%",null,null,"*",null,null,0]
[79,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","геометрическая","^",0]
[80,null,null,null,null,null,0,"Расходы на ПО и т.п.","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",10000,null,0]
[81,null,null,null,null,null,0,"Расходы на ПО и т.п.","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.05,null,0]
[82,null,null,null,null,null,0,"Расходы на ПО и т.п.","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",12,null,0]
[83]
[84,null,null,null,null,null,0,"Расходы на ПО и т.п.",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,963640.05796875071,null,null,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[86,null,null,null,null,null,0,"Расходы на ПО и т.п.","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[87,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[88,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[89,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[90,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[91,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[92,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[93,null,null,null,null,null,0,"Расходы на ПО и т.п.","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[94,null,null,null,null,null,0,"Расходы на ПО и т.п.","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[95]
[96,null,null,null,null,null,0,"Расходы на ПО и т.п.",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,963640.05796875071,null,null,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[98,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[99,null,null,null,null,null,0,"Банковские расходы",null,null,4,4,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2104400.579805892,null,null,0,1663.9254462599999,6054.839818335,12800.972334150001,14689.567907090999,16234.526703087002,22153.218032310753,23293.373709851436,20957.547933933183,21074.339222729101,23046.814322393398,23792.980889700619,24860.323501196599,24514.167098015376,23869.057437541287,25159.276758489468,20643.509135170843,18708.180153748577,24191.612267778331,25127.021275465762,22482.071667521996,22482.071667521996,24465.783873479821,25127.021275465762,26118.877378444668,25755.196807352397,25077.428470316809,26432.965144387988,21688.586785138861,19655.281774032093,25416.312638834606,26399.076727536212,23620.226545690293,23620.226545690293,25704.364182074733,26399.076727536212,27441.145545728432,27059.053645724609,26346.973286626591,27771.134004822627,22786.571491136514,20650.330413842468,26703.013466175606,27735.529986867725,24816.000514565858,24816.000514565858,27005.64761879226,27735.529986867725,28830.353538980926,28428.918236539415,27680.788809262067,29177.047663816775,23940.141672875299,21695.753391043239,28054.853522900739,29139.641192452895,26072.310540615752,26072.310540615752,28372.808529493614,29139.641192452902,30289.890186891833,29868.132222264223,29082.128742730954,30654.135701797495,25152.111345064612,22794.100906464802,29475.130482497589,30614.835527820826,27392.221261734423,27392.221261734423,29809.181961299226,30614.835527820826,31823.315877603225,31380.20641601635,30554.411510331705,32206.001321700991,26425.4369819085,23948.052264854581,30967.308963174029,32164.711576416754,28778.952463109727,28778.952463109727,31318.271798089998,32164.71157641675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-09-01","^",0]
[101,null,null,null,null,null,0,"Банковские расходы","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,1,null,0,0]
[102,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[103,null,null,null,null,null,0,"Банковские расходы","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,84,null,0,0]
[104,null,null,null,null,null,0,"Банковские расходы","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[105,null,null,null,null,null,0,"Банковские расходы","Через %-нт от продаж",null,null,null,"%",null,null,"*",1E-3,null,0]
[106,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*",null,"^",0]
[107,null,null,null,null,null,0,"Банковские расходы","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",null,null,0]
[108,null,null,null,null,null,0,"Банковские расходы","Через прогрессию","Коэффициент прироста",null,null,"",null,null,"*",null,null,0]
[109,null,null,null,null,null,0,"Банковские расходы","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",null,null,0]
[110]
[111,null,null,null,null,null,0,"Банковские расходы",null,null,null,4,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2104400.579805892,null,null,0,1663.9254462599999,6054.839818335,12800.972334150001,14689.567907090999,16234.526703087002,22153.218032310753,23293.373709851436,20957.547933933183,21074.339222729101,23046.814322393398,23792.980889700619,24860.323501196599,24514.167098015376,23869.057437541287,25159.276758489468,20643.509135170843,18708.180153748577,24191.612267778331,25127.021275465762,22482.071667521996,22482.071667521996,24465.783873479821,25127.021275465762,26118.877378444668,25755.196807352397,25077.428470316809,26432.965144387988,21688.586785138861,19655.281774032093,25416.312638834606,26399.076727536212,23620.226545690293,23620.226545690293,25704.364182074733,26399.076727536212,27441.145545728432,27059.053645724609,26346.973286626591,27771.134004822627,22786.571491136514,20650.330413842468,26703.013466175606,27735.529986867725,24816.000514565858,24816.000514565858,27005.64761879226,27735.529986867725,28830.353538980926,28428.918236539415,27680.788809262067,29177.047663816775,23940.141672875299,21695.753391043239,28054.853522900739,29139.641192452895,26072.310540615752,26072.310540615752,28372.808529493614,29139.641192452902,30289.890186891833,29868.132222264223,29082.128742730954,30654.135701797495,25152.111345064612,22794.100906464802,29475.130482497589,30614.835527820826,27392.221261734423,27392.221261734423,29809.181961299226,30614.835527820826,31823.315877603225,31380.20641601635,30554.411510331705,32206.001321700991,26425.4369819085,23948.052264854581,30967.308963174029,32164.711576416754,28778.952463109727,28778.952463109727,31318.271798089998,32164.71157641675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[113,null,null,null,null,null,0,"Банковские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[114,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[115,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[116,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[117,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[118,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[119,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[120,null,null,null,null,null,0,"Банковские расходы","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[121,null,null,null,null,null,0,"Банковские расходы","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[122]
[123,null,null,null,null,null,0,"Банковские расходы",null,null,null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,2104400.579805892,null,null,0,1663.9254462599999,6054.839818335,12800.972334150001,14689.567907090999,16234.526703087002,22153.218032310753,23293.373709851436,20957.547933933183,21074.339222729101,23046.814322393398,23792.980889700619,24860.323501196599,24514.167098015376,23869.057437541287,25159.276758489468,20643.509135170843,18708.180153748577,24191.612267778331,25127.021275465762,22482.071667521996,22482.071667521996,24465.783873479821,25127.021275465762,26118.877378444668,25755.196807352397,25077.428470316809,26432.965144387988,21688.586785138861,19655.281774032093,25416.312638834606,26399.076727536212,23620.226545690293,23620.226545690293,25704.364182074733,26399.076727536212,27441.145545728432,27059.053645724609,26346.973286626591,27771.134004822627,22786.571491136514,20650.330413842468,26703.013466175606,27735.529986867725,24816.000514565858,24816.000514565858,27005.64761879226,27735.529986867725,28830.353538980926,28428.918236539415,27680.788809262067,29177.047663816775,23940.141672875299,21695.753391043239,28054.853522900739,29139.641192452895,26072.310540615752,26072.310540615752,28372.808529493614,29139.641192452902,30289.890186891833,29868.132222264223,29082.128742730954,30654.135701797495,25152.111345064612,22794.100906464802,29475.130482497589,30614.835527820826,27392.221261734423,27392.221261734423,29809.181961299226,30614.835527820826,31823.315877603225,31380.20641601635,30554.411510331705,32206.001321700991,26425.4369819085,23948.052264854581,30967.308963174029,32164.711576416754,28778.952463109727,28778.952463109727,31318.271798089998,32164.71157641675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[125,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[126,null,null,null,null,null,0,"Расходы на мойку-охрану",null,null,5,5,"руб.",null,null,null,"начисление",null,null,null,null,null,null,6641920.4928307338,null,null,0,0,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,74880,74880,74880,74880,74880,74880,74880,74880,74880,74880,74880,74880,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-11-01","^",0]
[128,null,null,null,null,null,0,"Расходы на мойку-охрану","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,3,null,0,0]
[129,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[130,null,null,null,null,null,0,"Расходы на мойку-охрану","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,84,null,0,0]
[131,null,null,null,null,null,0,"Расходы на мойку-охрану","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[132,null,null,null,null,null,0,"Расходы на мойку-охрану","Через %-нт от продаж",null,null,null,"%",null,null,"*",null,null,0]
[133,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","геометрическая","^",0]
[134,null,null,null,null,null,0,"Расходы на мойку-охрану","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",72000,null,0]
[135,null,null,null,null,null,0,"Расходы на мойку-охрану","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.04,null,0]
[136,null,null,null,null,null,0,"Расходы на мойку-охрану","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",12,null,0]
[137]
[138,null,null,null,null,null,0,"Расходы на мойку-охрану",null,null,null,5,"руб.",null,null,null,"оплата",null,null,null,null,null,null,6550817.5234990213,null,null,0,0,0,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,74880,74880,74880,74880,74880,74880,74880,74880,74880,74880,74880,74880,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[140,null,null,null,null,null,0,"Расходы на мойку-охрану","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[141,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[142,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[143,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[144,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[145,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[146,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[147,null,null,null,null,null,0,"Расходы на мойку-охрану","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[148,null,null,null,null,null,0,"Расходы на мойку-охрану","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[149]
[150,null,null,null,null,null,0,"Расходы на мойку-охрану",null,null,null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,6641920.4928307338,null,null,0,0,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,74880,74880,74880,74880,74880,74880,74880,74880,74880,74880,74880,74880,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[151,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[152,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[153,null,null,null,null,null,0,"Обслуживание автопарка",null,null,6,6,"руб.",null,null,null,"начисление",null,null,null,null,null,null,331892841.09509295,null,null,0,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0]
[155,null,null,null,null,null,0,"Обслуживание автопарка","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,2,null,0,0]
[156,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[157,null,null,null,null,null,0,"Обслуживание автопарка","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,84,null,0,0]
[158,null,null,null,null,null,0,"Обслуживание автопарка","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[159,null,null,null,null,null,0,"Обслуживание автопарка","Через %-нт от продаж",null,null,null,"%",null,null,"*",null,null,0]
[160,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","геометрическая","^",0]
[161,null,null,null,null,null,0,"Обслуживание автопарка","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",3657000,null,0]
[162,null,null,null,null,null,0,"Обслуживание автопарка","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.03,null,0]
[163,null,null,null,null,null,0,"Обслуживание автопарка","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",12,null,0]
[164]
[165,null,null,null,null,null,0,"Обслуживание автопарка",null,null,null,6,"руб.",null,null,null,"оплата",null,null,null,null,null,null,331892841.09509295,null,null,0,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[166,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[167,null,null,null,null,null,0,"Обслуживание автопарка","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[168,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[169,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[170,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[171,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[172,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[173,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[174,null,null,null,null,null,0,"Обслуживание автопарка","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[175,null,null,null,null,null,0,"Обслуживание автопарка","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",null,null,0]
[176]
[177,null,null,null,null,null,0,"Обслуживание автопарка",null,null,null,6,"руб.",null,null,null,"учет",null,null,null,null,null,null,331892841.09509295,null,null,0,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[179,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[180,null,null,null,null,null,0,"Постоянный расход - 7",null,null,7,7,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[182,null,null,null,null,null,0,"Постоянный расход - 7","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,1,null,0,0]
[183,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[184,null,null,null,null,null,0,"Постоянный расход - 7","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,84,null,0,0]
[185,null,null,null,null,null,0,"Постоянный расход - 7","Вручную для каждого периода расчетов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,"*"]
[186,null,null,null,null,null,0,"Постоянный расход - 7","Через %-нт от продаж",null,null,null,"%",null,null,"*",null,null,0]
[187,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*",null,"^",0]
[188,null,null,null,null,null,0,"Постоянный расход - 7","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",null,null,0]
[189,null,null,null,null,null,0,"Постоянный расход - 7","Через прогрессию","Коэффициент прироста",null,null,"",null,null,"*",null,null,0]
[190,null,null,null,null,null,0,"Постоянный расход - 7","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",null,null,0]
[191]
[192,null,null,null,null,null,0,"Постоянный расход - 7",null,null,null,7,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[194,null,null,null,null,null,0,"Постоянный расход - 7","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[195,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[196,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[197,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[198,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[199,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[200,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[201,null,null,null,null,null,0,"Постоянный расход - 7","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[202,null,null,null,null,null,0,"Постоянный расход - 7","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",null,null,0]
[203]
[204,null,null,null,null,null,0,"Постоянный расход - 7",null,null,null,7,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[206,null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Credits","index":13,"n_rows":79,"n_cols":159,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"Credits",null,null,"Источники финансирования и их условия",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,0,"Параметры финансирования и инвестирования"]
[17,null,null,null,null,null,0,"Параметры финансирования и инвестирования","Ставка дисконтирования Учредителя",null,null,null,"%г",null,null,"*",0.12,null,0]
[18,null,null,null,null,null,0,"Параметры финансирования и инвестирования","Средняя банковская ставка по депозиту",null,null,null,"%г",null,null,"*",4.2000000000000003E-2,null,0]
[19]
[20,null,null,null,null,null,0,"Инвестирование в капитал от Учредителей",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38000000,null,null,38000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,0,"Свободный отрицательный финпоток проекта","Кассовый разрыв",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,395808785.8585071,null,null,690056.8563333333,134438512.86987299,130595285.93107447,125528216.21172047,4556713.9895058274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,0,"Инвестирование в капитал от Учредителей","NPV(Учредителя)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,15120174.790428251]
[23,null,null,null,null,null,0,"Инвестирование в капитал от Учредителей","Вносим вручную размеры финансирования",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,38000000,"*",null,38000000]
[24,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[25]
[26,null,null,null,null,null,0,"Финансирование лимитированным кредитом",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,345000000,null,null,0,93000000,126000000,121000000,5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,0,"Свободный отриц. финпоток для кредиторов","Кассовый разрыв проекта для кредиторов",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,357808785.8585071,null,null,0,97128569.726206318,130595285.93107449,125528216.21172047,4556713.9895058274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,null,null,null,null,0,"Финансирование лимитированным кредитом","NPV(Кредиторов)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,90348685.144675061]
[29,null,null,null,null,null,0,"Финансирование лимитированным кредитом","Вносим вручную размеры кредитования",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,345000000,"*",null,null,93000000,126000000,121000000,5000000]
[30,null,null,null,null,null,0,"Финансирование лимитированным кредитом","Ставка по кредиту",null,null,null,"%г",null,null,"*",8.5000000000000006E-2,null,0]
[31,null,null,null,null,null,0,"Финансирование лимитированным кредитом","Кол-во лет кредитования",null,null,null,"кол-во лет",null,null,"*",5,null,0]
[32,null,null,null,null,null,0,"Финансирование лимитированным кредитом","Каникулы на возврат тела кредита",null,null,null,"кол-во мес.",null,null,"*",6,null,0]
[33,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[34]
[35,null,null,null,null,null,0,"Возврат кредита",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,345000000,null,null,0,0,0,0,0,0,0,6388888.888888889,6388888.888888889,6388888.888888889,6388888.8888888881,6388888.8888888881,6388888.888888889,6388888.888888889,6388888.888888889,6388888.888888889,6388888.888888889,6388888.888888889,6388888.888888889,6388888.8888888881,6388888.888888889,6388888.888888889,6388888.888888889,6388888.8888888881,6388888.8888888881,6388888.8888888881,6388888.8888888881,6388888.8888888881,6388888.8888888871,6388888.8888888871,6388888.8888888871,6388888.8888888862,6388888.8888888862,6388888.8888888862,6388888.8888888853,6388888.8888888853,6388888.8888888843,6388888.8888888843,6388888.8888888834,6388888.8888888834,6388888.8888888825,6388888.8888888825,6388888.8888888815,6388888.8888888806,6388888.8888888815,6388888.8888888806,6388888.8888888797,6388888.8888888806,6388888.8888888815,6388888.8888888806,6388888.8888888797,6388888.8888888778,6388888.888888876,6388888.8888888732,6388888.8888888704,6388888.8888888657,6388888.8888888601,6388888.8888888657,6388888.888888876,6388888.8888888657,6388888.8888888359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,0,"Оплата процентов по кредиту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76708958.333333313,null,null,0,0,658750.00000000012,1551250,2408333.3333333335,2443750.0000000005,2443750.0000000005,2443750.0000000005,2398495.3703703708,2353240.7407407407,2307986.111111111,2262731.4814814813,2217476.8518518526,2172222.2222222225,2126967.5925925928,2081712.9629629636,2036458.333333333,1991203.7037037036,1945949.0740740739,1900694.4444444443,1855439.8148148151,1810185.1851851852,1764930.5555555557,1719675.9259259261,1674421.2962962964,1629166.6666666667,1583912.0370370368,1538657.4074074074,1493402.7777777778,1448148.1481481476,1402893.5185185182,1357638.8888888885,1312384.2592592589,1267129.6296296292,1221874.9999999993,1176620.3703703699,1131365.74074074,1086111.1111111103,1040856.4814814806,995601.85185185098,950347.22222222132,905092.59259259177,859837.96296296199,814583.33333333244,769328.70370370289,724074.07407407323,678819.44444444345,633564.81481481402,588310.18518518459,543055.55555555481,497800.92592592526,452546.29629629554,407291.66666666581,362037.03703703615,316782.40740740648,271527.77777777682,226273.14814814713,181018.51851851787,135763.88888888864,90509.259259258935,45254.629629629257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37]
[38,null,null,null,null,null,0,"Финансирование остаточного кассового разрыва",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82922489.319721743,null,null,0,4128569.7262063175,5254035.9310744703,6079466.2117204964,1965047.322839167,0,0,2298899.3948753774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8091061.0602606311,0,466253.67250553914,0,0,14420686.491221197,0,0,0,1844029.723876961,0,0,11978160.761932582,0,0,0,0,13724862.602728691,0,0,0,1005051.0137105696,0,0,11666365.406769738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,0,"Финансирование остаточного кассового разрыва","Осаточный кассовый разрыв",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,19385399.605787609]
[40,null,null,null,null,null,0,"Финансирование остаточного кассового разрыва","Ставка по овердрафту",null,null,null,"%г",null,null,"*",0.112,null,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42]
[43,null,null,null,null,null,0,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82922489.319721729,null,null,0,0,0,0,0,4809382.7871465664,7656996.1137629692,0,7259639.685806293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2795647.8654290009,0,1392524.2005348743,3069929.8698679362,0,1090771.2778484621,4894446.4357221872,395961.64345919853,0,1694402.5551948855,2612732.9635397219,0,3690013.3511915188,311507.81524760602,2382054.5402722643,4094685.8798902645,0,1998268.4085702114,6035603.9651381923,1308071.6051637926,0,2676076.0396974487,3658893.1216021092,0,4806033.5361631708,7643939.9111530576,6644905.7473200057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,0,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4358643.9330004621,null,null,0,0,0,0,0,595723.19927091338,117765.53977714293,0,135513.27413505083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,151033.13979153172,0,107551.11485696048,40778.664890154731,0,293438.12004557019,136538.5280961995,90857.028029459063,0,208744.66022671666,88557.906264872756,0,351937.13143307902,141528.44110541837,138621.03482977441,116388.52578723291,0,412540.35040078312,187619.67005373631,131287.3663791134,0,256918.34838443343,103482.4644883736,0,356437.74496654328,133362.559479082,62019.120308320038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]

{"sheet":"PL","index":14,"n_rows":165,"n_cols":159,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,9,9,9,9,9,9,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,8,8,8,8,8,8,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"PL",null,null,"Итоговый отчет о прибылях и убытках",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2022-09-01","2023-09-01","2024-09-01","2025-09-01","2026-09-01","2027-09-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2022-08-31","2023-08-31","2024-08-31","2025-08-31","2026-08-31","2027-08-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1753667149.838243,null,null,154801755.2665346,234691746.75949651,246573016.43919596,259055775.39643019,272170474.0258745,285949104.2734344,300425277.67727697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1753667149.838243,null,null,154801755.2665346,234691746.75949651,246573016.43919596,259055775.39643019,272170474.0258745,285949104.2734344,300425277.67727697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[21]
[22,null,null,null,null,null,null,"Себестоимость",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,790418631.25348651,null,null,68376061.497234166,104690778.84211393,110500092.21451592,116620150.91112494,123094639.2747798,129944593.61497624,137192314.89874145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,790418631.25348651,null,null,68376061.497234166,104690778.84211393,110500092.21451592,116620150.91112494,123094639.2747798,129944593.61497624,137192314.89874145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","ГСМ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,524900286.0584752,null,null,44900444.251389377,68658233.457251817,72839519.874798432,77275446.635173663,81981521.335255742,86974195.984572828,92270924.520033285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","Текущие ремонты",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,86760377.860904977,null,null,7421561.033287501,11348468.340041621,12039590.061950155,12772801.096722918,13550664.683513345,14375900.162739309,15251392.482650131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","Износ покрышек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,42512585.151843444,null,null,3636564.9063108754,5560749.4866203954,5899399.1303555761,6258672.5373942321,6639825.6949215392,7044191.0797422621,7473182.3164985636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","ФОТ водителей",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,104804140.14020227,null,null,9551916.3894203082,14710251.967846224,15170448.574932151,15625562.032180112,16094328.893145513,16577158.759939881,17074473.52273808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,31441242.042060681,null,null,2865574.9168260917,4413075.5903538689,4551134.5724796439,4687668.6096540345,4828298.6679436555,4973147.6279819645,5122342.0568214217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","ГСМ",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","Текущие ремонты",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","Износ покрышек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[35,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","ФОТ водителей",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Себестоимость","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Доп.условия","ГСМ",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Доп.условия","Текущие ремонты",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Доп.условия","Износ покрышек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Доп.условия","ФОТ водителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Себестоимость","Доп.условия","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[45]
[46,null,null,null,null,null,null,"Валовая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,963248518.58475661,null,null,86425693.769300431,130000967.91738257,136072924.22468004,142435624.48530528,149075834.7510947,156004510.65845814,163232962.77853546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,963248518.58475661,null,null,86425693.769300431,130000967.91738257,136072924.22468004,142435624.48530528,149075834.7510947,156004510.65845814,163232962.77853546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[51]
[52,null,null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,26070596.382382065,null,null,2646707.125,3555406.8333333326,3676734.1283333334,3810030.0755166654,3957280.9094488341,4120855.583815631,4303581.7269342672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1561396.9085937501,null,null,150000,207500,217875,228768.75,240207.1875,252217.546875,264828.42421874998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,780698.45429687505,null,null,75000,103750,108937.5,114384.375,120103.59375,126108.7734375,132414.21210937499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,390349.22714843752,null,null,37500,51875,54468.75,57192.1875,60051.796875,63054.38671875,66207.106054687494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.условия",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,390349.22714843752,null,null,37500,51875,54468.75,57192.1875,60051.796875,63054.38671875,66207.106054687494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[58,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,5708768.75,null,null,605768.75,850500,850500,850500,850500,850500,850500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1913729.1666666667,null,null,212729.16666666669,283500,283500,283500,283500,283500,283500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1893779.1666666667,null,null,192779.16666666669,283500,283500,283500,283500,283500,283500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1901260.4166666667,null,null,200260.41666666669,283500,283500,283500,283500,283500,283500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[63,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,5398162.8982616784,null,null,650166.66666666674,731971.66666666663,754677.48333333363,778139.14116666676,802386.78206833301,827452.19886371645,853368.95949629473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4083997.2243038546,null,null,495000,554850,571495.5,588640.36500000011,606299.57594999997,624488.56322849984,643223.22012535494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,1225199.1672911567,null,null,148500,166455,171448.64999999997,176592.10950000005,181889.87278499999,187346.56896855004,192966.9660376065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,88966.506666666712,null,null,6666.6666666666661,10666.666666666666,11733.333333333338,12906.666666666673,14197.333333333339,15617.066666666673,17178.773333333342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[68,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1110900.375,null,null,120918.375,164997,164997,164997,164997,164997,164997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1110900.375,null,null,120918.375,164997,164997,164997,164997,164997,164997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.условия",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[73,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,12291367.450526636,null,null,1119853.3333333333,1600438.1666666667,1688684.6449999998,1787625.18435,1899189.9398804998,2025688.8380769147,2169887.3432192216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7506117.7311743358,null,null,720400,1049055,1080526.6499999997,1112942.4495000003,1146330.7229850001,1180720.64467455,1216142.2640147863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,2251835.3193523008,null,null,216120,314716.5,324157.99500000005,333882.73484999995,343899.21689550002,354216.19340236502,364842.67920443579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2533414.4000000004,null,null,183333.33333333331,236666.66666666669,284000,340800,408960,490752,588902.40000000014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[78,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[79]
[80,null,null,null,null,null,null,"Маржинальная прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,937177922.20237446,null,null,83778986.644300416,126445561.08404925,132396190.09634671,138625594.40978861,145118553.84164587,151883655.07464248,158929381.0516012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81]
[82,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,415867309.15370607,null,null,48419377.920465715,56326615.78588172,58169112.649521172,60124679.391025603,62150869.117904894,64250429.87534146,66426224.413565524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,11648747.790949885,null,null,1520235.6000000003,1565842.6679999998,1612817.9480400004,1661202.4864812007,1711038.5610756355,1762369.7179079049,1815240.8094451418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2382789.7344026491,null,null,310969.2,320298.2759999999,329907.22427999997,339804.44100839994,349998.57423865207,360498.53146581148,371313.48740978586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1517185.9017133759,null,null,198002.40000000005,203942.47200000004,210060.74616000007,216362.56854480001,222853.44560114396,229539.04896917832,236425.22043825363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,2114839.5619088039,null,null,276000,284280,292808.40000000008,301592.652,310640.43156000006,319959.64450679993,329558.43384200399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по ремонту и экспл.ТС",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,2791588.2217196207,null,null,364320,375249.59999999992,386507.08799999999,398102.30064000003,410045.36965920008,422346.73074897582,435017.1326714452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,1256214.6997738297,null,null,163944,168862.32,173928.18959999995,179146.03528799998,184520.41634663998,190056.02883703922,195757.70970215034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Гл.инженер по БДД",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,1586129.6714316029,null,null,207000,213210,219606.29999999996,226194.48899999994,232980.32366999998,239969.73338009996,247168.82538150295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[92,null,null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3494624.3372849654,null,null,456070.68000000011,469752.80039999983,483845.38441200013,498360.7459443601,513311.5683226909,528710.91537237156,544572.24283354252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,6627835.8597236723,null,null,2226357.5648717945,690808.29987820529,675836.8108661538,707412.63786424638,740522.93594133866,775243.5422459637,811654.06805597071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2082907.7265880532,null,null,254479.16666666666,268810.93750000006,282251.48437499994,296364.05859375006,311182.26152343751,326741.37459960935,343078.44332958979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,213877.77777777778,null,null,212361.11111111112,1516.6666666666652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1522872.0852029915,null,null,1479303.6645299145,43568.420673077031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2293816.4736063136,null,null,222678.01880341882,304493.53173076926,319718.20831730776,335704.11873317306,352489.32466983184,370113.79090332339,388619.48044848954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,514361.79654853739,null,null,57535.603760683771,72418.743307692333,73867.118173846146,75344.460537323073,76851.349748069537,78388.376743030938,79956.144277891566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[100,null,null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,394096101.16574758,null,null,44216714.075593919,53600212.017603509,55396612.506203011,57257703.520735793,59185996.052565224,61184105.699815221,63254757.293230869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","КАСКО+ОСАГО+прочме страховки",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,30512077.568277765,null,null,2881666.6666666674,4380133.333333334,4467736,4557090.72,4648232.5344000012,4741197.1850880003,4836021.1287897611,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Платон+платные дороги и стоянки",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,78915021.742720932,null,null,6966078.986994057,10561128.604177341,11095785.739763819,11657509.892839359,12247671.331164353,12867709.692304546,13519137.495477462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,803033.38164062495,null,null,91666.666666666657,104583.33333333334,109812.5,115303.125,121068.28125,127121.6953125,133477.78007812498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,1753667.1498382431,null,null,154801.75526653457,234691.74675949654,246573.01643919598,259055.77539643028,272170.47402587452,285949.10427343438,300425.27767727699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на мойку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,5534933.7440256011,null,null,600000,744000,773760,804710.40000000002,836898.81600000034,870374.76864000049,905189.75938560034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обслуживание автопарка",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,276577367.57924438,null,null,33522500,37575675,38702945.25,39864033.607499994,41059954.615725011,42291753.254196741,43560505.851822652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[109,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[110]
[111,null,null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,521310613.04866838,null,null,35359608.723834716,70118945.298167542,74227077.446825504,78500915.018763006,82967684.723740995,87633225.199301034,92503156.63803567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,330252822.77859592,null,null,48015157.093765348,62143777.614138432,61518777.614138432,61518777.614138432,61518777.614138432,24018777.61413845,11518777.614138434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 4",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 5",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 6",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[126,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,329642857.14285707,null,null,47946428.571428575,62053571.428571433,61428571.428571433,61428571.428571433,61428571.428571433,23928571.428571422,11428571.428571425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,250000000,null,null,37500000.000000007,50000000,50000000,50000000,50000000,12500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Полуприцеп SCHMITZ CARGOBULL 9084",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,77142857.142857134,null,null,8571428.5714285709,11428571.428571425,11428571.428571425,11428571.428571425,11428571.428571425,11428571.428571425,11428571.428571425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Затраты на запуск ТС в работу",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2499999.9999999995,null,null,1874999.9999999995,625000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 4",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 5",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 6",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[138,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,609965.63573883171,null,null,68728.522336769776,90206.18556701031,90206.18556701031,90206.18556701031,90206.18556701031,90206.18556701031,90206.18556701031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,243986.25429553268,null,null,27491.40893470791,36082.47422680413,36082.47422680413,36082.47422680413,36082.47422680413,36082.47422680413,36082.47422680413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[140,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,243986.25429553268,null,null,27491.40893470791,36082.47422680413,36082.47422680413,36082.47422680413,36082.47422680413,36082.47422680413,36082.47422680413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,121993.12714776634,null,null,13745.704467353955,18041.237113402065,18041.237113402065,18041.237113402065,18041.237113402065,18041.237113402065,18041.237113402065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[142,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[143,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[144]
[145,null,null,null,null,null,null,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,4133184.5238095252,null,null,1150476.1904761903,1127946.4285714286,851517.85714285704,575089.28571428591,298660.7142857149,93065.476190476897,36428.571428572002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,null,null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,null,null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[150]
[151,null,null,null,null,null,null,"EBIT",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,186924605.74626294,null,null,-13806024.560406823,6847221.2554576639,11856781.975544214,16407048.118910283,21150246.395316821,63521382.108972125,80947950.452468663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152]
[153,null,null,null,null,null,null,"Прочие доходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154]
[155,null,null,null,null,null,null,"Проценты начисленные",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,81067602.266333789,null,null,24338515.902071998,23079861.111111112,16638711.014340205,11264478.935800005,5372434.7507397793,373600.55227067345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[156]
[157,null,null,null,null,null,null,"Прибыль до налога на прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,105857003.47992918,null,null,-38144540.462478817,-16232639.855653448,-4781929.0387959927,5142569.1831102781,15777811.644577041,63147781.556701444,80947950.452468663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158]
[159,null,null,null,null,null,null,"Налог на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,21171400.695985835,null,null,0,0,0,0,0,4981810.605492102,16189590.090493733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160]
[161,null,null,null,null,null,null,"Чистая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,84685602.783943325,null,null,-38144540.462478817,-16232639.855653448,-4781929.0387959927,5142569.1831102781,15777811.644577041,58165970.951209337,64758360.361974925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162]
[163,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[164]
[165]

{"sheet":"CF","index":15,"n_rows":132,"n_cols":159,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,9,9,9,9,9,9,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,8,8,8,8,8,8,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"CF",null,null,"Итоговый отчет о движении денежных средств",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2022-09-01","2023-09-01","2024-09-01","2025-09-01","2026-09-01","2027-09-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2022-08-31","2023-08-31","2024-08-31","2025-08-31","2026-08-31","2027-08-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,"CF(+)",null,null,null,null,null,"Поступление ДС",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2120547914.8094058,null,null,197768552.28950262,282237922.4386099,296526217.26206446,311537857.01095641,327309461.02213603,343879502.48638165,361288402.29975474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"CF(+)",null,null,null,null,null,"Поступление ДС","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2120547914.8094058,null,null,197768552.28950262,282237922.4386099,296526217.26206446,311537857.01095641,327309461.02213603,343879502.48638165,361288402.29975474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"CF(+)",null,null,null,null,null,"Поступление ДС","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"CF(+)",null,null,null,null,null,"Поступление ДС","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[21]
[22,"CF(-)",null,null,null,null,null,"Прямые производственные расходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,790443119.8043561,null,null,67027552.737350397,103669340.82144122,109982803.67746697,116680756.42142472,123786614.48748948,131325219.30977757,137970832.34940577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23]
[24,"CF(-)",null,null,null,null,null,"ФОТ водителей",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,104799866.36632252,null,null,9548447.8685538471,14710033.893821536,15170337.977085415,15625448.116397973,16094211.559889913,16577037.906686613,17074349.043887217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25]
[26,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,31226271.215908855,null,null,2691108.3172430769,4402106.4669120004,4545571.5007888973,4681938.6458125655,4822396.8051869422,4967068.7093425496,5116080.7706228253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27]
[28,"CF(-)",null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,28154311.974824786,null,null,2768001.4049999998,3844555.9000000004,3979674.6850000001,4126680.73355,4290046.4835565006,4472603.3255631952,4672749.4421550911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1873676.2903125,null,null,180000,249000,261450,274522.5,288248.625,302661.05625000002,317794.10906250007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,936838.14515624999,null,null,90000,124500,130725,137261.25,144124.3125,151330.52812500001,158897.05453125003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,468419.07257812499,null,null,45000,62250,65362.5,68630.625,72062.15625,75665.264062500006,79448.527265625016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.условия",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,468419.07257812499,null,null,45000,62250,65362.5,68630.625,72062.15625,75665.264062500006,79448.527265625016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[34,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,6864487.5,null,null,744037.5,1020600,1020600,1020600,1020600,1020600,1017450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2275527.5,null,null,237477.5,340200,340200,340200,340200,340200,337050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2294480,null,null,253280,340200,340200,340200,340200,340200,340200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2294480,null,null,253280,340200,340200,340200,340200,340200,340200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[39,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,5378284.9999199677,null,null,618500,733325,756241.75000000012,779937.7024999999,804445.40357500012,829799.29268224968,856035.85116271768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4057131.0476319524,null,null,472500,554175,570800.25,587924.25750000007,605561.98522499995,623728.84478174988,642440.71012520243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1209079.4612880151,null,null,135000,166050,171031.49999999997,176162.44500000004,181447.31834999999,186890.73790050001,192497.460037515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,112074.49100000002,null,null,11000,13100,14410,15851.000000000002,17436.100000000006,19179.710000000006,21097.681000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[44,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1320889.0050000004,null,null,134743.90499999997,197996.40000000002,197996.40000000002,197996.40000000002,197996.40000000002,197996.40000000002,196163.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1320889.0050000004,null,null,134743.90499999997,197996.40000000002,197996.40000000002,197996.40000000002,197996.40000000002,197996.40000000002,196163.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.условия",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[49,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,12716974.179592319,null,null,1090720,1643634.5,1743386.5349999997,1853624.13105,1978756.0549814997,2121546.5766309458,2285306.3819298726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7455445.1368403872,null,null,679275,1046469.375,1079215.3312499998,1111591.7911875001,1144939.5449231253,1179287.7312708187,1214666.363208943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2221431.7627519313,null,null,191445,313165.125,323371.20375000004,333072.33986249997,343064.51005837502,353356.44536012626,363957.13872092997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,3040097.2800000003,null,null,220000,284000,340800,408960,490752,588902.40000000014,706682.87999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[54,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[55]
[56,"CF(-)",null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,495822668.04562366,null,null,59309527.247308865,67215393.521215558,69414745.676021382,71749425.637873009,74168486.33719328,76675214.304404944,77289875.321606636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,11573112.757223003,null,null,1456892.4500000002,1563942.3734999998,1610860.6447050003,1659186.4640461507,1708962.0579675341,1760230.9197065602,1813037.8472977569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2367318.3390939077,null,null,298012.14999999997,319909.56449999992,329506.85143499996,339392.05697804998,349573.81868739153,360061.03324801312,370862.86424545362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1507334.8508617822,null,null,189752.30000000002,203694.96900000004,209805.81807000007,216099.99261210003,222582.99239046298,229260.48216217689,236138.29662704215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,2101107.9604987209,null,null,264500,283935,292453.05000000005,301226.64150000003,310263.44074500009,319571.34396734997,329158.48428637051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по ремонту и экспл.ТС",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,2773462.5078583108,null,null,349140,374794.19999999995,386038.02599999995,397619.16678000003,409547.74178340007,421834.17403690185,434489.19925800897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,1248058.1285362397,null,null,157113,168657.38999999996,173717.11169999995,178928.62505100001,184296.48380252998,189825.3783166059,195520.13966610402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Гл.инженер по БДД",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,1575830.9703740401,null,null,198375,212951.25,219339.78749999995,225919.98112499993,232697.58055874996,239678.50797551248,246868.86321477781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[66,"CF(-)",null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3471933.827166901,null,null,437067.7350000001,469182.71204999986,483258.19341150013,497755.93921384512,512688.61739026045,528069.2759119682,543911.35418932699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,"CF(-)",null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,7953403.0316684088,null,null,2698510.1715961536,830314.01454134646,812415.43046125979,850376.98573006445,890183.43443722336,931925.95756815455,939677.03733420616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2499489.2719056644,null,null,332256.09375000012,323917.1796875,340113.03867187497,357118.69060546876,374974.62513574207,393723.35639252927,377386.28766254877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,256653.33333333328,null,null,254833.33333333328,1819.9999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1827446.5022435898,null,null,1775164.3974358975,52282.104807692434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2752579.7683275761,null,null,267213.62256410258,365392.23807692312,383661.84998076939,402844.94247980783,422987.18960379803,444136.54908398789,466343.3765381875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,617234.15585824475,null,null,69042.72451282051,86902.491969230803,88640.541808615366,90413.35264478765,92221.619697683433,94066.052091637146,95947.373133469882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[74,"CF(-)",null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,472824218.42956543,null,null,54717056.890712708,64351954.42112422,66508211.40744362,68742106.248882949,71056652.227398261,73454988.151218265,73993249.082785338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","КАСКО+ОСАГО+прочме страховки",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,36614493.081933312,null,null,5187000,5290740,5396554.8000000007,5504485.8959999988,5614575.6139200004,5726867.1261983998,3894269.6458149115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Платон+платные дороги и стоянки",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,94698026.091265127,null,null,8359294.7843928682,12673354.325012811,13314942.88771658,13989011.871407231,14697205.597397223,15441251.630765453,16222964.994572952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,963640.05796875013,null,null,110000,125500,131775,138363.75,145281.9375,152546.03437500002,160173.33609375003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2104400.579805892,null,null,185762.10631984146,281630.0961113958,295887.61972703523,310866.93047571625,326604.56883104937,343138.92512812122,360510.3332127324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на мойку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,6550817.5234990083,null,null,648000,889920,925516.79999999981,962537.47199999995,1001038.9708799999,1041080.5297152001,1082723.750903808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обслуживание автопарка",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,331892841.09509325,null,null,40227000,45090810,46443534.29999999,47836840.328999989,49271945.538869999,50750103.905036084,52272607.022187173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[83,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[84]
[85,"CF",null,null,null,null,null,"Финпоток по операционной деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,670101677.4023701,null,null,56423914.714046434,88396491.835219592,93433083.745701835,98673607.455898196,104147705.34881996,109862358.93060681,119164515.3720772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86]
[87,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,399750000,null,null,399750000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"CF(-)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"CF(-)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,399000000,null,null,399000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,750000,null,null,750000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,300000,null,null,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,300000,null,null,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,150000,null,null,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[95,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[96]
[97,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,4114613.095238097,null,null,244940.47619047615,1312232.142857143,1035803.5714285715,759374.99999999988,482946.42857142887,208601.19047619117,70714.285714286365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[102,"CF(+)",null,null,null,null,null,"НДС к возмещению по капзатратам",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,66624999.999999978,null,null,66624166.666666642,833.33333333581686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103]
[104,"CF(-)",null,null,null,null,null,"НДС начисленный",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,133021843.61698934,null,null,7822487.3779532537,18353738.329877879,19322365.962256592,20303197.131636836,21325956.550489042,22391891.34310504,23502206.921670705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105]
[106,"CF(-)",null,null,null,null,null,"Налог на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,19629477.197036862,null,null,0,0,0,0,0,3529963.7335025878,16099513.463534273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107]
[108,"CF",null,null,null,null,null,"Финпоток по основной деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,180210743.49310571,null,null,-284769346.47343069,68731354.695817918,73074914.212016687,77611035.324261367,82338802.3697595,83731902.663523018,79492080.701157942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109]
[110,"CF(+)",null,null,null,null,null,"Поступление финансирования от Учредителей",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,38000000,null,null,38000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111]
[112,"CF(+)",null,null,null,null,null,"Поступление кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,345000000,null,null,345000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113]
[114,"CF(-)",null,null,null,null,null,"Возврат кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,344999999.99999964,null,null,31944444.444444444,76666666.666666657,76666666.666666642,76666666.666666582,76666666.666666478,6388888.8888888359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115]
[116,"CF(-)",null,null,null,null,null,"Оплата процентов по кредиту",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,76708958.333333299,null,null,21272037.037037037,23622916.666666668,17106250,10589583.333333321,4072916.6666666581,45254.629629629257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117]
[118,"CF(+)",null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82922489.319721729,null,null,19726018.586715829,0,8091061.0602606311,28709130.649536278,26396279.023208998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119]
[120,"CF(-)",null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82922489.319721729,null,null,19726018.586715829,0,0,17946416.811596267,26155174.726773411,19094879.194636233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121]
[122,"CF(-)",null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4358643.9330004621,null,null,849002.01318310713,0,0,1117499.1622014651,1840323.3328619446,551819.42475394532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123]
[124,"CF",null,null,null,null,null,"Финпоток по финансовой деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,-43067602.266333468,null,null,328934516.50533539,-100289583.33333334,-85681855.606406018,-77611035.324261382,-82338802.369759485,-26080842.137908645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125]
[126]
[127,"CF",null,null,null,null,null,"Итоговый финпоток",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,137143141.22677231,null,null,44165170.031904764,-31558228.637515411,-12606941.394389357,0,0,57651060.525614358,79492080.701157942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128]
[129,"BS",null,null,null,null,null,"Итоговый финпоток нараст. итогом",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,137143141.22677231,null,null,44165170.031904764,12606941.394389354,0,-3.7252902984619141E-9,-3.7252902984619141E-9,57651060.525614351,137143141.22677231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130]
[131,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[132]

{"sheet":"BS","index":16,"n_rows":56,"n_cols":159,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,9,9,9,9,9,9,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,8,8,8,8,8,8,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"BS",null,null,"Итоговый баланс",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2022-09-01","2023-09-01","2024-09-01","2025-09-01","2026-09-01","2027-09-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2022-08-31","2023-08-31","2024-08-31","2025-08-31","2026-08-31","2027-08-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,152776554.70927411,null,null,334267481.6495086,241698124.14341462,168748919.0393571,108477579.76910284,48281463.23157689,83316189.456886426,152776554.70927411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"АКТИВЫ","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2872177.221404139,null,null,285109842.90623468,222966065.29209623,161447287.67795777,99928510.063819423,38409732.449681073,14390954.835542604,2872177.221404139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"АКТИВЫ","Дебиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,9746284.9413972646,null,null,2766500.842624363,3764875.4344380088,4824051.0388930868,5947730.4376594611,7139841.9118107557,8404552.9747378603,9746284.9413972646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3014951.3197004348,null,null,2225134.535411492,2360242.022491008,2477580.322506249,2601339.2676239647,2731888.8700850569,2869621.1209915988,3014951.3197004348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"АКТИВЫ","Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,137143141.22677228,null,null,44165170.031904764,12606941.394389354,0,-3.7252902984619141E-9,-3.7252902984619141E-9,57651060.525614358,137143141.22677228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"АКТИВЫ","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,833.33333333581686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24]
[25]
[26]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28]
[29,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,152776554.70927295,null,null,334267481.64950871,241698124.14341456,168748919.03935692,108477579.76910266,48281463.231576651,83316189.456885874,152776554.70927295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,84685602.783943355,null,null,-38144540.462478817,-54377180.318132266,-59159109.356928259,-54016540.173817977,-38238728.529240936,19927242.421968408,84685602.783943355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,16147335.003513813,null,null,12006445.969661146,12614272.296875238,13252869.831904531,13923796.367144823,14628688.558231592,15369265.916491747,16147335.003513813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,8729531.2899442911,null,null,5174386.9127496108,5489507.0757360458,5823818.0566483736,6178488.5762982368,6554758.5305948853,6953943.3251081705,8729531.2899442911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,37128.944999990985,null,null,32145.645000000019,32145.644999999553,32145.645000002813,32145.645000001648,32145.645000004675,32145.644999995129,37128.944999990985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,91102.969331793021,null,null,-1683881.0937500014,-1716925.1484374953,-1750612.8058594251,-1784956.6501523813,-1819969.5257798443,-1855664.544092875,91102.969331793021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"ПАССИВЫ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,865469.45135904197,null,null,705054.96107692434,746561.55135846231,768958.39789921464,792027.14983618911,815787.96433127578,840261.60326121561,865469.45135904197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,496591.16069736844,null,null,404030.0316461536,428363.89746507711,441214.81438902859,454451.25882069999,468084.79658532189,482127.34048288199,496591.16069736844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по налогам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,18571.428571429104,null,null,905535.71428571409,721249.99999999977,536964.28571428545,352678.5714285709,168392.85714285728,52857.14285714319,18571.428571429104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НДС",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2163298.1779628843,null,null,1595271.5639105178,1696818.9583643265,1782504.5774698853,1871879.8198866695,1965061.3490735292,2062163.7338196635,2163298.1779628843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НП",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1541923.4989489727,null,null,0,0,0,0,0,1451846.8719895142,1541923.4989489727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,"ПАССИВЫ","Вложения Учредителей в капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,38000000,null,null,38000000,38000000,38000000,38000000,38000000,38000000,38000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,313055555.55555558,236388888.88888887,159722222.22222212,83055555.555555463,6388888.8888888359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,2217476.8518518507,1674421.2962962985,1131365.7407407388,588310.18518517911,45254.62962962687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,8091061.0602606311,18853774.898200646,19094879.194636233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по %% по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,75516.569895765861,175968.56571653951,178218.87248327164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46]
[47]
[48]
[49,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[50]
[51,null,null,null,null,null,null,"БАЛАНС",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,1.1622905731201172E-6,null,null,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"MAIN","index":17,"n_rows":46,"n_cols":159,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,9,9,9,9,9,9,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,8,8,8,8,8,8,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"MAIN",null,null,"Ключевые параметры управления и результаты финансовой модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2022-09-01","2023-09-01","2024-09-01","2025-09-01","2026-09-01","2027-09-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2022-08-31","2023-08-31","2024-08-31","2025-08-31","2026-08-31","2027-08-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"ключевые параметры",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,"ключевые результаты",null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Пробег",null,null,null,null,null,null,null,null,null,null,0,null,null,"Пробег",null,45929500,null,null,5105500,6804000,6804000,6804000,6804000,6804000,6804000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Пробег","Канал привлечения клиентов - 1",null,1,null,null,null,null,null,null,null,null,null,null,"Канал привлечения клиентов - 1",null,45929500,null,null,5105500,6804000,6804000,6804000,6804000,6804000,6804000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Пробег","Канал привлечения клиентов - 1","Ежедневный пробег",null,null,"км",null,null,"*",700,null,null,null,null,"доля // прирост г/г",null,1,null,null,0,0.33268044265987662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Пробег","Канал привлечения клиентов - 1","Значение в стартовый период",null,null,"км/ТС",null,null,"*",10000,null,null,null,null,"Конверсия в заказ",null,0.96748309909752994,null,null,0.94735775144452061,0.97,0.97,0.97,0.97,0.97,0.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"Пробег","Канал привлечения клиентов - 1","Коэффициент прироста",null,null,"км/ТС",null,null,"*",5000,null,null,null,null,"Валовый поток заказов в общем пробеге",null,44436015,null,null,4836735,6599880,6599880,6599880,6599880,6599880,6599880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"Пробег","Канал привлечения клиентов - 1","Частота приростов",null,null,"кол-во периодов",null,null,"*",1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[36,null,null,null,null,null,null,"Базовый прайс-лист продукции",null,null,null,null,null,null,null,null,null,null,null,null,null,"Общий оборот (GMV)",null,2215902002.5197015,null,null,206617398.75,294935718.16406244,309866838.89611816,325553847.61523408,342035011.15075511,359350533.59026223,377542654.35326916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Базовый прайс-лист продукции","Канал привлечения клиентов - 1",null,1,null,null,null,null,null,null,null,null,null,null,"Выручка",null,1753667149.838243,null,null,154801755.2665346,234691746.75949651,246573016.43919596,259055775.39643019,272170474.0258745,285949104.2734344,300425277.67727697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Базовый прайс-лист продукции","Канал привлечения клиентов - 1","Тариф перевозки груза",null,null,"руб./км",null,null,"*",42,null,null,null,null,"прирост г/г",null,null,null,null,0,0.51607936457444492,5.0624999999999747E-2,5.0624999999999747E-2,5.0625000000000087E-2,5.0625000000000031E-2,5.062499999999983E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Базовый прайс-лист продукции","Канал привлечения клиентов - 1","Погрузка-разгрузка",null,null,"руб./км",null,null,"*",5,null,null,null,null,"Фулфилмент",null,0.79140104022838043,null,null,0.74921936004934142,0.79573863830540081,0.79573863830540048,0.79573863830540037,0.79573863830540092,0.79573863830540059,0.7957386383054007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Базовый прайс-лист продукции","Канал привлечения клиентов - 1","Доп.условия",null,null,"руб./км",null,null,"*",3,null,null,null,null,"EBITDA",null,521310613.04866838,null,null,35359608.723834716,70118945.298167542,74227077.446825504,78500915.018763006,82967684.723740995,87633225.199301034,92503156.63803567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,"Пробег","Канал привлечения клиентов - 1","Процент индексации/прироста",null,null,"%",null,null,"*",2.5000000000000001E-2,null,null,null,null,"прирост г/г",null,null,null,null,0,0.98302378982216321,5.8588048225610187E-2,5.7577877493549118E-2,5.6900861651234994E-2,5.6233224912747341E-2,5.5571747218696205E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Рентабельность",null,0.29726884779517804,null,null,0.22841865496262134,0.29877039250989451,0.30103487607343132,0.30302707939490608,0.30483719815931792,0.30646441583360623,0.30790736835867877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Чистая прибыль",null,84685602.783943325,null,null,-38144540.462478817,-16232639.855653448,-4781929.0387959927,5142569.1831102781,15777811.644577041,58165970.951209337,64758360.361974925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"прирост г/г",null,null,null,null,0,-0.57444395295256434,-0.70541273130441817,-2.0754172931861592,2.068079608223075,2.6865677104975099,0.11333756323427323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Рентабельность",null,4.8290579424809701E-2,null,null,-0.24640896607924312,-6.9165789081999815E-2,-1.9393561825428694E-2,1.985120453400686E-2,5.7970327975682946E-2,0.20341371972121663,0.21555563121269605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Свободный финпоток (FCF)",null,180210743.49310565,null,null,-284769346.47343069,68731354.695817903,73074914.212016672,77611035.324261338,82338802.369759485,83731902.663523003,79492080.701157942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"PLd","index":18,"n_rows":165,"n_cols":159,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"PLd",null,null,"Детализированный отчет о прибылях и убытках",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1753667149.8382423,null,null,0,1386604.5385499999,5045699.8486124994,10667476.945125002,12241306.589242499,13528772.252572503,18461015.026925631,19411144.75820953,17464623.278277654,17561949.352274254,19205678.6019945,19827484.074750517,20716936.250997163,20428472.581679482,19890881.197951075,20966063.965407889,17202924.279309038,15590150.128123814,20159676.889815275,20939184.396221466,18735059.722934995,18735059.722934995,20388153.227899853,20939184.396221466,21765731.148703892,21462664.006127,20897857.058597341,22027470.953656655,18073822.320949052,16379401.478360079,21180260.532362174,21999230.606280178,19683522.121408578,19683522.121408578,21420303.485062279,21999230.606280178,22867621.288107026,22549211.371437177,21955811.072188828,23142611.670685522,18988809.575947095,17208608.678202059,22252511.221813004,23112941.655723106,20680000.428804882,20680000.428804882,22504706.348993551,23112941.655723106,24025294.615817439,23690765.197116181,23067324.007718392,24314206.386513978,19950118.060729418,18079794.492536034,23379044.602417283,24283034.327044077,21726925.450513128,21726925.450513128,23644007.107911345,24283034.327044085,25241575.155743193,24890110.185220186,24235107.28560913,25545113.084831245,20960092.787553843,18995084.088720668,24562608.735414658,25512362.939850688,22826851.051445354,22826851.051445354,24840984.967749357,25512362.939850688,26519429.898002688,26150172.013346959,25462009.591943089,26838334.434750825,22021197.48492375,19956710.220712151,25806090.802645028,26803926.31368063,23982460.385924771,23982460.385924771,26098559.831741665,26803926.313680626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1753667149.8382423,null,null,0,1386604.5385499999,5045699.8486124994,10667476.945125002,12241306.589242499,13528772.252572503,18461015.026925631,19411144.75820953,17464623.278277654,17561949.352274254,19205678.6019945,19827484.074750517,20716936.250997163,20428472.581679482,19890881.197951075,20966063.965407889,17202924.279309038,15590150.128123814,20159676.889815275,20939184.396221466,18735059.722934995,18735059.722934995,20388153.227899853,20939184.396221466,21765731.148703892,21462664.006127,20897857.058597341,22027470.953656655,18073822.320949052,16379401.478360079,21180260.532362174,21999230.606280178,19683522.121408578,19683522.121408578,21420303.485062279,21999230.606280178,22867621.288107026,22549211.371437177,21955811.072188828,23142611.670685522,18988809.575947095,17208608.678202059,22252511.221813004,23112941.655723106,20680000.428804882,20680000.428804882,22504706.348993551,23112941.655723106,24025294.615817439,23690765.197116181,23067324.007718392,24314206.386513978,19950118.060729418,18079794.492536034,23379044.602417283,24283034.327044077,21726925.450513128,21726925.450513128,23644007.107911345,24283034.327044085,25241575.155743193,24890110.185220186,24235107.28560913,25545113.084831245,20960092.787553843,18995084.088720668,24562608.735414658,25512362.939850688,22826851.051445354,22826851.051445354,24840984.967749357,25512362.939850688,26519429.898002688,26150172.013346959,25462009.591943089,26838334.434750825,22021197.48492375,19956710.220712151,25806090.802645028,26803926.31368063,23982460.385924771,23982460.385924771,26098559.831741665,26803926.313680626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[21]
[22,null,null,null,null,null,null,"Себестоимость",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,790418631.25348651,null,null,0,605310.87207360007,2201398.1097650668,4653472.4580666674,5472817.8813000005,6034850.4881238937,8050427.1690271748,8531147.1266175024,7826377.2908474999,7861615.7826360008,8456754.7550640013,8681889.5637127515,9070452.7247139979,9030066.2947421856,8834473.0883761272,9225659.5011082441,7856507.0565458415,7269727.437447669,8951829.0121957622,9253042.5499994904,8447198.5397713352,8447198.5397713352,9051581.5474424511,9253042.5499994904,9599486.7980839889,9530633.8264994733,9323128.9938657247,9738138.6591332257,8285604.830696973,7663090.3327957224,9447631.8934459742,9767189.335701948,8912269.4252508953,8912269.4252508953,9553459.3580891863,9767189.3357019499,10133987.143195404,10060205.015773006,9840063.1388318613,10280346.892714154,8739353.7541261353,8078928.1233026963,9972148.264996551,10311166.755485915,9404182.222488394,9404182.222488394,10084420.622236535,10311166.755485915,10699535.307297345,10620501.75815049,10386953.240903631,10854050.275397351,9219210.6546693221,8518565.102928739,10527082.351251747,10886747.067811914,9924527.1767548434,9924527.1767548434,10646192.095047645,10886747.067811914,11297977.00500554,11213349.479846271,10965577.857899077,11461121.101793468,9726719.7481630985,8983404.8823215123,11114240.831067394,11495809.128866073,10474990.046443628,10474990.046443628,11240604.358260464,11495809.128866076,11931269.002028972,11840683.402732054,11577822.489008278,12103544.316455835,10263517.920389378,9474935.1792180389,11735539.037242543,12140344.844377164,11057357.87983519,11057357.87983519,11869598.103241671,12140344.844377166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,790418631.25348651,null,null,0,605310.87207360007,2201398.1097650668,4653472.4580666674,5472817.8813000005,6034850.4881238937,8050427.1690271748,8531147.1266175024,7826377.2908474999,7861615.7826360008,8456754.7550640013,8681889.5637127515,9070452.7247139979,9030066.2947421856,8834473.0883761272,9225659.5011082441,7856507.0565458415,7269727.437447669,8951829.0121957622,9253042.5499994904,8447198.5397713352,8447198.5397713352,9051581.5474424511,9253042.5499994904,9599486.7980839889,9530633.8264994733,9323128.9938657247,9738138.6591332257,8285604.830696973,7663090.3327957224,9447631.8934459742,9767189.335701948,8912269.4252508953,8912269.4252508953,9553459.3580891863,9767189.3357019499,10133987.143195404,10060205.015773006,9840063.1388318613,10280346.892714154,8739353.7541261353,8078928.1233026963,9972148.264996551,10311166.755485915,9404182.222488394,9404182.222488394,10084420.622236535,10311166.755485915,10699535.307297345,10620501.75815049,10386953.240903631,10854050.275397351,9219210.6546693221,8518565.102928739,10527082.351251747,10886747.067811914,9924527.1767548434,9924527.1767548434,10646192.095047645,10886747.067811914,11297977.00500554,11213349.479846271,10965577.857899077,11461121.101793468,9726719.7481630985,8983404.8823215123,11114240.831067394,11495809.128866073,10474990.046443628,10474990.046443628,11240604.358260464,11495809.128866076,11931269.002028972,11840683.402732054,11577822.489008278,12103544.316455835,10263517.920389378,9474935.1792180389,11735539.037242543,12140344.844377164,11057357.87983519,11057357.87983519,11869598.103241671,12140344.844377166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","ГСМ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,524900286.05847496,null,null,0,400877.23500000004,1458747.7162500003,3084043.4625000008,3539048.8072500005,3911264.2882500002,5351546.4758250015,5639275.1429437511,5073776.7999187503,5102051.7170700002,5579583.651180001,5760228.9552018763,6033867.3200767506,5963776.9421162633,5806835.4436395196,6120718.440593008,5022127.9512558011,4551303.4558255691,5901000.3427255657,6142690.2503797505,5496091.2766555669,5496091.2766555669,5981040.5069487048,6142690.2503797514,6401329.8398694247,6326970.9578911429,6160471.7221571663,6493470.1936251204,5327975.5434872787,4828477.8362853462,6260371.2635975517,6516780.0866278764,5830803.2354038889,5830803.2354038889,6345285.8738218797,6516780.0866278773,6791170.827117472,6712283.4892267119,6535644.450036536,6888922.5284168907,5652449.2540856535,5122532.1365151228,6641627.8735506432,6913651.993903514,6185899.1524399864,6185899.1524399864,6731713.7835376328,6913651.9939035159,7204753.1304889265,7121061.5537206195,6933665.1970437625,7308457.9103974784,5996683.4136594692,5434494.3436288945,7046103.0110498769,7334693.4003322385,6562620.4108235817,6562620.4108235817,7141675.1529550739,7334693.4003322385,7643522.596135702,7554734.2023422057,7355925.4075437272,7753542.997140686,6361881.433551332,5765455.0491558937,7475210.6844228152,7781376.2284124708,6962283.9938427368,6962283.9938427368,7576603.1697700396,7781376.2284124736,8109013.1222403655,8014817.5152648445,7803901.264863139,8225733.7656665519,6749320.0128546068,6116571.2616494875,7930451.0151041616,8255262.0407227892,7386287.0890677581,7386287.0890677581,8038018.3028090317,8255262.0407227911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","Текущие ремонты",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,86760377.860904962,null,null,0,66260.7,241115.32500000001,509759.25,584966.74500000011,646489.96500000008,884553.13650000014,932111.5938749999,838640.79337500012,843314.33340000024,922245.23160000006,952103.95953750005,997333.4413350001,985748.25489524985,959807.51134537475,1011688.9984451251,830103.79359600006,752281.56294637499,975371.95747530018,1015320.7025421078,908444.83911662246,908444.83911662246,988601.73668573634,1015320.7025421076,1058071.0479123015,1045780.3236183705,1018259.7887863079,1073300.858450433,880657.11462599633,798095.51012980926,1034772.1096855459,1077153.7333269217,963769.12981882459,963769.12981882459,1048807.5824498977,1077153.7333269217,1122507.5747301606,1109468.3453267294,1080271.8099233944,1138664.8807300646,934289.13290671969,846699.52669671469,1097789.7311653956,1142752.3956865314,1022462.669824791,1022462.669824791,1112679.9642210964,1142752.3956865314,1190868.2860312273,1177034.9675571271,1146060.3631477291,1208009.5719665252,991187.34110073873,898263.52787254436,1164645.1257933681,1212346.0165838413,1084730.6464171209,1084730.6464171209,1180442.1740421611,1212346.0165838413,1263392.1646505292,1248716.3970813563,1215855.439263426,1281577.3548992868,1051550.6501737738,952967.7767199825,1235572.0139541843,1286177.8889937971,1150790.7427839236,1150790.7427839236,1252331.1024413286,1286177.8889937971,1340332.7474777463,1324763.2256636105,1289901.0355145682,1359625.4158126533,1115590.0847693565,1011003.5143222292,1310818.3496039941,1364506.122433519,1220873.8990194642,1220873.8990194642,1328598.0665800055,1364506.122433519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","Износ покрышек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,42512585.151843429,null,null,0,32467.743000000006,118146.50925,249782.03250000003,286633.70504999999,316780.08285000001,433431.03688500001,456734.68099874997,410933.98875375005,413224.02336600015,451900.16348400008,466530.94017337507,488693.38625415007,483016.64489867247,470305.68055923382,495727.60923811141,406750.85886204004,368617.9658437238,477932.25916289707,497507.14424563275,445137.97116714512,445137.97116714512,484414.85097601078,497507.14424563281,518454.81347702787,512432.35857300169,498947.29650529101,525917.42064071225,431521.98616673832,391066.79996360658,507038.33374591748,527805.32933019171,472246.87361122423,472246.87361122423,513915.71540044982,527805.32933019171,550028.71161777875,543639.48921009747,529333.18686246336,557945.79155773157,457801.67512429261,414882.76808139018,537916.96827104385,559948.67388640053,501006.70821414777,501006.70821414777,545213.18246833736,559948.67388640053,583525.46015530149,576747.13410299236,561569.57794238743,591924.69026359753,485681.79713936202,440149.12865754683,570676.11163875042,594049.54812608217,531518.01674438932,531518.01674438932,578416.6652806591,594049.54812608229,619062.16067875945,611871.03456986474,595769.16523907881,627972.90390065056,515259.8185851493,466954.2105927915,605430.28683755023,630227.16560696054,563887.46396412258,563887.46396412258,613642.24019625096,630227.16560696054,656763.0462640957,649133.98057516932,632051.50740213855,666216.45374820009,546639.14153698471,495391.72201789229,642300.99130595697,668607.99999242439,598228.21051953756,598228.21051953756,651013.05262420257,668607.99999242427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","ФОТ водителей",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,104804140.14020215,null,null,0,81311.687748923083,294914.2763577436,622990.5485128205,817052.78769230761,892550.88617222547,1062228.0921670564,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1192737.3669600741,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1247408.5360194114,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1284830.7920999939,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1323375.7158629936,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1363076.9873388831,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1403969.2969590498,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,31441242.042060718,null,null,0,24393.506324676924,88474.282907323082,186897.16455384615,245115.83630769228,267765.26585166762,318668.42765011691,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,357821.21008802223,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,374222.56080582342,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,385449.23762999818,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,397012.71475889807,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,408923.09620166494,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,421190.78908771492,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","ГСМ",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","Текущие ремонты",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","Износ покрышек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[35,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","ФОТ водителей",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Себестоимость","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Доп.условия","ГСМ",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Доп.условия","Текущие ремонты",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Доп.условия","Износ покрышек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Доп.условия","ФОТ водителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Себестоимость","Доп.условия","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[45]
[46,null,null,null,null,null,null,"Валовая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,963248518.58475685,null,null,0,781293.66647639987,2844301.7388474327,6014004.487058335,6768488.7079424988,7493921.7644486092,10410587.857898455,10879997.631592028,9638245.9874301553,9700333.5696382523,10748923.846930498,11145594.511037765,11646483.526283165,11398406.286937296,11056408.109574948,11740404.464299645,9346417.2227631956,8320422.6906761453,11207847.877619512,11686141.846221976,10287861.18316366,10287861.18316366,11336571.680457402,11686141.846221976,12166244.350619903,11932030.179627527,11574728.064731617,12289332.294523429,9788217.4902520776,8716311.1455643568,11732628.6389162,12232041.27057823,10771252.696157683,10771252.696157683,11866844.126973093,12232041.270578228,12733634.144911623,12489006.355664171,12115747.933356967,12862264.777971368,10249455.821820959,9129680.5548993628,12280362.956816453,12801774.900237191,11275818.206316488,11275818.206316488,12420285.726757016,12801774.900237191,13325759.308520094,13070263.438965691,12680370.766814761,13460156.111116627,10730907.406060096,9561229.3896072954,12851962.251165535,13396287.259232163,11802398.273758285,11802398.273758285,12997815.012863699,13396287.259232171,13943598.150737653,13676760.705373915,13269529.427710053,14083991.983037777,11233373.039390745,10011679.206399156,13448367.904347263,14016553.810984615,12351861.005001726,12351861.005001726,13600380.609488893,14016553.810984612,14588160.895973716,14309488.610614905,13884187.102934811,14734790.11829499,11757679.564534372,10481775.041494112,14070551.765402485,14663581.469303466,12925102.506089581,12925102.506089581,14228961.728499994,14663581.469303461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,963248518.58475685,null,null,0,781293.66647639987,2844301.7388474327,6014004.487058335,6768488.7079424988,7493921.7644486092,10410587.857898455,10879997.631592028,9638245.9874301553,9700333.5696382523,10748923.846930498,11145594.511037765,11646483.526283165,11398406.286937296,11056408.109574948,11740404.464299645,9346417.2227631956,8320422.6906761453,11207847.877619512,11686141.846221976,10287861.18316366,10287861.18316366,11336571.680457402,11686141.846221976,12166244.350619903,11932030.179627527,11574728.064731617,12289332.294523429,9788217.4902520776,8716311.1455643568,11732628.6389162,12232041.27057823,10771252.696157683,10771252.696157683,11866844.126973093,12232041.270578228,12733634.144911623,12489006.355664171,12115747.933356967,12862264.777971368,10249455.821820959,9129680.5548993628,12280362.956816453,12801774.900237191,11275818.206316488,11275818.206316488,12420285.726757016,12801774.900237191,13325759.308520094,13070263.438965691,12680370.766814761,13460156.111116627,10730907.406060096,9561229.3896072954,12851962.251165535,13396287.259232163,11802398.273758285,11802398.273758285,12997815.012863699,13396287.259232171,13943598.150737653,13676760.705373915,13269529.427710053,14083991.983037777,11233373.039390745,10011679.206399156,13448367.904347263,14016553.810984615,12351861.005001726,12351861.005001726,13600380.609488893,14016553.810984612,14588160.895973716,14309488.610614905,13884187.102934811,14734790.11829499,11757679.564534372,10481775.041494112,14070551.765402485,14663581.469303466,12925102.506089581,12925102.506089581,14228961.728499994,14663581.469303461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[51]
[52,null,null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,26070596.382382069,null,null,0,99686.666666666672,142663.88888888888,223743.75,219801.58333333334,253669.77777777778,286467.5,285270.41666666669,277974.16666666669,282237.16666666669,286668.16666666669,288524.04166666669,299029.29166666669,298258.625,300220.41666666669,304590.54166666663,278808.70833333337,288813.5,300440.54166666663,298387.79166666663,290953.79166666663,295106.54166666663,299545.41666666663,301251.66666666663,308443.72041666665,308392.37041666661,310355.82874999999,314769.28708333336,288989.12041666661,298995.57874999999,310624.28708333336,308571.53708333336,301137.53708333336,305290.28708333336,309729.16208333336,311435.41208333336,318729.74869583338,319532.62819583336,321497.91986250004,325956.96152916667,300178.62819583336,310186.91986250004,321817.46152916667,319764.71152916667,312330.71152916667,316483.46152916667,320922.33652916667,322628.58652916667,330028.27449004166,331847.01037504163,333814.31870837498,338321.31454170833,312544.99787504168,322555.30620837503,334187.86454170832,332135.11454170832,324701.11454170832,328853.86454170832,333292.73954170832,334998.98954170832,342507.18939140951,345535.45735295955,347504.98401962622,352062.4325612929,326288.33422795951,336300.86089462624,347935.63756129285,345882.88756129285,338448.88756129285,342601.63756129285,347040.51256129285,348746.76256129285,356366.72965648514,360836.65565688163,362808.622490215,367419.15729229833,341647.49912563164,351662.46595896501,363299.68279229832,361246.93279229832,353812.93279229832,357965.68279229832,362404.55779229832,364110.80779229832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1561396.9085937492,null,null,0,0,0,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,18375,18375,18375,18375,18375,18375,18375,18375,18375,18375,18375,18375,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,780698.45429687458,null,null,0,0,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,390349.22714843729,null,null,0,0,0,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.условия",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,390349.22714843729,null,null,0,0,0,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[58,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,5708768.75,null,null,0,7500,22416.666666666668,45552.083333333336,44093.75,59341.666666666672,72070.833333333343,72212.5,66412.5,69037.5,72712.5,74418.75,77437.5,73106.25,74287.5,77043.75,57356.25,63525,72843.75,72318.75,66412.5,69037.5,72712.5,74418.75,77437.5,73106.25,74287.5,77043.75,57356.25,63525,72843.75,72318.75,66412.5,69037.5,72712.5,74418.75,77437.5,73106.25,74287.5,77043.75,57356.25,63525,72843.75,72318.75,66412.5,69037.5,72712.5,74418.75,77437.5,73106.25,74287.5,77043.75,57356.25,63525,72843.75,72318.75,66412.5,69037.5,72712.5,74418.75,77437.5,73106.25,74287.5,77043.75,57356.25,63525,72843.75,72318.75,66412.5,69037.5,72712.5,74418.75,77437.5,73106.25,74287.5,77043.75,57356.25,63525,72843.75,72318.75,66412.5,69037.5,72712.5,74418.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1913729.1666666667,null,null,0,3750,9895.8333333333339,18750,14000,21958.333333333336,26250,23625,21000,23625,24937.5,24937.5,26250,23625,24937.5,26250,15750,22312.5,26250,23625,21000,23625,24937.5,24937.5,26250,23625,24937.5,26250,15750,22312.5,26250,23625,21000,23625,24937.5,24937.5,26250,23625,24937.5,26250,15750,22312.5,26250,23625,21000,23625,24937.5,24937.5,26250,23625,24937.5,26250,15750,22312.5,26250,23625,21000,23625,24937.5,24937.5,26250,23625,24937.5,26250,15750,22312.5,26250,23625,21000,23625,24937.5,24937.5,26250,23625,24937.5,26250,15750,22312.5,26250,23625,21000,23625,24937.5,24937.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1893779.1666666667,null,null,0,1875,5697.916666666667,12479.166666666668,13718.75,19404.166666666668,21716.666666666668,23650,23100,23100,23493.75,24543.75,25593.75,24543.75,25068.75,25200,20606.25,22181.25,22312.5,23756.25,23100,23100,23493.75,24543.75,25593.75,24543.75,25068.75,25200,20606.25,22181.25,22312.5,23756.25,23100,23100,23493.75,24543.75,25593.75,24543.75,25068.75,25200,20606.25,22181.25,22312.5,23756.25,23100,23100,23493.75,24543.75,25593.75,24543.75,25068.75,25200,20606.25,22181.25,22312.5,23756.25,23100,23100,23493.75,24543.75,25593.75,24543.75,25068.75,25200,20606.25,22181.25,22312.5,23756.25,23100,23100,23493.75,24543.75,25593.75,24543.75,25068.75,25200,20606.25,22181.25,22312.5,23756.25,23100,23100,23493.75,24543.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1901260.4166666667,null,null,0,1875,6822.916666666667,14322.916666666668,16375,17979.166666666668,24104.166666666668,24937.5,22312.5,22312.5,24281.25,24937.5,25593.75,24937.5,24281.25,25593.75,21000,19031.25,24281.25,24937.5,22312.5,22312.5,24281.25,24937.5,25593.75,24937.5,24281.25,25593.75,21000,19031.25,24281.25,24937.5,22312.5,22312.5,24281.25,24937.5,25593.75,24937.5,24281.25,25593.75,21000,19031.25,24281.25,24937.5,22312.5,22312.5,24281.25,24937.5,25593.75,24937.5,24281.25,25593.75,21000,19031.25,24281.25,24937.5,22312.5,22312.5,24281.25,24937.5,25593.75,24937.5,24281.25,25593.75,21000,19031.25,24281.25,24937.5,22312.5,22312.5,24281.25,24937.5,25593.75,24937.5,24281.25,25593.75,21000,19031.25,24281.25,24937.5,22312.5,22312.5,24281.25,24937.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[63,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,5398162.8982616803,null,null,0,58500,58666.666666666664,58833.333333333336,59000,59166.666666666664,59333.333333333336,59333.333333333336,59333.333333333336,59333.333333333336,59333.333333333336,59333.333333333336,59333.333333333336,61088.333333333336,61105,61121.666666666664,61138.333333333336,61155,61171.666666666664,61171.666666666664,61171.666666666664,61171.666666666664,61171.666666666664,61171.666666666664,61171.666666666664,62979.316666666666,62997.65,63015.983333333337,63034.316666666666,63052.65,63070.983333333337,63070.983333333337,63070.983333333337,63070.983333333337,63070.983333333337,63070.983333333337,63070.983333333337,64932.86283333334,64953.029500000004,64973.196166666668,64993.36283333334,65013.529500000004,65033.696166666668,65033.696166666668,65033.696166666668,65033.696166666668,65033.696166666668,65033.696166666668,65033.696166666668,66951.432051666663,66973.615384999997,66995.798718333332,67017.982051666651,67040.165384999986,67062.34871833332,67062.34871833332,67062.34871833332,67062.34871833332,67062.34871833332,67062.34871833332,67062.34871833332,69037.616679883315,69062.018346549987,69086.420013216659,69110.821679883316,69135.223346549988,69159.625013216661,69159.625013216661,69159.625013216661,69159.625013216661,69159.625013216661,69159.625013216661,69159.625013216661,71194.151013613155,71220.992846946494,71247.834680279833,71274.676513613158,71301.518346946497,71328.360180279822,71328.360180279822,71328.360180279822,71328.360180279822,71328.360180279822,71328.360180279822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4083997.2243038495,null,null,0,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,1225199.1672911583,null,null,0,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,88966.506666666683,null,null,0,0,166.66666666666669,333.33333333333337,500,666.66666666666674,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,850,866.66666666666674,883.33333333333337,900,916.66666666666674,916.66666666666674,916.66666666666674,916.66666666666674,916.66666666666674,916.66666666666674,916.66666666666674,916.66666666666674,935,953.33333333333337,971.66666666666674,990.00000000000023,1008.3333333333336,1008.3333333333336,1008.3333333333336,1008.3333333333336,1008.3333333333336,1008.3333333333336,1008.3333333333336,1008.3333333333336,1028.5000000000002,1048.666666666667,1068.8333333333337,1089.0000000000005,1109.1666666666672,1109.1666666666672,1109.1666666666672,1109.1666666666672,1109.1666666666672,1109.1666666666672,1109.1666666666672,1109.1666666666672,1131.3500000000006,1153.533333333334,1175.7166666666672,1197.9000000000005,1220.0833333333339,1220.0833333333339,1220.0833333333339,1220.0833333333339,1220.0833333333339,1220.0833333333339,1220.0833333333339,1220.0833333333339,1244.4850000000006,1268.886666666667,1293.2883333333339,1317.6900000000005,1342.0916666666672,1342.0916666666672,1342.0916666666672,1342.0916666666672,1342.0916666666672,1342.0916666666672,1342.0916666666672,1342.0916666666672,1368.9335000000005,1395.7753333333339,1422.6171666666673,1449.459000000001,1476.3008333333344,1476.3008333333344,1476.3008333333344,1476.3008333333344,1476.3008333333344,1476.3008333333344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[68,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1110900.375,null,null,0,2070,5462.5,10462.5,7812,12384.500000000002,14805,13466.25,11970.000000000002,13608,14364,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1110900.375,null,null,0,2070,5462.5,10462.5,7812,12384.500000000002,14805,13466.25,11970.000000000002,13608,14364,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.условия",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[73,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,12291367.450526645,null,null,0,31616.666666666668,56118.055555555547,92229.166666666672,92229.166666666672,106110.27777777778,123591.66666666667,123591.66666666667,123591.66666666667,123591.66666666667,123591.66666666667,123591.66666666667,130314.29166666667,133647.625,133647.625,133647.625,133647.625,133647.625,133647.625,133647.625,133647.625,133647.625,133647.625,133647.625,137057.05374999999,141057.05374999999,141057.05374999999,141057.05374999999,141057.05374999999,141057.05374999999,141057.05374999999,141057.05374999999,141057.05374999999,141057.05374999999,141057.05374999999,141057.05374999999,144568.76536250001,149368.76536250001,149368.76536250001,149368.76536250001,149368.76536250001,149368.76536250001,149368.76536250001,149368.76536250001,149368.76536250001,149368.76536250001,149368.76536250001,149368.76536250001,152985.828323375,158745.828323375,158745.828323375,158745.828323375,158745.828323375,158745.828323375,158745.828323375,158745.828323375,158745.828323375,158745.828323375,158745.828323375,158745.828323375,162471.40317307622,169383.40317307622,169383.40317307622,169383.40317307622,169383.40317307622,169383.40317307622,169383.40317307622,169383.40317307622,169383.40317307622,169383.40317307622,169383.40317307622,169383.40317307622,173220.74526826851,181515.1452682685,181515.1452682685,181515.1452682685,181515.1452682685,181515.1452682685,181515.1452682685,181515.1452682685,181515.1452682685,181515.1452682685,181515.1452682685,181515.1452682685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7506117.7311743479,null,null,0,11500,30347.222222222219,58125,58125,68802.777777777781,82250,82250,82250,82250,82250,82250,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,2251835.3193523013,null,null,0,3450,9104.1666666666661,17437.5,17437.5,20640.833333333332,24675,24675,24675,24675,24675,24675,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2533414.399999999,null,null,0,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,34560,34560,34560,34560,34560,34560,34560,34560,34560,34560,34560,34560,41472,41472,41472,41472,41472,41472,41472,41472,41472,41472,41472,41472,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[78,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[79]
[80,null,null,null,null,null,null,"Маржинальная прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,937177922.20237458,null,null,0,681606.99980973324,2701637.8499585437,5790260.737058335,6548687.1246091658,7240251.9866708312,10124120.357898455,10594727.214925362,9360271.8207634874,9418096.4029715862,10462255.680263832,10857070.469371099,11347454.234616499,11100147.661937296,10756187.692908281,11435813.922632979,9067608.5144298635,8031609.1906761453,10907407.335952846,11387754.05455531,9996907.3914969936,9992754.6414969936,11037026.263790736,11384890.17955531,11857800.630203236,11623637.809210859,11264372.235981617,11974563.007440096,9499228.3698354121,8417315.5668143556,11422004.351832867,11923469.733494896,10470115.159074349,10465962.409074349,11557114.964889759,11920605.858494895,12414904.396215789,12169473.727468338,11794250.013494467,12536307.816442201,9949277.193625126,8819493.6350368634,11958545.495287286,12482010.188708024,10963487.49478732,10959334.74478732,12099363.390227849,12479146.313708024,12995731.034030052,12738416.42859065,12346556.448106386,13121834.796574919,10418362.408185054,9238674.0833989196,12517774.386623828,13064152.144690456,11477697.159216577,11473544.409216577,12664522.273321992,13061288.269690463,13601090.961346243,13331225.248020954,12922024.443690427,13731929.550476484,10907084.705162786,9675378.3455045298,13100432.26678597,13670670.923423322,12013412.117440432,12009259.367440432,13253340.0969276,13667807.048423318,14231794.16631723,13948651.954958024,13521378.480444597,14367370.961002691,11416032.06540874,10130112.575535148,13707252.082610186,14302334.536511168,12571289.573297283,12567136.823297283,13866557.170707695,14299470.661511162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81]
[82,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,415867309.15370595,null,null,538815.45388888894,3503886.4883032143,3857532.4197170865,4269789.306826178,4247874.5730196852,4484708.6445869962,4760551.3008966986,4584224.5089203734,4494684.5208435068,4499161.5202473504,4574773.0657344814,4603376.1174812587,4697549.044963818,4731036.2955021281,4708707.0918506216,4758165.4991536355,4592265.2402597545,4518077.6293052342,4728275.8603430418,4764133.205637726,4662743.4706665482,4662743.4706665482,4738785.7718949318,4764133.205637726,4809752.8114502253,4890416.9728916883,4866931.853305324,4918894.0924780518,4744374.5053735022,4666431.14661441,4887270.6630985066,4924943.2864987347,4818420.6961946413,4818420.6961946413,4898312.6389227109,4924943.2864987347,4972762.2351104068,5055567.5364435939,5030866.9626781708,5085459.7902090186,4901880.10885105,4819990.8675547792,5052010.3845608821,5091590.1845207466,4979674.8880825089,4979674.8880825089,5063611.3604111876,5091590.1845207466,5141716.5202725744,5226713.0767373163,5200734.4556250181,5258091.0450496152,5064988.1013635248,4978953.2172266291,5222718.7222811664,5264302.2496139994,5146721.2412935756,5146721.2412935756,5234906.9975338932,5264302.2496139994,5316849.3869163729,5404088.1021640645,5376765.6293259561,5437025.8960901732,5233912.9841014128,5143522.5839550868,5399628.71770301,5443317.411107067,5319783.8642404219,5319783.8642404219,5412434.024390406,5443317.411107067,5498404.4032494267,5587936.956782517,5559201.4523636987,5622512.3951328546,5408878.0775605291,5313911.6634067958,5582983.1701757079,5628883.603683345,5499096.1710065762,5499096.1710065762,5596436.7455141535,5628883.603683345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,11648747.790949898,null,null,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2382789.7344026505,null,null,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1517185.901713379,null,null,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,2114839.561908802,null,null,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по ремонту и экспл.ТС",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,2791588.2217196203,null,null,30360,30360,30360,30360,30360,30360,30360,30360,30360,30360,30360,30360,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,1256214.6997738292,null,null,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Гл.инженер по БДД",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,1586129.6714316041,null,null,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[92,null,null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3494624.3372849631,null,null,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,6627835.8597236797,null,null,374123.26388888893,219577.1561965812,344904.70334757835,498559.844017094,44040.613247863257,221651.2643019942,270610.75299145299,50577.993376068378,50577.993376068378,50577.993376068378,50577.993376068378,50577.993376068378,98895.355051282153,53810.267711538472,53810.267711538472,53810.267711538472,53810.267711538472,53810.267711538472,53810.267711538472,53810.267711538472,53810.267711538472,53810.267711538472,53810.267711538472,53810.267711538472,56319.734238846155,56319.734238846155,56319.734238846155,56319.734238846155,56319.734238846155,56319.734238846155,56319.734238846155,56319.734238846155,56319.734238846155,56319.734238846155,56319.734238846155,56319.734238846155,58951.053155353853,58951.053155353853,58951.053155353853,58951.053155353853,58951.053155353853,58951.053155353853,58951.053155353853,58951.053155353853,58951.053155353853,58951.053155353853,58951.053155353853,58951.053155353853,61710.244661778233,61710.244661778233,61710.244661778233,61710.244661778233,61710.244661778233,61710.244661778233,61710.244661778233,61710.244661778233,61710.244661778233,61710.244661778233,61710.244661778233,61710.244661778233,64603.628520496968,64603.628520496968,64603.628520496968,64603.628520496968,64603.628520496968,64603.628520496968,64603.628520496968,64603.628520496968,64603.628520496968,64603.628520496968,64603.628520496968,64603.628520496968,67637.839004664245,67637.839004664245,67637.839004664245,67637.839004664245,67637.839004664245,67637.839004664245,67637.839004664245,67637.839004664245,67637.839004664245,67637.839004664245,67637.839004664245,67637.839004664245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2082907.7265880532,null,null,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,213877.77777777778,null,null,166666.66666666669,6388.8888888888896,10470.679012345679,15432.098765432102,0,5932.0987654321034,7470.6790123456758,0,0,0,0,0,1516.6666666666652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1522872.0852029915,null,null,179166.66666666669,181782.07264957266,297920.61906457739,439087.13200379862,0,168785.09354226012,212562.08060303895,0,0,0,0,0,43568.420673077031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2293816.473606315,null,null,5000,7596.886752136752,11852.89559591643,18125.56891025641,18125.56891025641,20536.784532288697,23573.385683760684,23573.385683760684,23573.385683760684,23573.385683760684,23573.385683760684,23573.385683760684,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,514361.79654853733,null,null,2083.3333333333335,2602.7106837606839,3453.9124525166194,4708.4471153846152,4708.4471153846152,5190.6902397910735,5798.0104700854699,5798.0104700854699,5798.0104700854699,5798.0104700854699,5798.0104700854699,5798.0104700854699,6034.8952756410263,6034.8952756410263,6034.8952756410263,6034.8952756410263,6034.8952756410263,6034.8952756410263,6034.8952756410263,6034.8952756410263,6034.8952756410263,6034.8952756410263,6034.8952756410263,6034.8952756410263,6155.5931811538458,6155.5931811538458,6155.5931811538458,6155.5931811538458,6155.5931811538458,6155.5931811538458,6155.5931811538458,6155.5931811538458,6155.5931811538458,6155.5931811538458,6155.5931811538458,6155.5931811538458,6278.7050447769225,6278.7050447769225,6278.7050447769225,6278.7050447769225,6278.7050447769225,6278.7050447769225,6278.7050447769225,6278.7050447769225,6278.7050447769225,6278.7050447769225,6278.7050447769225,6278.7050447769225,6404.2791456724617,6404.2791456724617,6404.2791456724617,6404.2791456724617,6404.2791456724617,6404.2791456724617,6404.2791456724617,6404.2791456724617,6404.2791456724617,6404.2791456724617,6404.2791456724617,6404.2791456724617,6532.3647285859115,6532.3647285859115,6532.3647285859115,6532.3647285859115,6532.3647285859115,6532.3647285859115,6532.3647285859115,6532.3647285859115,6532.3647285859115,6532.3647285859115,6532.3647285859115,6532.3647285859115,6663.0120231576311,6663.0120231576311,6663.0120231576311,6663.0120231576311,6663.0120231576311,6663.0120231576311,6663.0120231576311,6663.0120231576311,6663.0120231576311,6663.0120231576311,6663.0120231576311,6663.0120231576311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[100,null,null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,394096101.16574764,null,null,0,3119617.1421066332,3347935.5263695084,3606537.2728090836,4039141.7697718218,4098365.1902850019,4325248.3579052454,4368954.3255443051,4279414.3374674385,4283891.3368712822,4359502.8823584132,4388105.9341051904,4429020.7342125364,4507593.0720905894,4485263.868439083,4534722.2757420968,4368822.0168482158,4294634.4058936955,4504832.6369315032,4540689.9822261874,4439300.2472550096,4439300.2472550096,4515342.5484833932,4540689.9822261874,4578711.1328403791,4659375.2942818422,4635890.1746954778,4687852.4138682056,4513332.826763656,4435389.4680045638,4656228.9844886605,4693901.6078888886,4587379.0175847951,4587379.0175847951,4667270.9603128647,4693901.6078888886,4733847.5792529229,4816652.8805861101,4791952.3068206869,4846545.1343515348,4662965.4529935662,4581076.2116972953,4813095.7287033983,4852675.5286632627,4740760.2322250251,4740760.2322250251,4824696.7045537038,4852675.5286632627,4894643.7648276025,4979640.3212923445,4953661.7001800463,5011018.2896046434,4817915.345918553,4731880.4617816573,4975645.9668361945,5017229.4941690275,4899648.4858486038,4899648.4858486038,4987834.2420889214,5017229.4941690275,5061322.3722891863,5148561.087536878,5121238.6146987695,5181498.8814629866,4978385.9694742262,4887995.5693279002,5144101.7030758234,5187790.3964798804,5064256.8496132353,5064256.8496132353,5156907.0097632194,5187790.3964798804,5234115.4765548725,5323648.0300879627,5294912.5256691445,5358223.4684383003,5144589.1508659748,5049622.7367122415,5318694.2434811536,5364594.6769887907,5234807.2443120219,5234807.2443120219,5332147.8188195992,5364594.6769887907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","КАСКО+ОСАГО+прочме страховки",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,30512077.568277746,null,null,0,0,0,0,360208.33333333337,360208.33333333337,360208.33333333337,360208.33333333337,360208.33333333337,360208.33333333337,360208.33333333337,360208.33333333337,360208.33333333337,360208.33333333337,360208.33333333337,360208.33333333337,367412.5,367412.5,367412.5,367412.5,367412.5,367412.5,367412.5,367412.5,367412.5,367412.5,367412.5,367412.5,374760.75000000006,374760.75000000006,374760.75000000006,374760.75000000006,374760.75000000006,374760.75000000006,374760.75000000006,374760.75000000006,374760.75000000006,374760.75000000006,374760.75000000006,374760.75000000006,382255.96500000003,382255.96500000003,382255.96500000003,382255.96500000003,382255.96500000003,382255.96500000003,382255.96500000003,382255.96500000003,382255.96500000003,382255.96500000003,382255.96500000003,382255.96500000003,389901.08429999999,389901.08429999999,389901.08429999999,389901.08429999999,389901.08429999999,389901.08429999999,389901.08429999999,389901.08429999999,389901.08429999999,389901.08429999999,389901.08429999999,389901.08429999999,397699.10598600004,397699.10598600004,397699.10598600004,397699.10598600004,397699.10598600004,397699.10598600004,397699.10598600004,397699.10598600004,397699.10598600004,397699.10598600004,397699.10598600004,397699.10598600004,405653.08810572006,405653.08810572006,405653.08810572006,405653.08810572006,405653.08810572006,405653.08810572006,405653.08810572006,405653.08810572006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Платон+платные дороги и стоянки",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,78915021.742720947,null,null,0,62397.204234749988,227056.4931875625,480036.46253062499,550858.79651591252,608794.75136576267,830745.67621165328,873501.51411942893,785908.04752249434,790287.72085234127,864255.5370897525,892236.78336377314,932262.13129487238,919281.2661755766,895089.65390779823,943472.87844335509,774131.59256890661,701556.75576557161,907185.46004168736,942263.29782996606,843077.68753207475,843077.68753207475,917466.89525549323,942263.29782996606,979457.90169167507,965819.88027571491,940403.56763688033,991236.19291454949,813322.00444270729,737073.06652620353,953111.72395629773,989965.37728260795,885758.49546338606,885758.49546338606,963913.65682780242,989965.37728260795,1029042.957964816,1014714.5117146728,988011.49824849726,1041417.5251808485,854496.43091761926,774387.39051909256,1001363.0049815852,1040082.3745075397,930600.01929621969,930600.01929621969,1012711.7857047097,1040082.3745075397,1081138.2577117847,1066084.433870228,1038029.5803473275,1094139.287393129,897755.31273282366,813590.75216412137,1052057.0071087775,1092736.5447169836,977711.64527309069,977711.64527309069,1063980.3198560104,1092736.5447169838,1135870.8820084436,1120054.9583349084,1090579.8278524107,1149530.088817406,943204.17543992284,854778.78399242996,1105317.3930936595,1148056.3322932809,1027208.2973150408,1027208.2973150408,1117844.3235487209,1148056.3322932809,1193374.3454101209,1176757.7406006129,1145790.4316374389,1207725.0495637872,990953.88682156883,898051.95993204683,1161274.0861190262,1206176.6841156282,1079210.7173666146,1079210.7173666146,1174435.1924283749,1206176.684115628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,803033.38164062449,null,null,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,1753667.1498382434,null,null,0,1386.6045385499999,5045.6998486125003,10667.476945125001,12241.3065892425,13528.772252572502,18461.01502692563,19411.144758209532,17464.623278277653,17561.949352274252,19205.678601994499,19827.484074750515,20716.936250997165,20428.472581679482,19890.881197951072,20966.063965407891,17202.924279309038,15590.150128123814,20159.676889815277,20939.18439622147,18735.059722934999,18735.059722934999,20388.153227899853,20939.18439622147,21765.73114870389,21462.664006126997,20897.857058597343,22027.470953656659,18073.822320949053,16379.401478360078,21180.260532362172,21999.230606280176,19683.52212140858,19683.52212140858,21420.303485062279,21999.230606280176,22867.621288107028,22549.211371437174,21955.811072188826,23142.611670685525,18988.809575947096,17208.608678202057,22252.511221813005,23112.941655723105,20680.000428804884,20680.000428804884,22504.70634899355,23112.941655723105,24025.294615817438,23690.765197116179,23067.324007718391,24314.206386513979,19950.118060729415,18079.794492536035,23379.044602417285,24283.034327044079,21726.925450513128,21726.925450513128,23644.007107911344,24283.034327044086,25241.575155743194,24890.110185220186,24235.10728560913,25545.113084831246,20960.092787553844,18995.084088720669,24562.608735414658,25512.362939850689,22826.851051445352,22826.851051445352,24840.984967749355,25512.362939850689,26519.429898002687,26150.172013346961,25462.00959194309,26838.334434750828,22021.197484923752,19956.710220712153,25806.090802645027,26803.926313680629,23982.460385924773,23982.460385924773,26098.559831741666,26803.926313680626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на мойку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,5534933.7440255973,null,null,0,0,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,62400,62400,62400,62400,62400,62400,62400,62400,62400,62400,62400,62400,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обслуживание автопарка",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,276577367.57924438,null,null,0,3047500,3047500,3047500,3047500,3047500,3047500,3047500,3047500,3047500,3047500,3047500,3047500,3138925,3138925,3138925,3138925,3138925,3138925,3138925,3138925,3138925,3138925,3138925,3138925,3233092.75,3233092.75,3233092.75,3233092.75,3233092.75,3233092.75,3233092.75,3233092.75,3233092.75,3233092.75,3233092.75,3233092.75,3330085.5325000002,3330085.5325000002,3330085.5325000002,3330085.5325000002,3330085.5325000002,3330085.5325000002,3330085.5325000002,3330085.5325000002,3330085.5325000002,3330085.5325000002,3330085.5325000002,3330085.5325000002,3429988.0984749999,3429988.0984749999,3429988.0984749999,3429988.0984749999,3429988.0984749999,3429988.0984749999,3429988.0984749999,3429988.0984749999,3429988.0984749999,3429988.0984749999,3429988.0984749999,3429988.0984749999,3532887.7414292493,3532887.7414292493,3532887.7414292493,3532887.7414292493,3532887.7414292493,3532887.7414292493,3532887.7414292493,3532887.7414292493,3532887.7414292493,3532887.7414292493,3532887.7414292493,3532887.7414292493,3638874.3736721273,3638874.3736721273,3638874.3736721273,3638874.3736721273,3638874.3736721273,3638874.3736721273,3638874.3736721273,3638874.3736721273,3638874.3736721273,3638874.3736721273,3638874.3736721273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[109,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[110]
[111,null,null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,521310613.04866832,null,null,-538815.45388888894,-2822279.4884934817,-1155894.5697585428,1520471.4302321561,2300812.5515894815,2755543.3420838341,5363569.0570017584,6010502.7060049884,4865587.2999199815,4918934.8827242367,5887482.6145293508,6253694.3518898413,6649905.1896526814,6369111.3664351683,6047480.6010576598,6677648.4234793447,4475343.2741701081,3513531.5613709111,6179131.4756098054,6623620.8489175849,5334163.9208304454,5330011.1708304454,6298240.4918958042,6620756.9739175849,7048047.8187530115,6733220.8363191709,6397440.3826762922,7055668.914962044,4754853.86446191,3750884.4201999456,6534733.68873436,6998526.4469961617,5651694.462879708,5647541.712879708,6658802.3259670474,6995662.5719961599,7442142.1611053832,7113906.191024743,6763383.0508162975,7450848.0262331814,5047397.0847740769,3999502.7674820833,6906535.1107264049,7390420.0041872784,5983812.6067048125,5979659.8567048125,7035752.029816661,7387556.1291872784,7854014.5137574784,7511703.3518533334,7145821.9924813677,7863743.7515253033,5353374.3068215288,4259720.8661722913,7295055.6643426605,7799849.8950764574,6330975.9179230016,6326823.1679230016,7429615.2757880986,7796986.0200764649,8284241.5744298697,7927137.1458568908,7545258.8143644705,8294903.6543863118,5673171.7210613731,4531855.761549443,7700803.5490829609,8227353.5123162568,6693628.2532000095,6689475.5032000095,7840906.0725371949,8224489.6373162493,8733389.7630678043,8360714.9981755055,7962177.0280808993,8744858.565869838,6007153.9878482111,4816200.9121283516,8124268.9124344774,8673450.9328278229,7072193.4022907056,7068040.6522907056,8270120.4251935408,8670587.0578278154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,330252822.77859628,null,null,0,1193.2035127911415,1778776.6595756286,3556956.7173948614,5334062.8920525825,5334778.8141602576,5334898.1345115369,5334898.1345115369,5334898.1345115369,5334898.1345115369,5334898.1345115369,5334898.1345115369,5334898.1345115369,5334898.1345115369,5265453.6900670929,5196009.2456226479,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,3737675.912289314,2348787.023400425,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 4",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 5",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 6",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[126,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,329642857.14285713,null,null,0,0,1775793.6507936507,3551587.3015873013,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5257936.5079365084,5188492.0634920634,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,3730158.7301587299,2341269.841269841,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,249999999.99999982,null,null,0,0,1388888.8888888888,2777777.7777777775,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,2777777.7777777775,1388888.8888888888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Полуприцеп SCHMITZ CARGOBULL 9084",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,77142857.142857239,null,null,0,0,317460.31746031746,634920.63492063491,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Затраты на запуск ТС в работу",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2499999.9999999995,null,null,0,0,69444.444444444438,138888.88888888888,208333.33333333328,208333.33333333328,208333.33333333328,208333.33333333328,208333.33333333328,208333.33333333328,208333.33333333328,208333.33333333328,208333.33333333328,208333.33333333328,138888.88888888888,69444.444444444438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 4",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 5",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 6",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[138,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,609965.63573883148,null,null,0,1193.2035127911415,2983.0087819778546,5369.4158075601363,6681.9396716303936,7397.861779305078,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,243986.25429553253,null,null,0,477.2814051164566,1193.2035127911417,2147.7663230240546,2672.7758686521574,2959.1447117220314,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[140,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,243986.25429553253,null,null,0,477.2814051164566,1193.2035127911417,2147.7663230240546,2672.7758686521574,2959.1447117220314,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,121993.12714776627,null,null,0,238.6407025582283,596.60175639557087,1073.8831615120273,1336.3879343260787,1479.5723558610157,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[142,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[143,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[144]
[145,null,null,null,null,null,null,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,4133184.5238095261,null,null,0,41250,81860.119047619039,121830.35714285713,119910.71428571428,117991.07142857142,116071.42857142857,114151.78571428571,112232.14285714286,110312.5,108392.85714285714,106473.21428571429,104553.57142857142,102633.92857142857,100714.28571428571,98794.642857142855,96875,94955.357142857145,93035.71428571429,91116.071428571435,89196.42857142858,87276.785714285725,85357.142857142855,83437.5,81517.857142857145,79598.21428571429,77678.57142857142,75758.928571428565,73839.28571428571,71919.642857142855,69999.999999999985,68080.35714285713,66160.714285714275,64241.071428571406,62321.428571428551,60401.78571428571,58482.142857142848,56562.5,54642.857142857145,52723.21428571429,50803.571428571435,48883.92857142858,46964.285714285725,45044.64285714287,43125.000000000022,41205.357142857167,39285.714285714312,37366.071428571457,35446.428571428602,33526.785714285754,31607.142857142895,29687.500000000044,27767.857142857189,25848.214285714334,23928.571428571478,22008.928571428623,20089.285714285768,18169.642857142913,16250.000000000062,14330.357142857207,12410.714285714352,10491.071428571498,9092.2619047619683,8214.2857142857738,7857.142857142916,7500.0000000000573,7142.8571428571995,6785.7142857143417,6428.571428571483,6071.4285714286252,5714.2857142857665,5357.1428571429087,5000.0000000000509,4642.857142857195,4285.7142857143372,3928.5714285714789,3571.4285714286207,3214.2857142857624,2857.1428571429046,2500.0000000000464,2142.8571428571881,1785.7142857143299,1428.5714285714716,1071.4285714286136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,null,null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,null,null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[150]
[151,null,null,null,null,null,null,"EBIT",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,186924605.74626291,null,null,-538815.45388888894,-2864722.6920062732,-3016531.3483817903,-2158315.6443055626,-3153161.0547488164,-2697226.5435049944,-87400.506081208587,561452.78577916324,-581542.97744869813,-526275.75178730115,444191.62287495658,812323.00309259072,1210453.4837125726,931579.30335220322,681312.6252762787,1382844.5349995531,-748096.52700809762,-1707988.5969501492,959530.96014589071,1405939.9763108082,118402.69108081236,116169.58393795416,1086318.5478604585,1410754.6727393791,1839965.1604319476,1527057.8208552562,1193197.0100695156,1853345.185212411,-445550.22243057936,-1447600.0238353983,1338168.8875561543,1803881.2886750996,458968.94741579145,456735.84027293324,1469916.0962174125,1808695.9851036705,2257095.2170700394,1930778.889846541,1582175.3924952336,2271560.0107692666,-129971.28783269972,-1175945.9622675478,1733006.0238339156,2218810.5601519309,814122.80552660674,811889.69838374853,1869901.5143527463,2223625.2565805018,2692003.2840078473,2351611.7649608441,1987650.048446022,2707491.4503470995,199041.64850046858,-892692.14929162711,2144562.2917358838,2651276.1653268225,1184321.8310305104,1182088.7238876559,2286800.4746098928,2656090.8617554009,3145266.0589659512,2790081.2732501179,3798490.6401703954,5937902.3452715985,4705416.4436926935,3564457.627037907,6733762.5574285649,7260669.6635190062,5727301.5472599007,5723505.9401170425,6875293.6523113698,7259234.3599475697,7768491.6285562664,7396174.0065211095,6997993.1792836487,7781031.8599297293,5043684.4247652441,3853088.4919025302,7161513.6350657977,7711052.798316285,6110152.4106363095,6106356.8034934551,7308793.719253432,7709617.4947448485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152]
[153,null,null,null,null,null,null,"Прочие доходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154]
[155,null,null,null,null,null,null,"Проценты начисленные",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,81067602.266333759,null,null,0,697283.31744459237,1638820.9861346206,2552646.004110679,2606403.1124571781,2606403.1124571781,2561515.5397771434,2466252.007437896,2420997.3778082663,2307986.111111111,2262731.4814814813,2217476.8518518526,2172222.2222222225,2126967.5925925928,2081712.9629629636,2036458.333333333,1991203.7037037036,1945949.0740740739,1900694.4444444443,1855439.8148148151,1810185.1851851852,1764930.5555555557,1719675.9259259261,1674421.2962962964,1629166.6666666667,1583912.0370370368,1538657.4074074074,1493402.7777777778,1448148.1481481476,1402893.5185185182,1357638.8888888885,1312384.2592592589,1267129.6296296292,1221874.9999999993,1176620.3703703699,1206882.310636506,1161627.6810068763,1094632.038909961,1049377.4092803313,991125.88711237605,1051811.652615377,1006557.0229857472,951121.86142953194,860185.73173316207,828446.40418743144,783191.77455780166,722122.72107968666,764278.75090172398,719024.1212720942,639329.36703134375,591167.33112606977,523680.1924538989,568307.21223742783,523052.58260779816,459147.44783151319,357560.51452726038,309477.69271073438,264223.06308110512,193991.72374763258,223473.50211290078,178218.87248327152,133362.55947908192,62019.12030832006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[156]
[157,null,null,null,null,null,null,"Прибыль до налога на прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,105857003.47992916,null,null,-538815.45388888894,-3562006.0094508659,-4655352.3345164107,-4710961.6484162416,-5759564.1672059931,-5303629.6559621729,-2648916.0458583534,-1904799.2216587327,-3002540.3552569635,-2834261.8628984131,-1818539.8586065248,-1405153.84875926,-961768.73850965127,-1195388.2892403901,-1400400.337686684,-653613.79833377898,-2739300.2307118028,-3653937.6710242238,-941163.48429855332,-449499.83850400522,-1691782.4941043742,-1648760.9716176018,-633357.37806546688,-263666.62355691567,210798.49376527965,-56854.216181781143,-345460.39733789116,359942.40743463486,-1893698.3705787286,-2850493.5423539169,-19470.00133273378,491497.02941584215,-808160.68221383914,-765139.15972706676,293295.7258470431,601813.67446716502,1095467.5360631645,836146.85093658045,532797.98321490362,1280434.1236568913,-1181782.9404480755,-2182502.9852532968,781884.16240438446,1358624.8284187689,-14323.598660822958,28697.923825945705,1147778.7932730578,1459346.5056787767,1972979.1627357528,1712282.3979295008,1396482.7173199505,2183811.257893201,-369265.56373696029,-1415744.7318994254,1685414.8439043723,2293715.6507995613,874844.13831977546,917865.66080655158,2092808.7508622594,2432617.3596425019,2967047.1864826791,2656718.7137710378,3736471.5198620744,5937902.3452715985,4705416.4436926935,3564457.627037907,6733762.5574285649,7260669.6635190062,5727301.5472599007,5723505.9401170425,6875293.6523113698,7259234.3599475697,7768491.6285562664,7396174.0065211095,6997993.1792836487,7781031.8599297293,5043684.4247652441,3853088.4919025302,7161513.6350657977,7711052.798316285,6110152.4106363095,6106356.8034934551,7308793.719253432,7709617.4947448485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158]
[159,null,null,null,null,null,null,"Налог на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,21171400.695985835,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1010203.8150169057,1144701.1880234084,1375058.7304622736,1451846.8719895142,1553698.3257112531,1479234.801304223,1399598.6358567299,1556206.3719859459,1008736.8849530481,770617.69838050567,1432302.7270131595,1542210.5596632566,1222030.4821272604,1221271.3606986925,1461758.7438506857,1541923.4989489727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160]
[161,null,null,null,null,null,null,"Чистая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,84685602.783943355,null,null,-538815.45388888894,-3562006.0094508659,-4655352.3345164107,-4710961.6484162416,-5759564.1672059931,-5303629.6559621729,-2648916.0458583534,-1904799.2216587327,-3002540.3552569635,-2834261.8628984131,-1818539.8586065248,-1405153.84875926,-961768.73850965127,-1195388.2892403901,-1400400.337686684,-653613.79833377898,-2739300.2307118028,-3653937.6710242238,-941163.48429855332,-449499.83850400522,-1691782.4941043742,-1648760.9716176018,-633357.37806546688,-263666.62355691567,210798.49376527965,-56854.216181781143,-345460.39733789116,359942.40743463486,-1893698.3705787286,-2850493.5423539169,-19470.00133273378,491497.02941584215,-808160.68221383914,-765139.15972706676,293295.7258470431,601813.67446716502,1095467.5360631645,836146.85093658045,532797.98321490362,1280434.1236568913,-1181782.9404480755,-2182502.9852532968,781884.16240438446,1358624.8284187689,-14323.598660822958,28697.923825945705,1147778.7932730578,1459346.5056787767,1972979.1627357528,1712282.3979295008,1396482.7173199505,2183811.257893201,-369265.56373696029,-1415744.7318994254,1685414.8439043723,2293715.6507995613,874844.13831977546,917865.66080655158,2092808.7508622594,2432617.3596425019,2967047.1864826791,2656718.7137710378,3736471.5198620744,5937902.3452715985,4705416.4436926935,3564457.627037907,6733762.5574285649,7260669.6635190062,4717097.732242994,4578804.7520936355,5500234.9218490943,5807387.487958055,6214793.3028450124,5916939.2052168883,5598394.5434269197,6224825.4879437834,4034947.539812196,3082470.7935220264,5729210.9080526382,6168842.2386530302,4888121.9285090491,4885085.4427947626,5847034.9754027463,6167693.9957958758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162]
[163,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[164]
[165]

{"sheet":"CFd","index":19,"n_rows":132,"n_cols":159,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"CFd",null,null,"Детализированный отчет о движении денежных средств",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,"CF(+)",null,null,null,null,null,"Поступление ДС",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2120547914.8094058,null,null,0,3334573.8236159999,8792846.881223999,16836354.888149999,12550411.6152156,19924884.048720002,24405465.920262001,22185888.189047098,19719769.998916574,22429380.33053676,23672217.910612315,23916758.683202282,25808200.814590897,23218734.769709833,24516773.601694059,25806992.922642238,15461779.821948666,21946760.974512435,26458618.842313033,23799203.138952576,21154253.53100881,23809889.804035176,25129692.941736408,25127021.27546576,27114740.980829552,24394183.217426386,25757935.265279815,27113471.939350992,16244532.425434813,23057815.748847123,27798086.421205129,25004037.797862049,22225187.616016131,25015265.475364458,26401883.646911811,26399076.727536213,28487424.742984049,25629138.742808595,27061930.738084603,28486091.456280638,17066911.879472453,24225117.671132509,29205364.546278633,26269867.211378805,23350337.739076942,26281663.290054772,27738479.006536718,27735529.986867726,29929600.620597608,26926613.891663276,28431940.981700137,29928199.836254839,17930924.293370742,25451514.253233589,30683886.126433976,27599779.238954853,24532448.587117709,27612172.494113792,29142739.506242633,29139641.1924529,31444786.652015362,28289773.71992873,29871307.993898705,31443314.952965237,18838677.335722636,26739997.162303537,32237257.861584704,28997018.062926944,25774403.796840541,29010038.726628304,30618090.693746164,30614835.527820826,33036678.976273641,29721943.514500119,31383542.96108982,33035132.772459105,19792385.375843592,28093709.518645152,33869269.040827423,30464992.102362622,27079232.989055593,30478671.93716386,32168131.53511706,32164711.57641675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"CF(+)",null,null,null,null,null,"Поступление ДС","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2120547914.8094058,null,null,0,3334573.8236159999,8792846.881223999,16836354.888149999,12550411.6152156,19924884.048720002,24405465.920262001,22185888.189047098,19719769.998916574,22429380.33053676,23672217.910612315,23916758.683202282,25808200.814590897,23218734.769709833,24516773.601694059,25806992.922642238,15461779.821948666,21946760.974512435,26458618.842313033,23799203.138952576,21154253.53100881,23809889.804035176,25129692.941736408,25127021.27546576,27114740.980829552,24394183.217426386,25757935.265279815,27113471.939350992,16244532.425434813,23057815.748847123,27798086.421205129,25004037.797862049,22225187.616016131,25015265.475364458,26401883.646911811,26399076.727536213,28487424.742984049,25629138.742808595,27061930.738084603,28486091.456280638,17066911.879472453,24225117.671132509,29205364.546278633,26269867.211378805,23350337.739076942,26281663.290054772,27738479.006536718,27735529.986867726,29929600.620597608,26926613.891663276,28431940.981700137,29928199.836254839,17930924.293370742,25451514.253233589,30683886.126433976,27599779.238954853,24532448.587117709,27612172.494113792,29142739.506242633,29139641.1924529,31444786.652015362,28289773.71992873,29871307.993898705,31443314.952965237,18838677.335722636,26739997.162303537,32237257.861584704,28997018.062926944,25774403.796840541,29010038.726628304,30618090.693746164,30614835.527820826,33036678.976273641,29721943.514500119,31383542.96108982,33035132.772459105,19792385.375843592,28093709.518645152,33869269.040827423,30464992.102362622,27079232.989055593,30478671.93716386,32168131.53511706,32164711.57641675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"CF(+)",null,null,null,null,null,"Поступление ДС","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"CF(+)",null,null,null,null,null,"Поступление ДС","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[21]
[22,"CF(-)",null,null,null,null,null,"Прямые производственные расходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,790443119.8043561,null,null,121116.52799999999,561846.11600000004,2099206.8760000002,3918704.7848000005,5923943.9583999999,5541060.6773600001,7668375.2181400005,8590123.9242000002,7943728.9637160003,7555512.3134400006,8346657.9809340015,8757275.3963603992,8872876.6331259608,9246224.300940901,8724642.4172980785,8772058.9521747008,8582392.8126682211,6571931.7338995328,8475231.4438470602,9377093.9372003712,8595669.4424336739,8156118.1641274057,8937542.658894103,9357558.3248312045,9413234.8200833313,9809319.3608682007,9255973.1405115314,9306277.3423621394,9105060.5349597149,6972162.3764940146,8991373.0387773439,9948158.9579758719,9119145.7114778813,8652825.7603227627,9481839.0068207532,9927433.6268134248,9986500.820626406,10406706.909945074,9819661.9047686849,9873029.6325119939,9659558.7215387598,7396767.065222498,9538947.6568388846,10554001.838516604,9674501.6853068862,9179782.8491264209,10059283.002336137,10532014.334686361,10594678.720602553,11040475.360760728,10417679.314769097,10474297.137131974,10247825.847680472,7847230.1794945486,10119869.569140371,11196740.550482264,10263678.837942075,9738831.6246382203,10671893.337178407,11173414.00766876,11239894.654687248,11712840.310231058,11052115.985038534,11112181.832783312,10871918.441804213,8325126.4974257667,10736169.625901021,11878622.050006635,10888736.879172748,10331926.470578687,11321811.641412573,11853874.920735788,11924404.239157701,12426152.285124127,11725189.848527379,11788913.706399813,11534018.274910087,8832126.7011189945,11390002.356118392,12602030.132852037,11551860.955114365,10961140.792636927,12011309.970374595,11223683.087071346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23]
[24,"CF(-)",null,null,null,null,null,"ФОТ водителей",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,104799866.36632238,null,null,0,80826.727384615384,294119.4802051282,621819.14666666661,817052.78769230761,892100.59930256405,1061661.0165333333,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1192519.2929353844,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1247297.9381726768,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1284716.8763178573,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1323258.382607393,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1362956.1340856145,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1403844.8181081829,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25]
[26,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,31226271.215908892,null,null,0,0,48496.036430769229,127975.65169230767,245115.83630769228,245115.83630769228,290144.52327384608,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27]
[28,"CF(-)",null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,28154311.97482479,null,null,698.4,60889.8,138720.5777777778,218953.05111111113,243317.02,263319.01555555552,301132.68555555557,310889.5,300782.41000000003,304051.90000000002,311507.21499999997,313739.82999999996,319391.14,323629.8,324488.98499999999,328888.15000000002,304581.49,306887.39500000002,326474.82999999996,324962.30499999999,314675.66500000004,317893.18,325239.82,327443.14,331694.45874999999,334724.47875000001,335616.06374999997,340065.22875000001,315758.56874999998,318064.47375,337651.90874999994,336139.38374999998,325852.74375000002,329070.25874999998,336416.89874999999,338620.21875,342910.87706249999,346995.69786249998,347920.65486250003,352422.31986250001,328115.65986250003,330421.5648625,350008.9998625,348496.47486249998,338209.83486250002,341427.34986249998,348773.98986249999,350977.30986250006,355308.48792437505,360643.72354837495,361603.05370837497,366159.843708375,341853.18370837497,344159.088708375,363746.523708375,362233.99870837503,351947.35870837502,355164.87370837503,362511.51370837505,364714.83370837499,369087.7471121063,375907.59700482618,376902.3315196262,381517.00276962621,357210.34276962624,359516.24776962621,379103.68276962626,377591.15776962624,367304.51776962623,370522.03276962624,377868.67276962625,380071.99276962626,384487.89357546944,393072.83586497098,394104.03686521499,398779.48342771502,374472.82342771499,376778.72842771502,396366.16342771496,394853.63842771499,384566.99842771504,387784.51342771499,395131.15342771501,392351.17342771497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1873676.2903125014,null,null,0,0,0,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,22050,22050,22050,22050,22050,22050,22050,22050,22050,22050,22050,22050,23152.500000000004,23152.500000000004,23152.500000000004,23152.500000000004,23152.500000000004,23152.500000000004,23152.500000000004,23152.500000000004,23152.500000000004,23152.500000000004,23152.500000000004,23152.500000000004,24310.125,24310.125,24310.125,24310.125,24310.125,24310.125,24310.125,24310.125,24310.125,24310.125,24310.125,24310.125,25525.631250000002,25525.631250000002,25525.631250000002,25525.631250000002,25525.631250000002,25525.631250000002,25525.631250000002,25525.631250000002,25525.631250000002,25525.631250000002,25525.631250000002,25525.631250000002,26801.912812499999,26801.912812499999,26801.912812499999,26801.912812499999,26801.912812499999,26801.912812499999,26801.912812499999,26801.912812499999,26801.912812499999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,936838.14515625068,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,468419.07257812534,null,null,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.условия",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,468419.07257812534,null,null,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[34,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,6864487.5,null,null,450,10487.5,30541.666666666672,58075.833333333343,56105,71606.666666666657,89893.333333333343,87360,78540,82582.5,88462.5,89932.5,92872.5,87832.5,88620,91927.5,67987.5,74235,90247.5,87360,78540,82582.5,88462.5,89932.5,92872.5,87832.5,88620,91927.5,67987.5,74235,90247.5,87360,78540,82582.5,88462.5,89932.5,92872.5,87832.5,88620,91927.5,67987.5,74235,90247.5,87360,78540,82582.5,88462.5,89932.5,92872.5,87832.5,88620,91927.5,67987.5,74235,90247.5,87360,78540,82582.5,88462.5,89932.5,92872.5,87832.5,88620,91927.5,67987.5,74235,90247.5,87360,78540,82582.5,88462.5,89932.5,92872.5,87832.5,88620,91927.5,67987.5,74235,90247.5,87360,78540,82582.5,88462.5,86782.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2275527.5,null,null,450,2087.5,7775,14492.5,21745,20180,27580,30240,27720,26302.5,28822.5,30082.5,30082.5,30712.5,28980,29137.5,28507.5,21735,27877.5,30240,27720,26302.5,28822.5,30082.5,30082.5,30712.5,28980,29137.5,28507.5,21735,27877.5,30240,27720,26302.5,28822.5,30082.5,30082.5,30712.5,28980,29137.5,28507.5,21735,27877.5,30240,27720,26302.5,28822.5,30082.5,30082.5,30712.5,28980,29137.5,28507.5,21735,27877.5,30240,27720,26302.5,28822.5,30082.5,30082.5,30712.5,28980,29137.5,28507.5,21735,27877.5,30240,27720,26302.5,28822.5,30082.5,30082.5,30712.5,28980,29137.5,28507.5,21735,27877.5,30240,27720,26302.5,28822.5,26932.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2294480,null,null,0,4200,11383.333333333334,21791.666666666668,17180,25713.333333333332,31156.666666666668,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2294480,null,null,0,4200,11383.333333333334,21791.666666666668,17180,25713.333333333332,31156.666666666668,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[39,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,5378284.9999199724,null,null,0,23500,59500,59500,59500,59500,59500,59500,59500,59500,59500,59500,59500,60275,61355,61355,61355,61355,61355,61355,61355,61355,61355,61355,61355,62160.25,63272.65,63272.65,63272.65,63272.65,63272.65,63272.65,63272.65,63272.65,63272.65,63272.65,63272.65,64109.7575,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,66126.220224999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,68212.493831749976,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,70371.604346702501,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4057131.0476319473,null,null,0,22500,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45675,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,47045.25,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,48456.607499999998,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49910.305724999998,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,51407.61489674999,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52949.843343652494,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1209079.4612880168,null,null,0,0,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,112074.49099999998,null,null,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[44,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1320889.0050000004,null,null,248.39999999999998,1152.3,4305.3,8036.9400000000005,12149.52,11310.96,15572.13,17104.5,15817.41,15044.400000000001,16619.714999999997,17382.329999999998,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,15674.714999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1320889.0050000004,null,null,248.39999999999998,1152.3,4305.3,8036.9400000000005,12149.52,11310.96,15572.13,17104.5,15817.41,15044.400000000001,16619.714999999997,17382.329999999998,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,15674.714999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.условия",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[49,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,12716974.179592324,null,null,0,25750,44373.611111111109,73340.277777777781,95562.5,100901.38888888889,116167.22222222222,126925,126925,126925,126925,126925,129510.625,137647.625,137647.625,137647.625,137647.625,137647.625,137647.625,137647.625,137647.625,137647.625,137647.625,137647.625,138958.94375000001,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,147207.71206250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,156519.94342437503,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,167090.74172710624,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,179153.70397891942,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7455445.1368403984,null,null,0,5750,20923.611111111109,44236.111111111109,58125,63463.888888888891,75526.388888888891,82250,82250,82250,82250,82250,84835.625,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,88732.568750000006,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,91394.5458125,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,94136.382186875009,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,96960.473652481247,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,99869.287862055673,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2221431.7627519318,null,null,0,0,3450,9104.1666666666661,17437.5,17437.5,20640.833333333332,24675,24675,24675,24675,24675,24675,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,3040097.2800000007,null,null,0,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,34560,34560,34560,34560,34560,34560,34560,34560,34560,34560,34560,34560,41472,41472,41472,41472,41472,41472,41472,41472,41472,41472,41472,41472,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[54,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[55]
[56,"CF(-)",null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,495822668.04562366,null,null,556741.92833333334,4096848.7028821572,4251632.6738354294,4514764.9751546625,9158230.4938045274,4185908.2338654804,4250578.3116220543,3987679.1557611334,3985343.3299852153,3985460.1212740112,3987432.5963736754,12348906.724417185,4049697.3224127353,4107929.4440518618,4107284.3343913876,4111454.5537123359,9397678.786089018,4105003.4571075947,4110486.8892216245,4111422.2982293121,4108777.3486213684,4108777.3486213684,4110761.060827326,16786120.677929621,4117970.0085005602,4233677.1222649673,4232999.3539279317,4237350.090602003,9629160.5122427531,4230572.4072316475,4236333.4380964497,4237316.2021851512,4234537.3520033052,4234537.3520033052,4236621.4896396901,17553670.347323608,4244136.6828687172,4363318.0091342796,4362605.9287751811,4367145.0974933775,9866646.4309796896,4360024.2939023972,4366076.9769547302,4367109.4934754223,4364189.9640031205,4364189.9640031205,4366379.6111073466,18357603.18517562,4374214.8008757764,4496974.7112838672,4496226.5818565898,4500962.4490311444,10110301.156960204,4493481.1547583705,4499840.2548902286,4500925.0425597802,4497857.7119079428,4497857.7119079428,4500158.2098968215,19199686.551264621,4508327.7898464296,4634773.7942136489,4633987.790734116,4638928.9903459819,10360294.092187651,4631068.9555506492,4637749.9851266826,4638889.6901720054,4635667.0759059191,4635667.0759059191,4638084.0366054839,20081775.027810458,4646603.0738943899,4776845.9146971069,4776020.119791422,4781175.6699617039,8669664.7514368221,4772917.7209048569,4779936.9776031766,4781134.3802164197,4777748.6211031126,4777748.6211031126,4780287.9404380927,20969791.530456413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,11573112.757223016,null,null,63343.15,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,128586.59449999998,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,132444.192335,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,136417.51810505,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,140510.04364820148,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,144725.34495764753,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,149067.10530637694,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2367318.3390939091,null,null,12957.05,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,26302.811499999996,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,27091.895844999999,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27904.652720349997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28741.792301960497,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29604.046071019311,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30492.16745314989,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1507334.8508617848,null,null,8250.1,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16747.703000000001,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,17250.13409,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17767.638112699999,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18300.667256081,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18849.687273763429,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19415.177891976331,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,2101107.960498719,null,null,11500,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23345,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,24045.35,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24766.710500000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25509.711815000002,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,26275.003169449999,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,27063.253264533494,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по ремонту и экспл.ТС",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,2773462.5078583099,null,null,15180,30360,30360,30360,30360,30360,30360,30360,30360,30360,30360,30360,30815.4,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31739.862000000001,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32692.057860000001,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33672.8195958,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34683.004183673998,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35723.494309184214,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,1248058.1285362397,null,null,6831,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,13866.93,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14282.937900000001,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14711.426036999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,15152.768818109998,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15607.351882653298,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,16075.572439132897,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Гл.инженер по БДД",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,1575830.9703740412,null,null,8625,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17508.75,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,18034.012499999997,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18575.032874999997,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,19132.283861249998,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19706.252377087498,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,20297.439948400122,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[66,"CF(-)",null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3471933.8271668991,null,null,19002.945,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38575.97834999999,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39733.257700499998,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40925.255431514997,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,42153.013094460439,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,43417.603487294255,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44720.131591913079,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,"CF(-)",null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,7953403.0316684116,null,null,474395.83333333337,263492.58743589744,413885.64401709405,598271.8128205128,52848.735897435894,265981.51716239308,324732.9035897436,60693.592051282052,60693.592051282052,60693.592051282052,60693.592051282052,62126.769134615381,118674.4260615386,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,65916.375941346152,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,68994.938508490392,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,72223.084079393375,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,75608.204901751058,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,79158.061097594415,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,46857.562472638107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2499489.2719056639,null,null,50895.833333333343,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,256653.33333333328,null,null,200000,7666.666666666667,12564.814814814814,18518.518518518522,0,7118.5185185185237,8964.8148148148102,0,0,0,0,0,1819.9999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1827446.5022435898,null,null,215000,218138.48717948719,357504.74287749286,526904.55840455834,0,202542.11225071215,255074.49672364673,0,0,0,0,0,52282.104807692434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2752579.7683275775,null,null,6000,9116.2641025641024,14223.474715099715,21750.682692307691,21750.682692307691,24644.141438746436,28288.06282051282,28288.06282051282,28288.06282051282,28288.06282051282,28288.06282051282,28288.06282051282,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,617234.15585824463,null,null,2500,3123.2528205128206,4144.6949430199429,5650.1365384615383,5650.1365384615383,6228.8282877492875,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[74,"CF(-)",null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,472824218.42956525,null,null,0,3668663.9254462598,3673054.8398183351,3751800.9723341502,8940689.5679070912,3755234.5267030871,3761153.2180323107,3762293.3737098514,3759957.5479339333,3760074.3392227292,3762046.8143223934,12122087.765282569,3763860.3235011967,3873724.1670980155,3873079.0574375414,3877249.2767584897,9163473.5091351718,3870798.1801537485,3876281.6122677783,3877217.0212754658,3874572.0716675222,3874572.0716675222,3876555.7838734798,16550571.346288277,3878208.8773784447,3991371.4968073522,3990693.7284703166,3995044.4651443879,9386854.8867851384,3988266.7817740319,3994027.8126388346,3995010.576727536,3992231.7265456901,3992231.7265456901,3994315.8641820746,17309953.464444116,3996052.645545728,4112613.1426457246,4111901.0622866265,4116440.2310048225,9615941.5644911341,4109319.4274138426,4115372.1104661757,4116404.6269868677,4113485.097514566,4113485.097514566,4115674.7446187921,18105416.498394098,4117499.4505389808,4237559.9069065396,4236811.7774792621,4241547.6446538167,9850886.3525828756,4234066.3503810428,4240425.4505129009,4241510.2381824525,4238442.9075306151,4238442.9075306151,4240743.4055194939,18938715.835579675,4242660.4871768914,4366326.0538823633,4365540.0504028304,4370481.2500146963,10091846.351856364,4362621.2152193636,4369302.2447953969,4370441.9498407198,4367219.3355746334,4367219.3355746334,4369636.2962741982,19811693.580606174,4371650.4301905027,4499029.4202016192,4498203.6252959343,4503359.1754662162,8391848.2569413353,4495101.2264093691,4502120.4831076888,4503317.8857209319,4499932.1266076248,4499932.1266076248,4502471.4459426049,20726282.880293883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","КАСКО+ОСАГО+прочме страховки",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,36614493.081933312,null,null,0,0,0,0,5187000,0,0,0,0,0,0,0,0,0,0,0,5290740,0,0,0,0,0,0,0,0,0,0,0,5396554.8000000007,0,0,0,0,0,0,0,0,0,0,0,5504485.8959999988,0,0,0,0,0,0,0,0,0,0,0,5614575.6139200004,0,0,0,0,0,0,0,0,0,0,0,5726867.1261983998,0,0,0,0,0,0,0,0,0,0,0,3894269.6458149115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Платон+платные дороги и стоянки",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,94698026.091265127,null,null,0,0,0,0,0,0,0,0,0,0,0,8359294.7843928682,0,0,0,0,0,0,0,0,0,0,0,12673354.325012811,0,0,0,0,0,0,0,0,0,0,0,13314942.88771658,0,0,0,0,0,0,0,0,0,0,0,13989011.871407231,0,0,0,0,0,0,0,0,0,0,0,14697205.597397223,0,0,0,0,0,0,0,0,0,0,0,15441251.630765453,0,0,0,0,0,0,0,0,0,0,0,16222964.994572952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,963640.05796875071,null,null,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2104400.579805892,null,null,0,1663.9254462599999,6054.839818335,12800.972334150001,14689.567907090999,16234.526703087002,22153.218032310753,23293.373709851436,20957.547933933183,21074.339222729101,23046.814322393398,23792.980889700619,24860.323501196599,24514.167098015376,23869.057437541287,25159.276758489468,20643.509135170843,18708.180153748577,24191.612267778331,25127.021275465762,22482.071667521996,22482.071667521996,24465.783873479821,25127.021275465762,26118.877378444668,25755.196807352397,25077.428470316809,26432.965144387988,21688.586785138861,19655.281774032093,25416.312638834606,26399.076727536212,23620.226545690293,23620.226545690293,25704.364182074733,26399.076727536212,27441.145545728432,27059.053645724609,26346.973286626591,27771.134004822627,22786.571491136514,20650.330413842468,26703.013466175606,27735.529986867725,24816.000514565858,24816.000514565858,27005.64761879226,27735.529986867725,28830.353538980926,28428.918236539415,27680.788809262067,29177.047663816775,23940.141672875299,21695.753391043239,28054.853522900739,29139.641192452895,26072.310540615752,26072.310540615752,28372.808529493614,29139.641192452902,30289.890186891833,29868.132222264223,29082.128742730954,30654.135701797495,25152.111345064612,22794.100906464802,29475.130482497589,30614.835527820826,27392.221261734423,27392.221261734423,29809.181961299226,30614.835527820826,31823.315877603225,31380.20641601635,30554.411510331705,32206.001321700991,26425.4369819085,23948.052264854581,30967.308963174029,32164.711576416754,28778.952463109727,28778.952463109727,31318.271798089998,32164.71157641675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на мойку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,6550817.5234990213,null,null,0,0,0,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,74880,74880,74880,74880,74880,74880,74880,74880,74880,74880,74880,74880,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обслуживание автопарка",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,331892841.09509295,null,null,0,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[83,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[84]
[85,"CF",null,null,null,null,null,"Финпоток по операционной деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,670101677.40236986,null,null,-678556.8563333333,-1465837.5226507727,1960671.236974895,7434137.2787252516,-3837248.4809889272,8797379.6863287091,10833574.165137213,7794169.900285963,5986889.5864153579,9081330.2870227471,9523594.4095046371,993811.02362469584,11026864.339470662,7943426.7718850709,9762833.412172595,10997066.813923202,-4420397.7196405716,9365413.9356733076,11948901.226412348,8388200.1456908938,6537606.6221217699,9629576.6584544033,10158624.94918298,-2941625.3201270662,11635884.266207907,8371012.0691262595,10287896.52067339,11584329.091219891,-4450897.376934614,9891566.3049545009,12587277.849164378,8836973.0675340667,6900201.6223679855,10153381.917871431,10701556.065284409,-3066097.6517677791,12249440.212320041,8817304.4338572733,10836928.557668768,12198680.714403298,-4482222.6249179654,10443091.055135645,13255517.220613049,9305445.7125148103,7278622.5628949665,10701449.435053263,11269228.711221267,-3199878.5348662212,12891029.376585327,9282861.9933005534,11410773.928596325,12841122.303613592,-4514713.9977480583,11020985.727502543,13954771.675925251,9794221.5444346853,7673306.5757895671,11274660.181089502,11862518.342689276,-3343832.3029586077,13561676.148721714,9768224.1726263538,12010274.040753584,13512659.281213474,-4548773.3868916966,11626257.615704652,14686206.721934531,10303887.319125835,8084667.4781394042,11873895.301521227,12482298.497105636,-3498914.2593478933,14262409.448648781,10273903.797585484,12636260.274677373,14214295.231441442,-2637739.1551594622,12259917.686965154,15450994.862449709,10835005.269638021,8513087.7331819683,12500029.328767672,13129433.789648227,-2273082.895767156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86]
[87,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,399750000,null,null,11499.999999999998,133047500,133154500,133235000,202500,95500,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"CF(-)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"CF(-)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,399000000,null,null,0,133000000,133000000,133000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,750000,null,null,11499.999999999998,47500,154500,235000,202500,95500,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,300000,null,null,9999.9999999999982,30000,100000,90000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,300000,null,null,0,9999.9999999999982,30000,100000,90000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,150000,null,null,1500,7500,24500,45000,42500,25500,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[95,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[96]
[97,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,4114613.095238097,null,null,0,0,0,0,244940.47619047615,0,0,0,0,0,0,0,0,0,0,0,1312232.142857143,0,0,0,0,0,0,0,0,0,0,0,1035803.5714285715,0,0,0,0,0,0,0,0,0,0,0,759374.99999999988,0,0,0,0,0,0,0,0,0,0,0,482946.42857142887,0,0,0,0,0,0,0,0,0,0,0,208601.19047619117,0,0,0,0,0,0,0,0,0,0,0,70714.285714286365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[102,"CF(+)",null,null,null,null,null,"НДС к возмещению по капзатратам",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,66624999.999999978,null,null,0,0,0,0,0,0,0,0,22185833.333333328,22207499.999999985,22208333.333333328,22500,833.33333333581686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103]
[104,"CF(-)",null,null,null,null,null,"НДС начисленный",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,133021843.6169893,null,null,0,-74824.652777777752,-598542.8319506431,-272646.50955425121,272025.03232643148,853023.69991122931,611562.51159710088,1260430.4062724523,1622032.3308244986,1402797.9017534961,1254939.7229120461,1491689.7666386706,1595271.5639105183,1631614.0364593347,1726476.1854102029,1543455.916267124,1668466.2885035188,1588761.0680841238,881204.59439948294,1465750.2662704936,1779157.6182358572,1523287.9503158606,1358610.6305727987,1591682.2114485619,1696818.958364326,1722844.4946380621,1814841.1233364111,1621796.1463300749,1752370.8660897161,1674789.9483105196,927591.39445615886,1538949.2658561226,1869800.3989800923,1602554.8630870064,1427963.2200665916,1672045.2827415094,1782504.5774698844,1808558.1063628141,1907107.8719065678,1703481.4389044698,1839852.7551921257,1764900.1757601397,975805.40494282078,1615154.8188039414,1964434.6941793459,1685339.256668706,1500229.5080833486,1755828.5233626682,1871879.8198866667,1897881.2925030934,2003408.5386794801,1788612.7127509215,1931021.6208536611,1859251.042605639,1025876.7444370463,1694445.9062251355,2063195.5524631334,1771758.3856002344,1575489.9788210285,1843134.9556630044,1965061.3490735316,1990921.7019942142,2103874.2056559902,1877288.0990601084,2025984.5999353984,1958003.2928079981,1077829.5268641724,1776897.3179847375,2166217.0474481927,1861928.0063975137,1653821.3791404543,1934064.816742728,2062163.7338196621,2087784.1305325823,2208633.7306362586,1969601.6424518609,2124845.0040784418,2061318.1159265768,1131680.421978076,1862578.2647762801,2273631.0756438868,1955961.1719900845,1735295.3766280701,2028714.2532089255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105]
[106,"CF(-)",null,null,null,null,null,"Налог на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,19629477.197036862,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1010203.8150169057,1144701.1880234084,1375058.7304622736,1451846.8719895142,1553698.3257112531,1479234.801304223,1399598.6358567299,1556206.3719859459,1008736.8849530481,770617.69838050567,1432302.7270131595,1542210.5596632566,1222030.4821272604,1221271.3606986925,1461758.7438506857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107]
[108,"CF",null,null,null,null,null,"Финпоток по основной деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,180210743.49310559,null,null,-690056.8563333333,-134438512.86987299,-130595285.93107447,-125528216.2117205,-4556713.9895058349,7848855.9864174798,10218511.653540112,6533739.4940135106,26550690.588924188,29886032.385269236,30476988.019925918,-475378.74301397428,9432426.1088934802,6311812.7354257368,8036357.2267623916,9453610.8976560794,-7401096.1510012336,7776652.8675891832,11067696.632012866,6922449.8794203997,4758449.0038859136,8106288.7081385422,8800014.3186101802,-4533307.5315756276,9939065.3078435808,6648167.5744881965,8473055.3973369785,9962532.9448898174,-7239071.8144529015,8216776.3566439822,11659686.454708219,7298023.801677946,5030401.2233878933,8550827.0547844246,9273592.8452178165,-4738142.9345092885,10466935.634850156,7008746.3274944574,8929820.6857622005,10495199.275498826,-7081450.3801100925,8678190.8793755062,12279711.815670229,7690290.8937108703,5314187.8687156215,9016110.1783845574,9768999.2031379193,-4955707.0582288876,11019149.556698661,7384980.700797461,9407365.3899168447,11052509.590862669,-6928682.0471731499,9161734.684896905,12928894.931488205,8099775.6382095478,5610111.0233264342,9502901.7954892665,10287028.363868248,-5186967.2586216107,11596614.799648181,7777302.4706321396,9906399.835097596,11635371.182153367,-6783359.1773032844,9668254.3228966519,13608377.19507036,8526990.0011410974,5918450.4306912124,9001763.4801068045,9683775.9299417734,-6808037.8065528944,10748398.842839602,6632421.3413416483,8948391.7427368909,10845094.953132853,-6389504.8169381358,9189862.6860855296,13548696.742091127,7540124.277848579,4697246.097874824,9322037.6746503264,10172867.052321464,-5763555.8928267695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109]
[110,"CF(+)",null,null,null,null,null,"Поступление финансирования от Учредителей",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,38000000,null,null,38000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111]
[112,"CF(+)",null,null,null,null,null,"Поступление кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,345000000,null,null,0,93000000,126000000,121000000,5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113]
[114,"CF(-)",null,null,null,null,null,"Возврат кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,345000000,null,null,0,0,0,0,0,0,0,6388888.888888889,6388888.888888889,6388888.888888889,6388888.8888888881,6388888.8888888881,6388888.888888889,6388888.888888889,6388888.888888889,6388888.888888889,6388888.888888889,6388888.888888889,6388888.888888889,6388888.8888888881,6388888.888888889,6388888.888888889,6388888.888888889,6388888.8888888881,6388888.8888888881,6388888.8888888881,6388888.8888888881,6388888.8888888881,6388888.8888888871,6388888.8888888871,6388888.8888888871,6388888.8888888862,6388888.8888888862,6388888.8888888862,6388888.8888888853,6388888.8888888853,6388888.8888888843,6388888.8888888843,6388888.8888888834,6388888.8888888834,6388888.8888888825,6388888.8888888825,6388888.8888888815,6388888.8888888806,6388888.8888888815,6388888.8888888806,6388888.8888888797,6388888.8888888806,6388888.8888888815,6388888.8888888806,6388888.8888888797,6388888.8888888778,6388888.888888876,6388888.8888888732,6388888.8888888704,6388888.8888888657,6388888.8888888601,6388888.8888888657,6388888.888888876,6388888.8888888657,6388888.8888888359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115]
[116,"CF(-)",null,null,null,null,null,"Оплата процентов по кредиту",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,76708958.333333313,null,null,0,0,658750.00000000012,1551250,2408333.3333333335,2443750.0000000005,2443750.0000000005,2443750.0000000005,2398495.3703703708,2353240.7407407407,2307986.111111111,2262731.4814814813,2217476.8518518526,2172222.2222222225,2126967.5925925928,2081712.9629629636,2036458.333333333,1991203.7037037036,1945949.0740740739,1900694.4444444443,1855439.8148148151,1810185.1851851852,1764930.5555555557,1719675.9259259261,1674421.2962962964,1629166.6666666667,1583912.0370370368,1538657.4074074074,1493402.7777777778,1448148.1481481476,1402893.5185185182,1357638.8888888885,1312384.2592592589,1267129.6296296292,1221874.9999999993,1176620.3703703699,1131365.74074074,1086111.1111111103,1040856.4814814806,995601.85185185098,950347.22222222132,905092.59259259177,859837.96296296199,814583.33333333244,769328.70370370289,724074.07407407323,678819.44444444345,633564.81481481402,588310.18518518459,543055.55555555481,497800.92592592526,452546.29629629554,407291.66666666581,362037.03703703615,316782.40740740648,271527.77777777682,226273.14814814713,181018.51851851787,135763.88888888864,90509.259259258935,45254.629629629257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117]
[118,"CF(+)",null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82922489.319721743,null,null,0,4128569.7262063175,5254035.9310744703,6079466.2117204964,1965047.322839167,0,0,2298899.3948753774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8091061.0602606311,0,466253.67250553914,0,0,14420686.491221197,0,0,0,1844029.723876961,0,0,11978160.761932582,0,0,0,0,13724862.602728691,0,0,0,1005051.0137105696,0,0,11666365.406769738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119]
[120,"CF(-)",null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82922489.319721729,null,null,0,0,0,0,0,4809382.7871465664,7656996.1137629692,0,7259639.685806293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2795647.8654290009,0,1392524.2005348743,3069929.8698679362,0,1090771.2778484621,4894446.4357221872,395961.64345919853,0,1694402.5551948855,2612732.9635397219,0,3690013.3511915188,311507.81524760602,2382054.5402722643,4094685.8798902645,0,1998268.4085702114,6035603.9651381923,1308071.6051637926,0,2676076.0396974487,3658893.1216021092,0,4806033.5361631708,7643939.9111530576,6644905.7473200057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121]
[122,"CF(-)",null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4358643.9330004621,null,null,0,0,0,0,0,595723.19927091338,117765.53977714293,0,135513.27413505083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,151033.13979153172,0,107551.11485696048,40778.664890154731,0,293438.12004557019,136538.5280961995,90857.028029459063,0,208744.66022671666,88557.906264872756,0,351937.13143307902,141528.44110541837,138621.03482977441,116388.52578723291,0,412540.35040078312,187619.67005373631,131287.3663791134,0,256918.34838443343,103482.4644883736,0,356437.74496654328,133362.559479082,62019.120308320038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123]
[124,"CF",null,null,null,null,null,"Финпоток по финансовой деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,-43067602.266333453,null,null,38000000,97128569.726206318,130595285.93107447,125528216.2117205,4556713.989505833,-7848855.9864174798,-10218511.653540112,-6533739.4940135125,-16182537.219200604,-8742129.6296296306,-8696875,-8651620.3703703694,-8606365.7407407425,-8561111.1111111119,-8515856.4814814813,-8470601.8518518526,-8425347.222222222,-8380092.5925925924,-8334837.9629629627,-8289583.3333333321,-8244328.7037037043,-8199074.0740740746,-8153819.444444445,-8108564.8148148144,-8063310.1851851847,-8018055.555555555,-7972800.9259259254,-7927546.2962962957,-7882291.6666666651,-7837037.0370370345,-7791782.4074074049,-7746527.7777777743,-7701273.1481481455,-7656018.5185185149,-7610763.8888888843,525551.80100137554,-10466935.634850157,-7008746.3274944555,-8929820.6857621986,-10495199.275498826,7081450.3801100934,-8678190.8793755062,-12279711.815670229,-7690290.8937108703,-5314187.8687156234,-9016110.1783845574,-9768999.2031379174,4955707.0582288867,-11019149.556698663,-7384980.7007974591,-9407365.3899168447,-11052509.590862671,6928682.047173149,-9161734.684896905,-12928894.931488205,-8099775.6382095497,-5610111.0233264379,-9502901.7954892665,-10287028.363868248,5186967.2586216126,-11596614.799648181,-7777302.4706321396,-6706924.8676283257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125]
[126]
[127,"CF",null,null,null,null,null,"Итоговый финпоток",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,137143141.22677228,null,null,37309943.14366667,-37309943.14366667,0,0,0,0,0,0,10368153.369723588,21143902.755639605,21780113.019925918,-9126999.1133843437,826060.36815274134,-2249298.3756853752,-479499.25471908972,983009.04580422863,-15826443.373223454,-603439.72500341013,2732858.6690499038,-1367133.4539129324,-3485879.6998177879,-92785.365935534239,646194.87416573614,-12641872.346390437,1875755.122658398,-1369887.9810673594,500254.47141105309,2034986.6485935226,-15121363.481119566,379739.31960694492,3867904.0473008119,-448503.97609983012,-2670871.9247602522,894808.53626590967,1662828.9563289322,-4212591.1335079223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7252902984619141E-9,3199474.9674692713,11635371.182153367,-6783359.1773032844,9668254.3228966519,13608377.19507036,8526990.0011410974,5918450.4306912124,9001763.4801068045,9683775.9299417734,-6808037.8065528944,10748398.842839602,6632421.3413416483,8948391.7427368909,10845094.953132853,-6389504.8169381358,9189862.6860855296,13548696.742091127,7540124.277848579,4697246.097874824,9322037.6746503264,10172867.052321464,-5763555.8928267695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128]
[129,"BS",null,null,null,null,null,"Итоговый финпоток нараст. итогом",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,137143141.22677228,null,null,37309943.14366667,0,0,0,0,0,0,0,10368153.369723588,31512056.125363193,53292169.145289108,44165170.031904764,44991230.40005751,42741932.024372131,42262432.769653037,43245441.81545727,27418998.442233816,26815558.717230406,29548417.386280309,28181283.932367377,24695404.232549589,24602618.866614055,25248813.740779791,12606941.394389354,14482696.517047752,13112808.535980392,13613063.007391445,15648049.655984968,526686.17486540228,906425.4944723472,4774329.5417731591,4325825.5656733289,1654953.6409130767,2549762.1771789864,4212591.1335079186,0,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,0,3199474.9674692713,14834846.149622638,8051486.9723193534,17719741.295216005,31328118.490286365,39855108.491427466,45773558.922118679,54775322.402225479,64459098.332167253,57651060.525614358,68399459.368453965,75031880.709795609,83980272.4525325,94825367.405665353,88435862.588727221,97625725.274812758,111174422.01690388,118714546.29475245,123411792.39262727,132733830.0672776,142906697.11959904,137143141.22677228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130]
[131,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[132]

{"sheet":"BSd","index":20,"n_rows":52,"n_cols":159,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"BSd",null,null,"Детализированный баланс",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16]
[17,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,152776554.70927411,null,null,37431059.671666667,133732533.14894694,266223299.20360622,397437612.06881142,391635166.54279208,387573047.24802804,383132709.037956,377531294.85412693,360063457.44595814,354142341.23405021,348641399.46626723,334267481.6495086,330188950.5907045,322282544.55342376,316808852.66189158,312872229.47656697,290391819.26944679,285710383.36617064,284108117.41183174,277283311.94801086,268329651.64979804,263588319.53418276,259388839.07535526,241698124.14341462,238878623.99499547,232040478.26692498,227701919.42272177,224903447.68918848,203035715.36433795,199401109.16522384,198981727.60533816,193055475.11469373,184896250.37073794,181171511.55291036,178005643.45485851,168748919.0393571,164079114.57754436,158590187.19743213,153768868.84212199,148953158.8807905,142108760.87515974,138161942.40632361,133925409.21142623,128426361.5331126,122916183.64486983,118327401.74955383,113516716.95095295,108477579.76910284,103834753.99054295,98323898.555082008,93521140.889891863,88724260.443232,81775863.443108469,77900684.493178621,73717994.532478765,68196350.57132268,62663018.467327684,58106875.647228733,53315300.050784916,48281463.23157689,43667236.395375073,38133117.880253032,37938415.422976226,47574660.404917464,37899238.518603273,47934983.002696186,61584459.190893248,68732499.50107725,73259720.186948597,81906634.308520809,90985774.261253715,83316189.456886426,93647345.323152557,98887635.448510468,107240518.44609089,117496569.38372347,108097950.41402255,117735934.34136806,131386331.11103439,137522073.38251328,140802029.46175021,149805953.34457299,159395691.99506533,152776554.70927411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"АКТИВЫ","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2872177.221404139,null,null,0,110927973.46315388,220186696.80357826,327671406.75285012,322449843.86079746,317119231.71330392,311784333.57879239,306449435.4442808,301114537.30976933,295779639.17525774,290444741.04074621,285109842.90623468,279774944.77172315,274440046.63721156,269174592.94714451,263978583.7015219,258852018.90034369,253725454.09916547,248598889.29798728,243472324.49680907,238345759.69563088,233219194.89445266,228092630.09327444,222966065.29209623,217839500.49091804,212712935.68973982,207586370.88856164,202459806.08738342,197333241.2862052,192206676.48502702,187080111.6838488,181953546.88267058,176826982.08149236,171700417.28031418,166573852.47913596,161447287.67795777,156320722.87677959,151194158.0756014,146067593.27442318,140941028.47324499,135814463.67206681,130687898.87088861,125561334.0697104,120434769.2685322,115308204.46735401,110181639.66617581,105055074.86499763,99928510.063819423,94801945.262641221,89675380.461463034,84548815.660284832,79422250.859106645,74295686.057928443,69169121.256750241,64042556.455572061,58915991.654393859,53789426.853215665,48662862.05203747,43536297.250859275,38409732.449681073,33283167.648502883,28156602.847324684,24418926.935035355,22070139.911634918,21110241.77712338,20150343.642611839,19190445.508100301,18230547.373588763,17270649.239077222,16310751.104565684,15350852.970054144,14390954.835542604,13431056.701031065,12471158.566519532,11511260.432007993,10551362.297496455,9591464.1629849151,8631566.0284733754,7671667.8939618357,6711769.7594502959,5751871.6249387572,4791973.4904272174,3832075.3559156787,2872177.221404139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"АКТИВЫ","Дебиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,9746284.9413972646,null,null,0,309856.45080000005,827769.78916666715,1602849.744166668,1257112.5219466682,1979656.2325800019,2468848.3027260043,2336792.9446095061,2173730.8776690043,2486392.4048106107,2671293.6357978117,2766500.842624363,3027828.8649379071,2864241.8196135685,3056673.9236545172,3253057.4056018535,2361626.5499213971,3015579.5934281154,3519459.3040503329,3350964.6473662602,3174330.1521950336,3489341.901647862,3687546.9688100517,3764875.4344380088,4042118.3333104551,3868568.8369258586,4072720.0561029203,4281063.2921008412,3335344.2973094527,4029123.0811657254,4563689.0661648382,4384933.0848887116,4197541.5489615612,4531737.5139560513,4742013.2697083931,4824051.0388930868,5118178.0303068683,4934059.3695924412,5150643.3980173655,5371674.7370875962,4368361.4555133991,5104391.3673065081,5671512.4207920469,5481870.2002561986,5283066.519791089,5637615.0190537572,5860696.5683314204,5947730.4376594611,6259769.7628503107,6064438.2756983638,6294212.2714543529,6528704.4190739356,5464289.3586519025,6245143.492073182,6846802.217716001,6645610.7859495208,6434699.9613441303,6810840.464211911,7047507.6798405871,7139841.9118107557,7470884.4319057539,7263657.2571862973,7507424.4892838411,7756197.2086934745,6626959.2710917406,7455367.4212384187,8093667.1632728763,7880223.1733117625,7656467.8794878908,8055515.3389802724,8306595.5880407244,8404552.9747378603,8755755.9843066186,8535908.6746467054,8794521.3311789706,9058444.3092006221,7860435.7811989337,8739293.9876895845,9416466.1840139553,9190023.4550642818,8952641.4638464972,9375990.9136220291,9642361.949850291,9746284.9413972646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3014951.3197004348,null,null,0,308869.90165973338,815499.27752799983,1561688.9051279984,1304043.4933813303,1849159.3021441041,2254527.1564375982,2120066.4652365893,1967869.2221295985,2132586.8619519994,2209862.3111007959,2225134.535411492,2394946.5539859682,2236324.072226455,2315153.0214395379,2395146.5539859389,1759175.3769478849,2153790.9563466758,2441351.4235137999,2278738.8714681864,2114157.569422543,2277163.8714681864,2359848.2724909782,2360242.022491008,2514308.6537192166,2346165.2042788966,2429765.4706657529,2514528.6537192464,1840443.6059579058,2258884.1045587361,2563597.3135513365,2391169.5814611316,2216773.0993709564,2389594.5814611614,2477186.572506249,2477580.322506249,2640213.6704578996,2461969.7522382941,2550632.1696814317,2640455.6704579014,1925935.7475795373,2369652.1681284942,2692562.7209237851,2509722.0643242039,2324912.6577247418,2508147.0643242635,2600945.5176239051,2601339.2676239647,2773038.9650514163,2584079.8179206084,2678112.9581526779,2773305.1650514137,2015888.0265281238,2486419.7443551999,2828635.8591907006,2634748.1309792977,2438891.6527678948,2633173.1309793554,2731495.1200850569,2731888.8700850569,2913184.3149664365,2712857.7757420577,2812589.0311877578,2913477.134966433,2110550.4980687983,2609530.6436299197,2972228.0292337053,2766620.462749254,2559044.1462648027,2765045.4627493732,2869227.3709915988,2869621.1209915988,3061073.2693609111,2848687.4975486137,2954464.2303714305,3061395.3713610321,2210187.8811114766,2739349.0503923446,3123775.0161547214,2905733.8732462674,2685723.9803376943,2904158.8732461482,3014557.5697003156,3014951.3197004348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,"АКТИВЫ","Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,121116.52799999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,137143141.22677228,null,null,37309943.14366667,0,0,0,0,0,0,0,10368153.369723588,31512056.125363193,53292169.145289108,44165170.031904764,44991230.40005751,42741932.024372131,42262432.769653037,43245441.81545727,27418998.442233816,26815558.717230406,29548417.386280309,28181283.932367377,24695404.232549589,24602618.866614055,25248813.740779791,12606941.394389354,14482696.517047752,13112808.535980392,13613063.007391445,15648049.655984968,526686.17486540228,906425.4944723472,4774329.5417731591,4325825.5656733289,1654953.6409130767,2549762.1771789864,4212591.1335079186,0,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,0,3199474.9674692713,14834846.149622638,8051486.9723193534,17719741.295216005,31328118.490286365,39855108.491427466,45773558.922118679,54775322.402225479,64459098.332167253,57651060.525614358,68399459.368453965,75031880.709795609,83980272.4525325,94825367.405665353,88435862.588727221,97625725.274812758,111174422.01690388,118714546.29475245,123411792.39262727,132733830.0672776,142906697.11959904,137143141.22677228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"АКТИВЫ","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,22185833.333333328,44393333.333333313,66601666.666666642,66624166.666666642,66624999.999999978,66624999.999999978,66624999.999999978,44439166.666666649,22231666.666666664,23333.333333335817,833.33333333581686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25]
[26]
[27]
[28,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[29]
[30,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,152776554.70927295,null,null,37431059.671666667,133732533.14894693,266223299.20360625,397437612.0688113,391635166.54279214,387573047.24802798,383132709.03795594,377531294.85412687,360063457.44595808,354142341.23405015,348641399.46626723,334267481.64950871,330188950.59070456,322282544.55342376,316808852.6618917,312872229.47656697,290391819.26944679,285710383.36617076,284108117.41183174,277283311.94801092,268329651.64979807,263588319.53418276,259388839.07535529,241698124.14341456,238878623.99499539,232040478.26692486,227701919.42272151,224903447.68918824,203035715.3643378,199401109.1652236,198981727.60533798,193055475.11469355,184896250.37073779,181171511.55291018,178005643.4548583,168748919.03935692,164079114.57754406,158590187.1974318,153768868.8421216,148953158.88079,142108760.87515923,138161942.40632319,133925409.21142577,128426361.53311235,122916183.64486955,118327401.74955361,113516716.95095281,108477579.76910266,103834753.99054277,98323898.555081859,93521140.889891863,88724260.443232045,81775863.443108395,77900684.493178651,73717994.532478794,68196350.571322545,62663018.467327498,58106875.647228353,53315300.050784722,48281463.231576651,43667236.395375028,38133117.88025292,37938415.42297601,47574660.404917471,37899238.518603273,47934983.002695978,61584459.190893084,68732499.50107713,73259720.18694818,81906634.308520302,90985774.261253223,83316189.456885874,93647345.323151737,98887635.448509544,107240518.44609012,117496569.38372245,108097950.41402152,117735934.3413669,131386331.11103296,137522073.38251191,140802029.46174908,149805953.34457183,159395691.99506426,152776554.70927295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,84685602.783943355,null,null,-538815.45388888894,-4100821.4633397548,-8756173.7978561651,-13467135.446272407,-19226699.6134784,-24530329.269440573,-27179245.315298926,-29084044.536957659,-32086584.892214622,-34920846.755113035,-36739386.61371956,-38144540.462478817,-39106309.200988472,-40301697.490228862,-41702097.827915549,-42355711.626249328,-45095011.856961131,-48748949.527985357,-49690113.012283906,-50139612.850787908,-51831395.344892278,-53480156.31650988,-54113513.694575347,-54377180.318132266,-54166381.824366987,-54223236.040548772,-54568696.437886663,-54208754.030452028,-56102452.401030757,-58952945.943384677,-58972415.944717407,-58480918.915301561,-59289079.597515404,-60054218.757242471,-59760923.031395428,-59159109.356928259,-58063641.820865095,-57227494.969928518,-56694696.986713618,-55414262.863056727,-56596045.803504802,-58778548.788758099,-57996664.626353711,-56638039.797934942,-56652363.396595761,-56623665.472769812,-55475886.67949675,-54016540.173817977,-52043561.011082225,-50331278.613152727,-48934795.895832777,-46750984.637939572,-47120250.201676533,-48535994.933575958,-46850580.089671582,-44556864.438872024,-43682020.300552249,-42764154.639745697,-40671345.888883442,-38238728.529240936,-35271681.342758253,-32614962.628987215,-28878491.109125141,-22940588.763853543,-18235172.320160851,-14670714.693122944,-7936952.135694379,-676282.47217537276,4040815.2600676212,8619620.0121612567,14119854.934010351,19927242.421968408,26142035.72481342,32058974.930030309,37657369.473457232,43882194.961401016,47917142.501213208,50999613.294735238,56728824.202787876,62897666.44144091,67785788.369949967,72670873.812744737,78517908.788147479,84685602.783943355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,16147335.003513813,null,null,0,1670648.377356,4408655.4402449997,8444037.9942449965,6304881.7023696005,9995239.0480026007,12247486.935953841,11140001.41514951,9902223.4801328927,11257264.587940544,11882668.176159471,12006445.969661146,12954323.283055454,11658890.954749912,12306607.118902713,12954323.283055484,7772593.9698333144,11011174.7905972,13278181.365131915,11950363.228618681,10622545.092105508,11950363.228618681,12614272.296875238,12614272.296875238,13610135.899260104,12249122.30933404,12929629.104297042,13610135.899260044,8166081.5395560265,11568615.514371037,13950389.296741605,12555350.367067456,11160311.437393308,12555350.367067456,13252869.831904531,13252869.831904531,14299149.029160142,12869234.126244068,13584191.577702045,14299149.029160023,8579489.417495966,12154276.674786091,14656627.754889131,13190964.979400277,11725302.203911424,13190964.979400396,13923796.367144823,13923796.367144823,15023043.448761463,13520739.103885412,14271891.276323557,15023043.448761702,9013826.069257021,12769586.931447506,15398619.534980774,13858757.581482649,12318895.627984524,13858757.58148241,14628688.558231592,14628688.558231592,15783585.023355246,14205226.521019697,14994405.772187471,15783585.023355246,9470151.0140132904,13416047.269851923,16178174.648938894,14560357.184045076,12942539.71915102,14560357.184044838,15369265.916491747,15369265.916491747,16582629.015161991,14924366.113645792,15753497.564404011,16582629.015161991,9949577.4090969563,14095234.662887335,16997194.740540743,15297475.266486645,13597755.792432547,15297475.266486645,16147335.003513813,16147335.003513813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,8729531.2899442911,null,null,0,528202.63599999994,1625126.3600000003,3828072.1751999995,2474960.6647999994,4180120.475440003,5434083.9189000055,4959491.4369000047,4229568.1995840073,4875013.9751040041,5184922.8658500016,5174386.9127496108,5784817.2549476475,5073569.2317983508,5358068.4410580695,6069316.464207381,3176907.8367335647,4665787.0318594277,5958361.772596091,5372293.4015210569,4590868.9067543447,5225776.3087522984,5567649.5252127349,5489507.0757360458,6137112.6257739663,5382549.5980148613,5684374.8091184795,6438937.8368775845,3370381.5239906311,4949933.4620996714,6321226.0045471787,5699466.0696736872,4870452.8231756985,5544026.0859553218,5906719.3812981844,5823818.0566483736,6510862.7846835852,5710346.8685339689,6030553.2349938154,6831069.1511434317,3575637.7588016391,5251384.4099414945,6706188.6682240367,6046563.553316772,5167063.4001070261,5881657.2745899558,6266438.5916191936,6178488.5762982368,6907374.328270793,6058106.9928276539,6397813.9270049334,7247081.2624480724,3793394.098312676,5571193.7205069661,7114595.5581189394,6414799.2737137675,5481737.5611736178,6239850.2026125193,6648064.7018488646,6554758.5305948853,7328033.4248625636,6427045.7086910009,6787440.7951596975,7688428.5113313198,4024411.7989001274,5910479.4180860519,7547874.4276086092,6805460.54948318,5815575.3786492348,6619857.0799517632,7052931.842191577,6953943.3251081705,7774310.6604367495,6818452.792350173,7200795.9395847321,8156653.8076711893,4269498.4774528742,6270427.6146472692,8007539.9802496433,7219913.0969463587,6169743.9192086458,7023006.3761205673,7482455.3913807869,8729531.2899442911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,37128.944999990985,null,null,-698.4,3645.7999999999956,10978.833333333292,24921.059999999939,16440.939999999915,27434.713333333406,34235.25,30980.25,26586.840000000084,30339.540000000037,32269.125,32145.645000000019,34598.129999999888,30440.655000000261,32145.645000000484,36093.120000000112,19214.054999999702,28237.334999999031,34598.129999998957,31188.149999999441,26781.509999999776,30440.655000000261,32394.80999999959,32145.644999999553,34598.12999999919,30440.654999999213,32145.644999999669,36093.119999999995,19214.055000000284,28237.335000000661,34598.13000000047,31188.15000000177,26781.51000000129,30440.655000002822,32394.810000002035,32145.645000002813,34598.130000003031,30440.65500000352,32145.645000000834,36093.12000000081,19214.055000001914,28237.33500000136,34598.130000001285,31188.150000002002,26781.510000002105,30440.65500000352,32394.81000000285,32145.645000001648,34598.130000002682,30440.655000002356,32145.645000002813,36093.12000000244,19214.055000002962,28237.335000002058,34598.130000004079,31188.150000003632,26781.51000000257,30440.655000002356,32394.810000003781,32145.645000004675,34598.130000005011,30440.655000003288,32145.645000003045,36093.120000000345,19214.054999999469,28237.334999995539,34598.129999994999,31188.149999994086,26781.509999993956,30440.654999992112,32394.809999992838,32145.644999995129,34598.129999992205,30440.654999990715,32145.644999988377,36093.119999991497,19214.054999993648,28237.334999994142,34598.129999997094,31188.149999996647,26781.509999996051,30440.654999994673,32394.809999991208,37128.944999990985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,91102.969331793021,null,null,-25447.916666666657,49428.728415033518,393896.52024010819,969940.27527685906,-3123779.1689040451,-1960975.4672651303,-531830.65581114707,948621.16113217059,2323960.8181591616,3704556.0831819759,5173912.7276896751,-1683881.0937500014,-132916.53619615256,1402470.983214532,2911708.5679038959,4476126.0220359163,555238.93311860145,1838002.0400372939,3367519.5920873182,4939130.549483289,6391718.7745217727,7844306.9995602565,9386162.2738668527,-1716925.1484374953,-100680.66640748887,1499198.1899233679,3071572.6710876147,4701951.1025850698,731095.60791631741,2065296.1877477388,3658743.156495295,5296414.509234421,6809037.6037904834,8321660.6983465469,9928069.9865398929,-1750612.8058594251,-66048.356301661348,1601321.9577559272,3239763.6636541225,4939177.5938711502,918794.57297227182,2306766.5995951928,3967109.3635731079,5673915.3709821738,7249342.5521376468,8824769.7332931198,10498731.034138773,-1784956.6501523813,-28883.582898200722,1709124.8957460511,3416707.1584828487,5188381.4613546124,1118993.5238740435,2563183.7276309719,4293533.4373215428,6072698.5921419254,7713833.8676296463,9354969.1431173682,11099626.828104615,-1819969.5257798443,10956.833790320903,1822904.0849521942,3602850.3721878715,5450167.7799287625,1332384.5914414711,2835358.0594155379,4638977.8583111353,6493884.3842462488,8203773.2682075091,9913662.1521687694,11732314.267610449,-1855664.544092875,53623.597582451534,1942971.8134863894,3798663.2189934175,5725172.2056531832,3506830.9297510306,5071276.987396352,6951589.5964659974,8885785.3231316134,10667621.889698438,12449458.456265263,14345564.392906182,91102.969331793021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"ПАССИВЫ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,865469.45135904197,null,null,63343.15,172419.87738461536,314309.51393162395,523432.04384615377,523432.04384615377,603818.74434529943,705054.96107692376,705054.96107692423,705054.96107692434,705054.96107692434,705054.96107692434,705054.96107692434,745886.55135846231,746561.55135846231,746561.55135846231,746561.55135846231,746561.55135846231,746561.55135846231,746561.55135846231,746561.55135846231,746561.55135846231,746561.55135846231,746561.55135846231,746561.55135846231,768263.1478992179,768958.39789921767,768958.39789921744,768958.39789921767,768958.3978992179,768958.3978992179,768958.3978992179,768958.39789921418,768958.39789921464,768958.39789921464,768958.39789921464,768958.39789921464,791311.04233618919,792027.14983618911,792027.14983619004,792027.14983618958,792027.14983618911,792027.14983618911,792027.14983618911,792027.14983618958,792027.14983618911,792027.14983618911,792027.14983618911,792027.14983618911,815050.37360627623,815787.96433127578,815787.96433127578,815787.96433127578,815787.96433127578,815787.96433127578,815787.96433127578,815787.96433127578,815787.96433127578,815787.96433127578,815787.96433127578,815787.96433127578,839501.88481446635,840261.60326121654,840261.60326121561,840261.60326121561,840261.60326121561,840261.60326121654,840261.60326121561,840261.60326121561,840261.60326121561,840261.60326121654,840261.60326121747,840261.60326121561,864686.94135888945,865469.4513590429,865469.45135904383,865469.45135904197,865469.45135904197,865469.4513590429,865469.45135904197,865469.45135904197,865469.45135904197,865469.4513590429,865469.45135904383,865469.45135904197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,496591.16069736844,null,null,19002.945,84448.981430769229,169582.76335897431,295056.28130769223,295056.28130769223,343288.30160717946,404030.03164615383,404030.03164615383,404030.03164615383,404030.03164615383,404030.03164615406,404030.0316461536,427958.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,440797.66438902949,441214.81438902952,441214.81438902952,441214.81438902847,441214.81438902847,441214.81438902835,441214.81438902847,441214.81438902859,441214.81438902847,441214.81438902835,441214.81438902847,441214.81438902859,454021.59432069992,454451.25882069976,454451.25882069988,454451.25882069999,454451.25882069988,454451.25882069976,454451.25882069976,454451.25882069999,454451.25882069976,454451.25882069976,454451.25882069976,454451.25882069999,467642.24215032044,468084.79658532236,468084.79658532212,468084.79658532212,468084.79658532189,468084.79658532212,468084.79658532189,468084.79658532189,468084.79658532236,468084.79658532212,468084.79658532189,468084.79658532189,481671.50941483164,482127.34048288199,482127.34048288153,482127.34048288199,482127.34048288153,482127.34048288199,482127.34048288153,482127.34048288199,482127.34048288153,482127.34048288199,482127.34048288153,482127.34048288199,496121.65469727735,496591.16069736867,496591.16069736844,496591.16069736867,496591.1606973689,496591.16069736867,496591.16069736844,496591.16069736844,496591.16069736844,496591.16069736844,496591.16069736844,496591.16069736844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,-11499.999999999998,56000,146500,161500,94000,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по налогам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,18571.428571429104,null,null,0,41250,123110.11904761904,244940.47619047615,119910.71428571426,237901.78571428568,353973.21428571426,468124.99999999994,580357.14285714272,690669.64285714272,799062.5,905535.71428571409,1010089.2857142854,1112723.2142857141,1213437.4999999998,1312232.1428571427,96874.999999999767,191830.35714285681,284866.07142857113,375982.14285714249,465178.57142857113,552455.35714285704,637812.49999999977,721249.99999999977,802767.85714285704,882366.07142857113,960044.64285714249,1035803.5714285711,73839.285714285448,145758.92857142817,215758.92857142817,283839.28571428545,349999.99999999953,414241.0714285709,476562.49999999953,536964.28571428545,595446.42857142817,652008.92857142817,706651.78571428545,759374.99999999953,50803.571428570896,99687.499999999534,146651.78571428545,191696.42857142817,234821.42857142817,276026.78571428545,315312.49999999953,352678.5714285709,388124.99999999953,421651.78571428545,453258.92857142817,482946.42857142817,27767.85714285681,53616.071428571362,77544.642857142724,99553.571428571362,119642.85714285728,137812.5,154062.5,168392.85714285728,180803.57142857183,191294.64285714319,200386.90476190532,208601.19047619123,7857.1428571427241,15357.142857142724,22500,29285.714285714552,35714.285714285914,41785.714285714552,47500.000000000466,52857.14285714319,57857.14285714319,62500.000000000466,66785.714285715017,70714.28571428638,3571.428571428638,6785.7142857145518,9642.8571428572759,12142.857142857276,14285.714285714552,16071.428571429104,17500.000000000466,18571.428571429104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НДС",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2163298.1779628843,null,null,-74824.652777777752,-598542.8319506431,-272646.50955425121,272025.03232643148,853023.69991122931,611562.51159710088,1260430.4062724523,1622032.3308244986,1402797.9017534959,1254939.7229120461,1491689.766638671,1595271.5639105178,1631614.0364593342,1726476.1854102034,1543455.9162671249,1668466.2885035183,1588761.0680841226,881204.59439948201,1465750.2662704922,1779157.6182358563,1523287.9503158592,1358610.6305727996,1591682.2114485614,1696818.9583643265,1722844.494638063,1814841.123336412,1621796.1463300735,1752370.8660897166,1674789.9483105168,927591.3944561556,1538949.2658561245,1869800.3989800885,1602554.8630870059,1427963.2200665921,1672045.2827415094,1782504.5774698853,1808558.1063628122,1907107.8719065711,1703481.4389044717,1839852.7551921234,1764900.1757601425,975805.40494281799,1615154.8188039437,1964434.6941793486,1685339.2566687092,1500229.508083351,1755828.5233626664,1871879.8198866695,1897881.2925030887,2003408.5386794806,1788612.7127509266,1931021.6208536625,1859251.0426056385,1025876.7444370389,1694445.90622513,2063195.5524631292,1771758.385600239,1575489.9788210243,1843134.9556630105,1965061.3490735292,1990921.7019942105,2103874.205655992,1877288.0990601033,2025984.5999353975,1958003.2928079963,1077829.526864171,1776897.31798473,2166217.0474481881,1861928.0063975155,1653821.3791404516,1934064.8167427331,2062163.7338196635,2087784.1305325776,2208633.730636254,1969601.6424518675,2124845.0040784478,2061318.1159265786,1131680.4219780713,1862578.2647762746,2273631.0756438822,1955961.1719900817,1735295.3766280711,2028714.2532089204,2163298.1779628843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НП",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1541923.4989489727,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1010203.8150169057,1144701.1880234084,1375058.7304622736,1451846.8719895142,1553698.3257112531,1479234.801304223,1399598.6358567299,1556206.3719859459,1008736.8849530481,770617.69838050567,1432302.7270131595,1542210.5596632566,1222030.4821272604,1221271.3606986925,1461758.7438506857,1541923.4989489727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,"ПАССИВЫ","Вложения Учредителей в капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,38000000,null,null,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,93000000,219000000,340000000,345000000,345000000,345000000,338611111.1111111,332222222.22222221,325833333.33333331,319444444.44444442,313055555.55555558,306666666.66666669,300277777.77777779,293888888.8888889,287500000,281111111.1111111,274722222.22222221,268333333.33333331,261944444.44444445,255555555.55555555,249166666.66666666,242777777.77777776,236388888.88888887,229999999.99999997,223611111.11111107,217222222.22222218,210833333.33333328,204444444.44444439,198055555.55555549,191666666.6666666,185277777.7777777,178888888.88888881,172499999.99999991,166111111.11111102,159722222.22222212,153333333.33333322,146944444.44444433,140555555.55555543,134166666.66666654,127777777.77777764,121388888.88888875,114999999.99999985,108611111.11111099,102222222.22222209,95833333.333333194,89444444.444444329,83055555.555555463,76666666.666666567,70277777.777777672,63888888.888888776,57499999.999999881,51111111.111110985,44722222.22222209,38333333.333333194,31944444.444444299,25555555.555555463,19166666.666666627,12777777.777777731,6388888.8888888359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,658750.00000000012,1551250,2408333.333333334,2443750,2443750,2443750,2398495.3703703713,2353240.7407407407,2307986.1111111101,2262731.4814814813,2217476.8518518507,2172222.2222222239,2126967.5925925933,2081712.9629629627,2036458.3333333321,1991203.7037037015,1945949.0740740746,1900694.4444444478,1855439.8148148134,1810185.1851851866,1764930.5555555522,1719675.9259259254,1674421.2962962985,1629166.6666666642,1583912.0370370373,1538657.4074074104,1493402.7777777761,1448148.1481481493,1402893.5185185149,1357638.8888888881,1312384.2592592612,1267129.6296296269,1221875,1176620.3703703731,1131365.7407407388,1086111.1111111119,1040856.4814814776,995601.85185185075,950347.22222222388,905092.59259259701,859837.96296295524,814583.33333332837,769328.7037037015,724074.07407407463,678819.44444444776,633564.81481482089,588310.18518517911,543055.55555555224,497800.92592592537,452546.2962962985,407291.66666667163,362037.03703702986,316782.40740740299,271527.77777777612,226273.14814814925,181018.51851852238,135763.88888889551,90509.25925925374,45254.62962962687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,4128569.7262063175,9382605.6572807878,15462071.869001284,17427119.191840451,12617736.404693885,4960740.2909309156,7259639.685806293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8091061.0602606311,5295413.1948316302,5761666.8673371691,4369142.6668022946,1299212.7969343583,15719899.288155556,14629128.010307094,9734681.5745849069,9338719.9311257079,11182749.655002668,9488347.099807784,6875614.1362680625,18853774.898200646,15163761.547009127,14852253.731761521,12470199.191489257,8375513.311598992,22100375.914327681,20102107.50575747,14066503.540619276,12758431.935455484,13763482.949166054,11087406.909468606,7428513.7878664974,19094879.194636233,14288845.658473063,6644905.7473200057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по %% по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,38533.317444592292,126104.30357921298,270416.97435655829,433070.08681373583,0,0,67756.637067525415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75516.569895765861,0,53775.557428480359,0,0,146719.0600227851,0,0,0,104372.33011335833,0,0,175968.56571653951,0,0,0,0,206270.17520039156,0,0,0,128459.17419221671,0,0,178218.87248327164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47]
[48]
[49]
[50,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[51]
[52,null,null,null,null,null,null,"БАЛАНС",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,1.1622905731201172E-6,null,null,0,1.4901161193847656E-8,-2.9802322387695313E-8,1.1920928955078125E-7,-5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,0,-1.1920928955078125E-7,-5.9604644775390625E-8,0,-1.1920928955078125E-7,0,0,-1.1920928955078125E-7,0,-5.9604644775390625E-8,-2.9802322387695313E-8,0,-2.9802322387695313E-8,5.9604644775390625E-8,8.9406967163085938E-8,1.1920928955078125E-7,2.6822090148925781E-7,2.384185791015625E-7,1.4901161193847656E-7,2.384185791015625E-7,1.7881393432617188E-7,1.7881393432617188E-7,1.4901161193847656E-7,1.7881393432617188E-7,2.0861625671386719E-7,1.7881393432617188E-7,2.9802322387695313E-7,3.2782554626464844E-7,3.8743019104003906E-7,5.0663948059082031E-7,5.0663948059082031E-7,4.1723251342773438E-7,4.6193599700927734E-7,2.5331974029541016E-7,2.8312206268310547E-7,2.2351741790771484E-7,1.3411045074462891E-7,1.7881393432617188E-7,1.7881393432617188E-7,1.4901161193847656E-7,0,-4.4703483581542969E-8,7.4505805969238281E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,1.3411045074462891E-7,1.862645149230957E-7,3.7997961044311523E-7,1.9371509552001953E-7,2.384185791015625E-7,4.4703483581542969E-8,1.1175870895385742E-7,2.1606683731079102E-7,-7.4505805969238281E-9,0,2.0861625671386719E-7,1.6391277313232422E-7,1.1920928955078125E-7,4.1723251342773438E-7,5.0663948059082031E-7,4.9173831939697266E-7,5.5134296417236328E-7,8.1956386566162109E-7,9.2387199401855469E-7,7.7486038208007813E-7,1.0132789611816406E-6,1.0281801223754883E-6,1.1622905731201172E-6,1.430511474609375E-6,1.3709068298339844E-6,1.1324882507324219E-6,1.1622905731201172E-6,1.0728836059570313E-6,1.1622905731201172E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Sens","index":21,"n_rows":53,"n_cols":25,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Sens",null,null,"Анализ чувствительности финмодели"]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный"]
[null,null,null,null,null,null,null,"факторы",null,null,null,null,null,null,null,null,"значение",null,null,null,"показатель-1","показатель-2","показатель-3","показатель-4","показатель-5"]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Изменения трафика",null,null,null,null,null,null,null,null,null,null,null,null,"Выручка","EBITDA","FCF","Кассовый разрыв","NPV(WACC)"]
[17,null,null,null,null,null,null,"Изменения трафика","Сценарии",null,null,null,null,null,null,null,null,null,null,null,"руб.","руб.","руб.","руб.","руб."]
[18,null,null,null,null,null,null,"Изменения трафика","Сценарии","пессимистический",null,null,null,null,null,"*",-0.1,null,null,null,1578300434.8544188,435103022.31590855,111993760.44990396,398185859.47244209,-5375918.6711212453]
[19,null,null,null,null,null,null,"Изменения трафика","Сценарии","умеренно пессимистический",null,null,null,null,null,"*",-0.05,null,null,null,1665983792.3463311,478206817.68228847,146669374.27600533,396997322.66547459,20834591.454205427]
[20,null,null,null,null,null,null,"Изменения трафика","Сценарии","базовый",null,null,null,null,null,null,0,null,null,null,1753667149.838243,521310613.04866838,180210743.49310559,395808785.8585071,45760693.200061381]
[21,null,null,null,null,null,null,"Изменения трафика","Сценарии","умеренно оптимистический",null,null,null,null,null,"*",0.05,null,null,null,1841350507.3301554,564414408.41504848,214921367.32951641,394620249.0515396,69477190.527078658]
[22,null,null,null,null,null,null,"Изменения трафика","Сценарии","оптимистический",null,null,null,null,null,"*",0.1,null,null,null,1929033864.8220677,607518203.78142858,250333919.54989055,393431712.2445721,92944123.229444221]
[23,null,null,null,null,null,null,"Изменения трафика","Сценарии",null,null,null,null,null,null,null,null,null,null,null,"Изменения","Изменения","Изменения","Изменения","Изменения"]
[24,null,null,null,null,null,null,"Изменения трафика","Сценарии","пессимистический",null,null,null,null,null,null,null,null,null,null,-9.9999999999999978E-2,-0.16536703565003325,-0.37854004550961434,6.0056110396315083E-3,-1.1174789605484829]
[25,null,null,null,null,null,null,"Изменения трафика","Сценарии","умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,-4.999999999999985E-2,-8.2683517825016623E-2,-0.18612302777821607,3.0028055198157541E-3,-0.54470551040128301]
[26,null,null,null,null,null,null,"Изменения трафика","Сценарии","базовый",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[27,null,null,null,null,null,null,"Изменения трафика","Сценарии","умеренно оптимистический",null,null,null,null,null,null,null,null,null,null,5.0000000000000121E-2,8.2683517825016969E-2,0.19261129033485599,-3.0028055198157541E-3,0.51827224782917991]
[28,null,null,null,null,null,null,"Изменения трафика","Сценарии","оптимистический",null,null,null,null,null,null,null,null,null,null,0.10000000000000024,0.16536703565003394,0.38911762249883675,-6.0056110396315083E-3,1.0310908058822752]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[41,null,null,null,null,null,null,"Изменения прайс-листа",null,null,null,null,null,null,null,null,null,null,null,null,"Выручка","EBITDA","FCF","Кассовый разрыв","NPV(WACC)"]
[42,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии",null,null,null,null,null,null,null,null,null,null,null,"руб.","руб.","руб.","руб.","руб."]
[43,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","пессимистический",null,null,null,null,null,"*",-7.0000000000000007E-2,null,null,null,1630910449.349566,404200720.78247041,81242021.733852953,398483929.63222212,-26840279.787324406]
[44,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","умеренно пессимистический",null,null,null,null,null,"*",-0.03,null,null,null,1701057135.3430958,471120659.22029805,141462102.58242482,396955276.04724211,17051215.17992555]
[45,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","базовый",null,null,null,null,null,null,0,null,null,null,1753667149.838243,521310613.04866838,180210743.49310559,395808785.8585071,45760693.200061381]
[46,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","умеренно оптимистический",null,null,null,null,null,"*",0.03,null,null,null,1806277164.3333902,571500566.87703896,220431217.96939892,394662295.66977215,73021076.80523257]
[47,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","оптимистический",null,null,null,null,null,"*",7.0000000000000007E-2,null,null,null,1876423850.3269205,638420505.31486654,274994421.78307474,393133642.08479214,108647382.95487882]
[48,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии",null,null,null,null,null,null,null,null,null,null,null,"Изменения","Изменения","Изменения","Изменения","Изменения"]
[49,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","пессимистический",null,null,null,null,null,null,null,null,null,null,-7.0000000000000007E-2,-0.2246451335055879,-0.54918324979353372,6.7586770917998874E-3,-1.5865356905757799]
[50,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,-2.9999999999999964E-2,-9.6276485788108657E-2,-0.21501848424571421,2.8965758964856663E-3,-0.62738293527636779]
[51,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","базовый",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[52,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","умеренно оптимистический",null,null,null,null,null,null,null,null,null,null,2.9999999999999964E-2,9.6276485788109115E-2,0.22318577514681892,-2.8965758964855154E-3,0.59571614192974298]
[53,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","оптимистический",null,null,null,null,null,null,null,null,null,null,7.0000000000000284E-2,0.22464513350558823,0.52596019778141212,-6.7586770917997373E-3,1.3742512483340854]

{"sheet":"UnitEc","index":22,"n_rows":167,"n_cols":159,"rows_kept":167,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,9,9,9,9,9,9,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,8,8,8,8,8,8,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"UnitEc",null,null,"Расчет юнит-экономики бизнес-проекта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2022-09-01","2023-09-01","2024-09-01","2025-09-01","2026-09-01","2027-09-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2022-08-31","2023-08-31","2024-08-31","2025-08-31","2026-08-31","2027-08-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,"BS",null,null,null,null,null,"кол-во ТС",null,null,null,null,"кол-во ТС",null,null,null,null,null,null,null,null,null,null,30,null,null,30,30,30,30,30,30,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17]
[18,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,58455571.661274768,null,null,5160058.5088844867,7823058.2253165506,8219100.5479731988,8635192.5132143404,9072349.1341958158,9531636.8091144804,10014175.922575898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,58455571.661274768,null,null,5160058.5088844867,7823058.2253165506,8219100.5479731988,8635192.5132143404,9072349.1341958158,9531636.8091144804,10014175.922575898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"Выручка","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"Выручка","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[23]
[24,null,null,null,null,null,null,"Себестоимость",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,26347287.70844955,null,null,2279202.0499078054,3489692.6280704644,3683336.4071505307,3887338.363704165,4103154.6424926599,4331486.4538325416,4573077.1632913817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,26347287.70844955,null,null,2279202.0499078054,3489692.6280704644,3683336.4071505307,3887338.363704165,4103154.6424926599,4331486.4538325416,4573077.1632913817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","ГСМ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,17496676.201949172,null,null,1496681.4750463127,2288607.7819083938,2427983.9958266146,2575848.2211724552,2732717.3778418582,2899139.8661524276,3075697.4840011094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","Текущие ремонты",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2892012.5953634991,null,null,247385.36777625003,378282.27800138737,401319.66873167182,425760.03655743058,451688.82278377819,479196.67209131026,508379.74942167103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","Износ покрышек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1417086.1717281148,null,null,121218.83021036252,185358.31622067984,196646.63767851921,208622.41791314108,221327.52316405129,234806.36932474206,249106.07721661878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[30,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","ФОТ водителей",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3493471.3380067423,null,null,318397.21298067697,490341.73226154078,505681.61916440504,520852.06773933704,536477.62977151712,552571.95866466267,569149.11742460274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1048041.4014020227,null,null,95519.163894203055,147102.5196784623,151704.48574932147,156255.62032180114,160943.28893145517,165771.58759939883,170744.73522738073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","ГСМ",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","Текущие ремонты",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","Износ покрышек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[37,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","ФОТ водителей",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Доп.условия","ГСМ",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,"Себестоимость","Доп.условия","Текущие ремонты",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,"Себестоимость","Доп.условия","Износ покрышек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[44,null,null,null,null,null,null,"Себестоимость","Доп.условия","ФОТ водителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"Себестоимость","Доп.условия","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[47]
[48,null,null,null,null,null,null,"Валовая прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,32108283.952825222,null,null,2880856.4589766809,4333365.5972460853,4535764.1408226676,4747854.1495101759,4969194.4917031564,5200150.3552819379,5441098.7592845149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,32108283.952825222,null,null,2880856.4589766809,4333365.5972460853,4535764.1408226676,4747854.1495101759,4969194.4917031564,5200150.3552819379,5441098.7592845149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,null,"Валовая прибыль","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,null,null,null,"Валовая прибыль","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[53]
[54,null,null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,869019.87941273546,null,null,88223.570833333331,118513.56111111109,122557.80427777777,127001.00251722218,131909.36364829447,137361.85279385437,143452.72423114223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,52046.563619791668,null,null,5000,6916.666666666667,7262.5,7625.625,8006.90625,8407.2515624999996,8827.614140624999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,26023.281809895834,null,null,2500,3458.3333333333335,3631.25,3812.8125,4003.453125,4203.6257812499998,4413.8070703124995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,13011.640904947917,null,null,1250,1729.1666666666667,1815.625,1906.40625,2001.7265625,2101.8128906249999,2206.9035351562497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.условия",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,13011.640904947917,null,null,1250,1729.1666666666667,1815.625,1906.40625,2001.7265625,2101.8128906249999,2206.9035351562497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[60,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,190292.29166666666,null,null,20192.291666666668,28350,28350,28350,28350,28350,28350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,63790.972222222226,null,null,7090.9722222222226,9450,9450,9450,9450,9450,9450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,63125.972222222226,null,null,6425.9722222222226,9450,9450,9450,9450,9450,9450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,63375.347222222226,null,null,6675.3472222222226,9450,9450,9450,9450,9450,9450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[65,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,179938.76327538927,null,null,21672.222222222226,24399.055555555555,25155.916111111121,25937.971372222226,26746.226068944434,27581.73996212388,28445.631983209823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,136133.24081012848,null,null,16500,18495,19049.849999999999,19621.345500000003,20209.985864999999,20816.285440949996,21440.774004178496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,40839.972243038559,null,null,4950,5548.5,5714.954999999999,5886.403650000002,6062.9957594999996,6244.8856322850015,6432.2322012535496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2965.5502222222235,null,null,222.2222222222222,355.55555555555554,391.11111111111126,430.22222222222246,473.24444444444464,520.56888888888909,572.62577777777801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,37030.012499999997,null,null,4030.6125000000002,5499.9,5499.9,5499.9,5499.9,5499.9,5499.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,37030.012499999997,null,null,4030.6125000000002,5499.9,5499.9,5499.9,5499.9,5499.9,5499.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.условия",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[75,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,409712.24835088785,null,null,37328.444444444445,53347.938888888893,56289.488166666662,59587.506144999999,63306.331329349996,67522.961269230495,72329.578107307389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,250203.92437247786,null,null,24013.333333333332,34968.5,36017.554999999986,37098.081650000015,38211.024099500006,39357.354822485002,40538.075467159542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,75061.177311743362,null,null,7204,10490.55,10805.266500000002,11129.424494999997,11463.307229850001,11807.2064467455,12161.422640147859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,84447.146666666682,null,null,6111.1111111111104,7888.8888888888896,9466.6666666666661,11360,13632,16358.4,19630.080000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[80,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[81]
[82,null,null,null,null,null,null,"Маржинальная прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,31239264.073412482,null,null,2792632.8881433471,4214852.036134975,4413206.33654489,4620853.1469929535,4837285.1280548619,5062788.5024880823,5297646.0350533733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83]
[84,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,13862243.63845687,null,null,1613979.2640155239,1877553.8595293907,1938970.4216507056,2004155.9797008533,2071695.6372634964,2141680.9958447153,2214207.4804521841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,388291.59303166281,null,null,50674.520000000011,52194.755599999997,53760.598268000016,55373.416216040023,57034.618702521184,58745.657263596826,60508.026981504729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,79426.324480088297,null,null,10365.640000000001,10676.609199999997,10996.907475999998,11326.814700279998,11666.619141288402,12016.617715527049,12377.116246992862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,50572.863390445862,null,null,6600.0800000000017,6798.0824000000011,7002.0248720000027,7212.0856181600002,7428.4481867047989,7651.3016323059437,7880.8406812751209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,70494.652063626796,null,null,9200,9476,9760.2800000000025,10053.088400000001,10354.681052000002,10665.321483559997,10985.281128066799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по ремонту и экспл.ТС",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,93052.940723987354,null,null,12144,12508.319999999998,12883.569599999999,13270.076688000001,13668.178988640002,14078.224358299194,14500.571089048173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,41873.823325794321,null,null,5464.8,5628.7440000000006,5797.606319999998,5971.5345095999992,6150.6805448879995,6335.200961234641,6525.256990071678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Гл.инженер по БДД",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,52870.989047720097,null,null,6900,7107,7320.2099999999982,7539.8162999999977,7766.010788999999,7998.991112669999,8238.9608460500986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[94,null,null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,116487.47790949885,null,null,15202.356000000003,15658.426679999995,16128.179480400004,16612.024864812003,17110.385610756362,17623.697179079052,18152.408094451417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,220927.86199078907,null,null,74211.918829059825,23026.943329273508,22527.89369553846,23580.421262141546,24684.09786471129,25841.451408198791,27055.135601865692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,69430.257552935102,null,null,8482.6388888888887,8960.3645833333358,9408.3828124999982,9878.8019531250011,10372.742050781251,10891.379153320311,11435.948110986326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,7129.2592592592591,null,null,7078.7037037037044,50.555555555555507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,50762.402840099719,null,null,49310.122150997151,1452.2806891025677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,76460.549120210446,null,null,7422.600626780627,10149.784391025642,10657.273610576925,11190.137291105768,11749.644155661061,12337.126363444113,12953.982681616319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,17145.393218284578,null,null,1917.8534586894591,2413.9581102564111,2462.2372724615384,2511.4820179107692,2561.7116582689846,2612.9458914343645,2665.2048092630521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[102,null,null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,13136536.70552492,null,null,1473890.4691864639,1786673.7339201169,1846553.7502067671,1908590.1173578599,1972866.5350855074,2039470.1899938406,2108491.9097743621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","КАСКО+ОСАГО+прочме страховки",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1017069.2522759255,null,null,96055.555555555577,146004.44444444447,148924.53333333333,151903.024,154941.08448000005,158039.9061696,161200.70429299204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Платон+платные дороги и стоянки",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2630500.7247573645,null,null,232202.63289980189,352037.62013924471,369859.52465879393,388583.66309464531,408255.71103881177,428923.65641015151,450637.91651591542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,26767.77938802083,null,null,3055.5555555555552,3486.1111111111113,3660.4166666666665,3843.4375,4035.609375,4237.3898437500002,4449.2593359374996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,58455.571661274771,null,null,5160.0585088844855,7823.0582253165512,8219.1005479731994,8635.1925132143424,9072.3491341958179,9531.6368091144795,10014.1759225759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на мойку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,184497.79146752003,null,null,20000,24800,25792,26823.68,27896.62720000001,29012.492288000016,30172.991979520011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обслуживание автопарка",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,9219245.5859748125,null,null,1117416.6666666667,1252522.5,1290098.175,1328801.1202499999,1368665.1538575003,1409725.1084732248,1452016.8617274216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[111,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[112]
[113,null,null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,17377020.434955612,null,null,1178653.6241278239,2337298.1766055846,2474235.9148941836,2616697.1672921004,2765589.4907913664,2921107.5066433679,3083438.5546011892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114]
[115,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,11008427.425953198,null,null,1600505.236458845,2071459.2538046143,2050625.920471281,2050625.920471281,2050625.920471281,800625.92047128163,383959.25380461448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 4",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 5",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 6",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[126,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[128,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,10988095.238095235,null,null,1598214.2857142859,2068452.3809523811,2047619.0476190478,2047619.0476190478,2047619.0476190478,797619.04761904734,380952.38095238083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,8333333.333333333,null,null,1250000.0000000002,1666666.6666666667,1666666.6666666667,1666666.6666666667,1666666.6666666667,416666.66666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Полуприцеп SCHMITZ CARGOBULL 9084",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2571428.5714285714,null,null,285714.28571428568,380952.38095238083,380952.38095238083,380952.38095238083,380952.38095238083,380952.38095238083,380952.38095238083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Затраты на запуск ТС в работу",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,83333.333333333314,null,null,62499.999999999985,20833.333333333332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 4",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 5",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 6",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[140,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,20332.187857961057,null,null,2290.9507445589925,3006.8728522336769,3006.8728522336769,3006.8728522336769,3006.8728522336769,3006.8728522336769,3006.8728522336769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,8132.875143184423,null,null,916.38029782359695,1202.7491408934709,1202.7491408934709,1202.7491408934709,1202.7491408934709,1202.7491408934709,1202.7491408934709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[142,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,8132.875143184423,null,null,916.38029782359695,1202.7491408934709,1202.7491408934709,1202.7491408934709,1202.7491408934709,1202.7491408934709,1202.7491408934709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[143,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,4066.4375715922115,null,null,458.19014891179847,601.37457044673545,601.37457044673545,601.37457044673545,601.37457044673545,601.37457044673545,601.37457044673545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[144,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[145,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[146]
[147,null,null,null,null,null,null,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,137772.81746031751,null,null,38349.206349206346,37598.21428571429,28383.928571428569,19169.642857142862,9955.3571428571631,3102.1825396825634,1214.2857142857333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,null,null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,null,null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,null,null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[151,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[152]
[153,null,null,null,null,null,null,"EBIT",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,6230820.1915420983,null,null,-460200.81868022744,228240.70851525545,395226.06585147383,546901.60396367614,705008.2131772273,2117379.4036324043,2698265.015082289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154]
[155,null,null,null,null,null,null,"Прочие доходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[156]
[157,null,null,null,null,null,null,"Проценты начисленные",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2702253.4088777928,null,null,811283.86340239993,769328.70370370371,554623.70047800685,375482.63119333348,179081.15835799265,12453.351742355782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158]
[159,null,null,null,null,null,null,"Прибыль до налога на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3528566.782664306,null,null,-1271484.6820826272,-541087.99518844823,-159397.63462653308,171418.9727703426,525927.05481923476,2104926.0518900482,2698265.015082289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160]
[161,null,null,null,null,null,null,"Налог на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,705713.35653286113,null,null,0,0,0,0,0,166060.35351640341,539653.00301645778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162]
[163,null,null,null,null,null,null,"Чистая прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2822853.4261314441,null,null,-1271484.6820826272,-541087.99518844823,-159397.63462653308,171418.9727703426,525927.05481923476,1938865.6983736446,2158612.0120658306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164]
[165,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[166]
[167]

{"sheet":"CFind","index":23,"n_rows":92,"n_cols":159,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,9,9,9,9,9,9,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,8,8,8,8,8,8,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"CFind",null,null,"Анализ финансового потока косвенным методом",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2022-09-01","2023-09-01","2024-09-01","2025-09-01","2026-09-01","2027-09-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2022-08-31","2023-08-31","2024-08-31","2025-08-31","2026-08-31","2027-08-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,152776554.70927411,null,null,334267481.6495086,241698124.14341462,168748919.0393571,108477579.76910284,48281463.23157689,83316189.456886426,152776554.70927411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"АКТИВЫ","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2872177.221404139,null,null,285109842.90623468,222966065.29209623,161447287.67795777,99928510.063819423,38409732.449681073,14390954.835542604,2872177.221404139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"АКТИВЫ","Дебиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,9746284.9413972646,null,null,2766500.842624363,3764875.4344380088,4824051.0388930868,5947730.4376594611,7139841.9118107557,8404552.9747378603,9746284.9413972646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3014951.3197004348,null,null,2225134.535411492,2360242.022491008,2477580.322506249,2601339.2676239647,2731888.8700850569,2869621.1209915988,3014951.3197004348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"АКТИВЫ","Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,137143141.22677228,null,null,44165170.031904764,12606941.394389354,0,-3.7252902984619141E-9,-3.7252902984619141E-9,57651060.525614358,137143141.22677228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"АКТИВЫ","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,833.33333333581686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24]
[25]
[26]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28]
[29,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,152776554.70927295,null,null,334267481.64950871,241698124.14341456,168748919.03935692,108477579.76910266,48281463.231576651,83316189.456885874,152776554.70927295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,84685602.783943355,null,null,-38144540.462478817,-54377180.318132266,-59159109.356928259,-54016540.173817977,-38238728.529240936,19927242.421968408,84685602.783943355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,16147335.003513813,null,null,12006445.969661146,12614272.296875238,13252869.831904531,13923796.367144823,14628688.558231592,15369265.916491747,16147335.003513813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,8729531.2899442911,null,null,5174386.9127496108,5489507.0757360458,5823818.0566483736,6178488.5762982368,6554758.5305948853,6953943.3251081705,8729531.2899442911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,37128.944999990985,null,null,32145.645000000019,32145.644999999553,32145.645000002813,32145.645000001648,32145.645000004675,32145.644999995129,37128.944999990985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,91102.969331793021,null,null,-1683881.0937500014,-1716925.1484374953,-1750612.8058594251,-1784956.6501523813,-1819969.5257798443,-1855664.544092875,91102.969331793021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"ПАССИВЫ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,865469.45135904197,null,null,705054.96107692434,746561.55135846231,768958.39789921464,792027.14983618911,815787.96433127578,840261.60326121561,865469.45135904197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,496591.16069736844,null,null,404030.0316461536,428363.89746507711,441214.81438902859,454451.25882069999,468084.79658532189,482127.34048288199,496591.16069736844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по налогам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,18571.428571429104,null,null,905535.71428571409,721249.99999999977,536964.28571428545,352678.5714285709,168392.85714285728,52857.14285714319,18571.428571429104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НДС",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2163298.1779628843,null,null,1595271.5639105178,1696818.9583643265,1782504.5774698853,1871879.8198866695,1965061.3490735292,2062163.7338196635,2163298.1779628843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НП",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1541923.4989489727,null,null,0,0,0,0,0,1451846.8719895142,1541923.4989489727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,"ПАССИВЫ","Вложения Учредителей в капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,38000000,null,null,38000000,38000000,38000000,38000000,38000000,38000000,38000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,313055555.55555558,236388888.88888887,159722222.22222212,83055555.555555463,6388888.8888888359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,2217476.8518518507,1674421.2962962985,1131365.7407407388,588310.18518517911,45254.62962962687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,8091061.0602606311,18853774.898200646,19094879.194636233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по %% по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,75516.569895765861,175968.56571653951,178218.87248327164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46]
[47]
[48]
[49,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[50]
[51,null,null,null,null,null,null,"БАЛАНС",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,1.1622905731201172E-6,null,null,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[53,null,null,null,null,null,null,"Итоговый финпоток",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,137143141.22677231,null,null,44165170.031904764,-31558228.637515411,-12606941.394389354,-3.7252902984619141E-9,0,57651060.525614366,79492080.701157928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"в т.ч. представление через изменения (дельты):"]
[55,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,152776554.70927292,null,null,334267481.64950871,-92569357.506094128,-72949205.104057685,-60271339.270254232,-60196116.537526004,35034726.225309208,69460365.252387047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Чистая прибыль",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,84685602.783943325,null,null,-38144540.462478817,-16232639.855653448,-4781929.0387959927,5142569.1831102781,15777811.644577041,58165970.951209337,64758360.361974925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,16147335.003513813,null,null,12006445.969661146,607826.32721409202,638597.53502929211,670926.53524029255,704892.1910867691,740577.35826015472,778069.08702206612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,8729531.2899442911,null,null,5174386.9127496108,315120.162986435,334310.98091232777,354670.51964986324,376269.9542966485,399184.79451328516,1775587.9648361206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,37128.944999990985,null,null,32145.645000000019,-4.6566128730773926E-10,3.2596290111541748E-9,-1.1641532182693481E-9,3.0267983675003052E-9,-9.5460563898086548E-9,4983.2999999958556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,91102.969331793021,null,null,-1683881.0937500014,-33044.054687493946,-33687.657421929762,-34343.844292956172,-35012.875627462985,-35695.018313030712,1946767.513424668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,865469.45135904197,null,null,705054.96107692434,41506.590281537967,22396.846540752333,23068.75193697447,23760.81449508667,24473.638929939829,25207.848097826354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,496591.16069736844,null,null,404030.0316461536,24333.865818923514,12850.916923951474,13236.444431671407,13633.537764621899,14042.543897560099,14463.820214486448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по налогам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,18571.428571429104,null,null,905535.71428571409,-184285.71428571432,-184285.71428571432,-184285.71428571455,-184285.71428571362,-115535.71428571409,-34285.714285714086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по НДС",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2163298.1779628843,null,null,1595271.5639105178,101547.39445380867,85685.619105558842,89375.242416784167,93181.529186859727,97102.384746134281,101134.44414322078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по НП",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1541923.4989489727,null,null,0,0,0,0,0,1451846.8719895142,90076.626959458459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Вложения Учредителей в капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,38000000,null,null,38000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,313055555.55555558,-76666666.666666716,-76666666.666666746,-76666666.666666657,-76666666.666666627,-6388888.8888888359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,2217476.8518518507,-543055.55555555224,-543055.55555555969,-543055.55555555969,-543055.55555555224,-45254.62962962687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Остаток долга по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,8091061.0602606311,10762713.837940015,241104.29643558711,-19094879.194636233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ","Задолженность по %% по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,75516.569895765861,100451.99582077365,2250.3067667321302,-178218.87248327164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72]
[73]
[74]
[75,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[77,null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,-15633413.482501838,null,null,-290102311.61760384,61011128.868578628,60342263.709668137,60271339.270254254,60196116.537525959,22616334.300304823,10031715.448770225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-2872177.221404139,null,null,-285109842.90623468,62143777.614138454,61518777.614138454,61518777.61413835,61518777.61413835,24018777.614138469,11518777.614138465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)","Дебиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)","Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-9746284.9413972646,null,null,-2766500.842624363,-998374.59181364579,-1059175.604455078,-1123679.3987663742,-1192111.4741512947,-1264711.0629271045,-1341731.9666594043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-3014951.3197004348,null,null,-2225134.535411492,-135107.48707951605,-117338.30001524091,-123758.94511771575,-130549.60246109217,-137732.25090654194,-145330.19870883599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)","Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,null,null,null,null,null,null,null,null,null,null,null,"руб."]
[84,null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,-833.33333333581686,833.33333333581686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85]
[86]
[87]
[88,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[90,null,null,null,null,null,null,"ФИНПОТОК РАСЧЕТНО ЧЕРЕЗ ИЗМЕНЕНИЯ",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,137143141.22677109,null,null,44165170.031904876,-31558228.6375155,-12606941.394389547,0,0,57651060.525614031,79492080.701157272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[92,null,null,null,null,null,null,"БАЛАНС",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,1.2218952178955078E-6,null,null,-1.1175870895385742E-7,-1.1175870895385742E-7,-1.1175870895385742E-7,-1.1175870895385742E-7,-1.1175870895385742E-7,-1.1175870895385742E-7,-1.1175870895385742E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"FinEcAn","index":24,"n_rows":280,"n_cols":159,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,9,9,9,9,9,9,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,8,8,8,8,8,8,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"FinEcAn",null,null,"Финансово-экономический анализ проекта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2022-09-01","2023-09-01","2024-09-01","2025-09-01","2026-09-01","2027-09-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2022-08-31","2023-08-31","2024-08-31","2025-08-31","2026-08-31","2027-08-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null," ",null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"ВЕС ПО ПЕРИОДАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,25.5,"*",null,3,5,4.5,4,3.5,3,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"ВЕС ПО ПЕРИОДАМ","Весовой коэффициент",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000002,null,null,0.11764705882352941,0.19607843137254902,0.17647058823529413,0.15686274509803921,0.13725490196078433,0.11764705882352941,9.8039215686274508E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[19]
[20,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ"]
[21,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Наиболее ликвидные активы (А1)",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,137143141.22677228,null,null,44166003.3652381,12606941.394389354,0,-3.7252902984619141E-9,-3.7252902984619141E-9,57651060.525614358,137143141.22677228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Наиболее ликвидные активы (А1)","Денежные средства",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,137143141.22677228,null,null,44165170.031904764,12606941.394389354,0,-3.7252902984619141E-9,-3.7252902984619141E-9,57651060.525614358,137143141.22677228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Наиболее ликвидные активы (А1)","Финансовые вложения",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,833.33333333581686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Быстро реализуемые активы (А2)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3014951.3197004348,null,null,2225134.535411492,2360242.022491008,2477580.322506249,2601339.2676239647,2731888.8700850569,2869621.1209915988,3014951.3197004348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Быстро реализуемые активы (А2)","Незавершенное производство",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,3014951.3197004348,null,null,2225134.535411492,2360242.022491008,2477580.322506249,2601339.2676239647,2731888.8700850569,2869621.1209915988,3014951.3197004348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Быстро реализуемые активы (А2)","Дебиторская задолженность",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Быстро реализуемые активы (А2)","Авансы выданные",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Медленно реализуемые активы (А3)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,9746284.9413972646,null,null,2766500.842624363,3764875.4344380088,4824051.0388930868,5947730.4376594611,7139841.9118107557,8404552.9747378603,9746284.9413972646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Медленно реализуемые активы (А3)","Запасы",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,9746284.9413972646,null,null,2766500.842624363,3764875.4344380088,4824051.0388930868,5947730.4376594611,7139841.9118107557,8404552.9747378603,9746284.9413972646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Трудно реализуемые активы (А4)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2872177.221404139,null,null,285109842.90623468,222966065.29209623,161447287.67795777,99928510.063819423,38409732.449681073,14390954.835542604,2872177.221404139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Трудно реализуемые активы (А4)","Внеоборотные активы",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,2872177.221404139,null,null,285109842.90623468,222966065.29209623,161447287.67795777,99928510.063819423,38409732.449681073,14390954.835542604,2872177.221404139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Наиболее срочные обязательства (П1)",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,24876866.293458104,null,null,17180832.882410757,18103779.372611284,27243265.518709302,39132028.407360241,40456545.155945987,22323209.241599917,24876866.293458104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Наиболее срочные обязательства (П1)","Овердрафт",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,8166577.6301563969,19029743.463917185,19273098.067119505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Наиболее срочные обязательства (П1)","Кредиторская задолженность",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,24876866.293458104,null,null,17180832.882410757,18103779.372611284,19076687.888552904,20102284.94344306,21183447.088826478,22323209.241599917,24876866.293458104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Краткосрочные обязательства (П2)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5214085.6318714805,null,null,1958156.8221693086,1908214.9037503698,1811174.9146129917,1718225.7948197499,1629503.0863531446,3065737.7933175387,5214085.6318714805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Краткосрочные обязательства (П2)","Прочие краткосрочные обязательства",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,5214085.6318714805,null,null,1958156.8221693086,1908214.9037503698,1811174.9146129917,1718225.7948197499,1629503.0863531446,3065737.7933175387,5214085.6318714805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Долгосрочные обязательства (П3)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,315273032.4074074,238063310.18518516,160853587.96296287,83643865.740740642,6434143.5185184628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Долгосрочные обязательства (П3)","Долгосрочные кредиты",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,315273032.4074074,238063310.18518516,160853587.96296287,83643865.740740642,6434143.5185184628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Постоянные пассивы (П4)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,122685602.78394336,null,null,-144540.46247881651,-16377180.318132266,-21159109.356928259,-16016540.173817977,-238728.52924093604,57927242.421968408,122685602.78394336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ","Постоянные пассивы (П4)","Собственный капитал",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,122685602.78394336,null,null,-144540.46247881651,-16377180.318132266,-21159109.356928259,-16016540.173817977,-238728.52924093604,57927242.421968408,122685602.78394336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42]
[43,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,7.1764705882352944,null,null,8,6.5,6.5,6.5,7,8.5,8.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Оценки критерия"]
[45,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Оценки критерия","ДА",null,null,"баллы",null,null,"*",10]
[46,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Оценки критерия","НЕТ",null,null,"баллы",null,null,"*",5]
[47,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Расчет оценок критериев по периодам"]
[48,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Расчет оценок критериев по периодам","А1 >= П1",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,6.666666666666667,null,null,10,5,5,5,5,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Расчет оценок критериев по периодам","А2 >= П2",null,null,"вес, % // баллы",null,null,"*",0.2,null,null,null,null,null,null,8.9215686274509807,null,null,10,10,10,10,10,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Расчет оценок критериев по периодам","А3 >= П3",null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,6.7647058823529411,null,null,5,5,5,5,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Расчет оценок критериев по периодам","А4 >= П4",null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,8.9215686274509807,null,null,10,10,10,10,10,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА","Расчет оценок критериев по периодам","А1 + А2 + А3 >= П1 + П2 +П3 (длит. платежсп.)",null,null,"вес, % // баллы",null,null,null,0.30000000000000004,null,null,null,null,null,null,6.0784313725490202,null,null,5,5,5,5,5,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[54]
[55,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,6.0823529411764712,null,null,8.25,8,3.05,3.05,3.05,10,9.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент текущей ликвидности (L1)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,1.4028678828493217,null,null,2.5684552581952782,0.93604158549279837,0.25130862107484114,0.2092782498481294,0.23456064881791627,2.7147732643874853,4.9817093809413633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ","Оценки критерия"]
[58,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент текущей ликвидности (L1)",0,null,null,"баллы",null,null,"*",2]
[59,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент текущей ликвидности (L1)",0.6,null,null,"баллы",null,null,"*",5]
[60,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент текущей ликвидности (L1)",1,null,null,"баллы",null,null,"*",8]
[61,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент текущей ликвидности (L1)",2,null,null,"баллы",null,null,"*",10]
[62,null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ","Расчет оценок критерия (L1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,5.2549019607843137,null,null,10,5,2,2,2,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[64,null,null,null,null,null,null,0,"Коэффициент промежуточного покрытия (L2)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,1.202850208523667,null,null,2.4239073543964516,0.74791063849941886,8.5273723587694111E-2,6.3679879560826311E-2,6.4911983523778138E-2,2.3837413014163911,4.6578151762786941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,0,"Оценки критерия"]
[66,null,null,null,null,null,null,0,"Коэффициент промежуточного покрытия (L2)",0,null,null,"баллы",null,null,"*",2]
[67,null,null,null,null,null,null,0,"Коэффициент промежуточного покрытия (L2)",0.1,null,null,"баллы",null,null,"*",5]
[68,null,null,null,null,null,null,0,"Коэффициент промежуточного покрытия (L2)",0.4,null,null,"баллы",null,null,"*",8]
[69,null,null,null,null,null,null,0,"Коэффициент промежуточного покрытия (L2)",0.6,null,null,"баллы",null,null,"*",10]
[70,null,null,null,null,null,null,0,"Расчет оценок критерия (L2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,6.2352941176470589,null,null,10,10,2,2,2,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[72,null,null,null,null,null,null,0,"Коэффициент абсолютной ликвидности (L3)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,1.1089795668600257,null,null,2.3076454947185083,0.62996926844421419,0,-9.1193809468708578E-17,-8.8516039258771803E-17,2.2707149078032569,4.5576205620577142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,null,0,"Оценки критерия"]
[74,null,null,null,null,null,null,0,"Коэффициент абсолютной ликвидности (L3)",0,null,null,"баллы",null,null,"*",2]
[75,null,null,null,null,null,null,0,"Коэффициент абсолютной ликвидности (L3)",0.05,null,null,"баллы",null,null,"*",5]
[76,null,null,null,null,null,null,0,"Коэффициент абсолютной ликвидности (L3)",0.15,null,null,"баллы",null,null,"*",8]
[77,null,null,null,null,null,null,0,"Коэффициент абсолютной ликвидности (L3)",0.25,null,null,"баллы",null,null,"*",10]
[78,null,null,null,null,null,null,0,"Расчет оценок критерия (L3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,6.2352941176470589,null,null,10,10,2,2,2,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[80,null,null,null,null,null,null,0,"Коэффициент общей платежеспособности (L4)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,1.6151322967490394,null,null,0.99956777731384783,0.93654107915400164,0.88858233358742,0.87134701477337873,0.9950798106813441,3.2815929444534091,5.0771592433628454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,null,null,null,null,null,null,0,"Оценки критерия"]
[82,null,null,null,null,null,null,0,"Коэффициент общей платежеспособности (L4)",0,null,null,"баллы",null,null,"*",2]
[83,null,null,null,null,null,null,0,"Коэффициент общей платежеспособности (L4)",0.5,null,null,"баллы",null,null,"*",5]
[84,null,null,null,null,null,null,0,"Коэффициент общей платежеспособности (L4)",1,null,null,"баллы",null,null,"*",8]
[85,null,null,null,null,null,null,0,"Коэффициент общей платежеспособности (L4)",1.8,null,null,"баллы",null,null,"*",10]
[86,null,null,null,null,null,null,0,"Расчет оценок критерия (L4) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,6.0784313725490202,null,null,5,5,5,5,5,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[88,null,null,null,null,null,null,0,"Коэфф. платежеспособности по тек. обяз. (L5)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,0.29783157735431154,null,null,0.26960976459743102,0.39091847205639152,0.28288621034830808,0.21138650620082358,0.21556666670066527,0.37542466003043001,0.33279691341855794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,null,0,"Оценки критерия"]
[90,null,null,null,null,null,null,0,"Коэфф. платежеспособности по тек. обяз. (L5)",0,null,null,"баллы",null,null,"*",2]
[91,null,null,null,null,null,null,0,"Коэфф. платежеспособности по тек. обяз. (L5)",0.2,null,null,"баллы",null,null,"*",5]
[92,null,null,null,null,null,null,0,"Коэфф. платежеспособности по тек. обяз. (L5)",0.3,null,null,"баллы",null,null,"*",8]
[93,null,null,null,null,null,null,0,"Коэфф. платежеспособности по тек. обяз. (L5)",0.35,null,null,"баллы",null,null,"*",10]
[94,null,null,null,null,null,null,0,"Расчет оценок критерия (L5) по периодам",null,null,null,"вес, % // баллы",null,null,null,0.24999999999999997,null,null,null,null,null,null,6.8627450980392162,null,null,5,10,5,5,5,10,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[96]
[97,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,6.4105882352941173,null,null,8.1749999999999989,7.55,4.085,4.085,4.2349999999999994,9.5500000000000007,9.1999999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ","Весовой коэффициент оценки"]
[99,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ","Весовой коэффициент оценки","ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА",null,null,"баллы",null,null,"*",0.3]
[100,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ","Весовой коэффициент оценки","ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ",null,null,"баллы",null,null,null,0.7]
[101,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[102]
[103,null,null,null,null,null,null,"АНАЛИЗ ФИН НЕЗАВИСИМОСТИ И УСТОЙЧИВОСТИ"]
[104,null,null,null,null,null,null,"АНАЛИЗ ФИН НЕЗАВИСИМОСТИ И УСТОЙЧИВОСТИ","Собственные оборотные средства (СОС)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,119813425.56253922,null,null,0,0,0,0,0,43536287.586425804,119813425.56253922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,null,"АНАЛИЗ ФИН НЕЗАВИСИМОСТИ И УСТОЙЧИВОСТИ","Собственные оборотные средства (СОС)","Собственный капитал",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,122685602.78394336,null,null,-144540.46247881651,-16377180.318132266,-21159109.356928259,-16016540.173817977,-238728.52924093604,57927242.421968408,122685602.78394336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,null,"АНАЛИЗ ФИН НЕЗАВИСИМОСТИ И УСТОЙЧИВОСТИ","Собственные оборотные средства (СОС)","Внеоборотные активы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2872177.221404139,null,null,285109842.90623468,222966065.29209623,161447287.67795777,99928510.063819423,38409732.449681073,14390954.835542604,2872177.221404139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[108]
[109,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,6.715686274509804,null,null,6.5,6.5,6.5,6.5,6.5,7.5,7.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Оценки критерия"]
[111,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Оценки критерия","ДА",null,null,"баллы",null,null,"*",10]
[112,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Оценки критерия","НЕТ",null,null,"баллы",null,null,"*",5]
[113,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Расчет оценок критериев по периодам"]
[114,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Расчет оценок критериев по периодам","Абсолютная: СОС >= А3",null,null,"вес, % // баллы",null,null,"*",0.5,null,null,null,null,null,null,6.0784313725490202,null,null,5,5,5,5,5,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Расчет оценок критериев по периодам","Нормальная: А3 - СОС <= П1",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,8.9215686274509807,null,null,10,10,10,10,10,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ","Расчет оценок критериев по периодам","Высокая: А3 - (СОС + П1) <= П2",null,null,"вес, % // баллы",null,null,null,0.19999999999999996,null,null,null,null,null,null,5,null,null,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[118]
[119,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,4.8823529411764701,null,null,4,4,4,3.5,2,9.5,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент финансовой устойчивости (S1)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,0.71277120047901643,null,null,0.94274348910598493,0.91720252547559156,0.82782443526914584,0.6234221459482141,0.12831870814606178,0.69526994452793567,0.80303946516798808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Оценки критерия"]
[122,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент финансовой устойчивости (S1)",0,null,null,"баллы",null,null,"*",2]
[123,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент финансовой устойчивости (S1)",0.2,null,null,"баллы",null,null,"*",5]
[124,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент финансовой устойчивости (S1)",0.5,null,null,"баллы",null,null,"*",8]
[125,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Коэффициент финансовой устойчивости (S1)",0.7,null,null,"баллы",null,null,"*",10]
[126,null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ","Расчет оценок критерия (S1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,8.3529411764705888,null,null,10,10,10,8,2,8,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[128,null,null,null,null,null,null,0,"Коэффициент автономии (независимости) (S2)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,0.10122240185906412,null,null,-4.3240958338380136E-4,-6.7758822606395833E-2,-0.12538811790547438,-0.14764839156542367,-4.9445172797663601E-3,0.69526994452793567,0.80303946516798808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,0,"Оценки критерия"]
[130,null,null,null,null,null,null,0,"Коэффициент автономии (независимости) (S2)",0,null,null,"баллы",null,null,"*",2]
[131,null,null,null,null,null,null,0,"Коэффициент автономии (независимости) (S2)",0.1,null,null,"баллы",null,null,"*",5]
[132,null,null,null,null,null,null,0,"Коэффициент автономии (независимости) (S2)",0.4,null,null,"баллы",null,null,"*",8]
[133,null,null,null,null,null,null,0,"Коэффициент автономии (независимости) (S2)",0.6,null,null,"баллы",null,null,"*",10]
[134,null,null,null,null,null,null,0,"Расчет оценок критерия (S2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.2,null,null,null,null,null,null,3.7254901960784315,null,null,2,2,2,2,2,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[136,null,null,null,null,null,null,0,"Коэфф. обеспеч-ти собств. об. средствами (S3)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,0.15267057100100531,null,null,0,0,0,0,0,0.63164511264418799,0.79926568903722861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,null,0,"Оценки критерия"]
[138,null,null,null,null,null,null,0,"Коэфф. обеспеч-ти собств. об. средствами (S3)",0,null,null,"баллы",null,null,"*",2]
[139,null,null,null,null,null,null,0,"Коэфф. обеспеч-ти собств. об. средствами (S3)",0.05,null,null,"баллы",null,null,"*",5]
[140,null,null,null,null,null,null,0,"Коэфф. обеспеч-ти собств. об. средствами (S3)",7.0000000000000007E-2,null,null,"баллы",null,null,"*",8]
[141,null,null,null,null,null,null,0,"Коэфф. обеспеч-ти собств. об. средствами (S3)",0.09,null,null,"баллы",null,null,"*",10]
[142,null,null,null,null,null,null,0,"Расчет оценок критерия (S3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.35,null,null,null,null,null,null,3.7254901960784315,null,null,2,2,2,2,2,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[143,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[144,null,null,null,null,null,null,0,"Коэффициент финансового рычага (S4)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,0.6151322967490318,null,null,-4.3222268615215328E-4,-6.3458920845998509E-2,-0.11141766641258098,-0.12865298522662283,-4.9201893186605434E-3,2.2815929444533869,4.0771592433628063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,null,null,null,null,null,null,0,"Оценки критерия"]
[146,null,null,null,null,null,null,0,"Коэффициент финансового рычага (S4)",0,null,null,"баллы",null,null,"*",2]
[147,null,null,null,null,null,null,0,"Коэффициент финансового рычага (S4)",0.4,null,null,"баллы",null,null,"*",5]
[148,null,null,null,null,null,null,0,"Коэффициент финансового рычага (S4)",0.7,null,null,"баллы",null,null,"*",8]
[149,null,null,null,null,null,null,0,"Коэффициент финансового рычага (S4)",1,null,null,"баллы",null,null,"*",10]
[150,null,null,null,null,null,null,0,"Расчет оценок критерия (S4) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.20000000000000007,null,null,null,null,null,null,3.7254901960784315,null,null,2,2,2,2,2,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[151,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[152]
[153,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,5.6156862745098035,null,null,5,5,5,4.7,3.8,8.6999999999999993,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ","Весовой коэффициент оценки"]
[155,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ","Весовой коэффициент оценки","ОЦЕНКА ФИН НЕЗАВИСИМОСТИ",null,null,"баллы",null,null,"*",0.4]
[156,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ","Весовой коэффициент оценки","ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ",null,null,"баллы",null,null,null,0.6]
[157,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[158]
[159,null,null,null,null,null,null,"АНАЛИЗ ЭФФЕКТИВНОСТИ И ДЕЛОВОЙ АКТИВНОСТИ"]
[160]
[161,null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,7.2676470588235302,null,null,6.0499999999999989,6.3499999999999988,6.5499999999999989,7.1999999999999984,7.8,9.1999999999999993,8.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162,null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ","Рентабельность продаж (Return On Sales) (R1)",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.55055969580769937,null,null,0.55829918478956764,0.55392219672131371,0.55185650964461941,0.54982609157173823,0.54772963630479066,0.54556740457309227,0.5433396418589107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ","Оценки критерия"]
[164,null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ","Рентабельность продаж (Return On Sales) (R1)",0,null,null,"баллы",null,null,"*",3]
[165,null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ","Рентабельность продаж (Return On Sales) (R1)",0.1,null,null,"баллы",null,null,"*",6]
[166,null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ","Рентабельность продаж (Return On Sales) (R1)",0.4,null,null,"баллы",null,null,"*",8]
[167,null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ","Рентабельность продаж (Return On Sales) (R1)",0.7,null,null,"баллы",null,null,"*",10]
[168,null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ","Расчет оценок критерия (R1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.4,null,null,null,null,null,null,8.0000000000000018,null,null,8,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[170,null,null,null,null,null,null,0,"Рентабельность активов (Return On Assets) (R2)",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,1.2032084301449222E-2,null,null,-9.5094853065592552E-3,-5.5967334987195331E-3,-2.3614615657087112E-3,3.950562252937705E-3,2.7232348587732408E-2,5.8177939696130367E-2,3.5323024795485762E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[171,null,null,null,null,null,null,0,"Оценки критерия"]
[172,null,null,null,null,null,null,0,"Рентабельность активов (Return On Assets) (R2)",0,null,null,"баллы",null,null,"*",3]
[173,null,null,null,null,null,null,0,"Рентабельность активов (Return On Assets) (R2)",3.0000000000000001E-3,null,null,"баллы",null,null,"*",6]
[174,null,null,null,null,null,null,0,"Рентабельность активов (Return On Assets) (R2)",8.0000000000000002E-3,null,null,"баллы",null,null,"*",8]
[175,null,null,null,null,null,null,0,"Рентабельность активов (Return On Assets) (R2)",1.4999999999999999E-2,null,null,"баллы",null,null,"*",10]
[176,null,null,null,null,null,null,0,"Расчет оценок критерия (R2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,5.9411764705882355,null,null,3,3,3,6,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[178,null,null,null,null,null,null,0,"Рентаб-сть собств. капитала (Return On Equity) (R3)",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,1.4156743037169073E-2,null,null,0,0,0,0,0,8.367676490838559E-2,4.3986661089061831E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,null,null,null,null,null,null,0,"Оценки критерия"]
[180,null,null,null,null,null,null,0,"Рентаб-сть собств. капитала (Return On Equity) (R3)",0,null,null,"баллы",null,null,"*",3]
[181,null,null,null,null,null,null,0,"Рентаб-сть собств. капитала (Return On Equity) (R3)",7.0000000000000001E-3,null,null,"баллы",null,null,"*",6]
[182,null,null,null,null,null,null,0,"Рентаб-сть собств. капитала (Return On Equity) (R3)",0.02,null,null,"баллы",null,null,"*",8]
[183,null,null,null,null,null,null,0,"Рентаб-сть собств. капитала (Return On Equity) (R3)",3.5000000000000003E-2,null,null,"баллы",null,null,"*",10]
[184,null,null,null,null,null,null,0,"Расчет оценок критерия (R3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.2,null,null,null,null,null,null,4.5098039215686274,null,null,3,3,3,3,3,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[186,null,null,null,null,null,null,0,"Рент. инвестиций (Return On Invested Capital) (R4)",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.20342162287471607,null,null,9.3505796385891671E-3,2.6358191398885473E-2,4.4279414970150789E-2,9.6732243414781663E-2,1.1159823416098045,0.12606795112758393,6.2832118941276827E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,null,null,null,null,null,0,"Оценки критерия"]
[188,null,null,null,null,null,null,0,"Рент. инвестиций (Return On Invested Capital) (R4)",0,null,null,"баллы",null,null,"*",3]
[189,null,null,null,null,null,null,0,"Рент. инвестиций (Return On Invested Capital) (R4)",0.01,null,null,"баллы",null,null,"*",6]
[190,null,null,null,null,null,null,0,"Рент. инвестиций (Return On Invested Capital) (R4)",0.03,null,null,"баллы",null,null,"*",8]
[191,null,null,null,null,null,null,0,"Рент. инвестиций (Return On Invested Capital) (R4)",0.05,null,null,"баллы",null,null,"*",10]
[192,null,null,null,null,null,null,0,"Расчет оценок критерия (R4) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,8.0392156862745097,null,null,3,6,8,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[194,null,null,null,null,null,null,0,"Рент. об. капитала (Return On Working Capital) (R5)",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.80403186564271534,null,null,0.14202436078794833,0.56251852366969424,1.5110343559234112,1.3512736783913502,1.2250347064078591,0.18363334308187859,8.8350422513212637E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,null,null,null,null,null,null,0,"Оценки критерия"]
[196,null,null,null,null,null,null,0,"Рент. об. капитала (Return On Working Capital) (R5)",0,null,null,"баллы",null,null,"*",3]
[197,null,null,null,null,null,null,0,"Рент. об. капитала (Return On Working Capital) (R5)",0.03,null,null,"баллы",null,null,"*",6]
[198,null,null,null,null,null,null,0,"Рент. об. капитала (Return On Working Capital) (R5)",7.0000000000000007E-2,null,null,"баллы",null,null,"*",8]
[199,null,null,null,null,null,null,0,"Рент. об. капитала (Return On Working Capital) (R5)",0.1,null,null,"баллы",null,null,"*",10]
[200,null,null,null,null,null,null,0,"Расчет оценок критерия (R5) по периодам",null,null,null,"вес, % // баллы",null,null,null,0.14999999999999994,null,null,null,null,null,null,9.8039215686274517,null,null,10,10,10,10,10,10,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[202]
[203,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,9.5921568627450977,null,null,9.6999999999999993,9.6999999999999993,9.6999999999999993,9.6999999999999993,9.6999999999999993,9.1999999999999993,9.1999999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[204,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Оборачиваемость запасов и незавершенки",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,14.36088479346795,null,null,14.228356689422441,17.672507741544475,15.63716664010926,14.086934033560908,12.870278068890872,11.89137652660291,11.087945848712346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Период оборач-сти запасов и незавершенки (P1)",null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,26.002358918935297,null,null,25.652997599599544,20.653548740112257,23.405774743182164,25.910535190298962,28.359915616916798,30.694512042692171,33.008819216275661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Оценки критерия"]
[207,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Период оборач-сти запасов и незавершенки (P1)",0,null,null,"баллы",null,null,"*",10]
[208,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Период оборач-сти запасов и незавершенки (P1)",30,null,null,"баллы",null,null,"*",8]
[209,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Период оборач-сти запасов и незавершенки (P1)",60,null,null,"баллы",null,null,"*",6]
[210,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Период оборач-сти запасов и незавершенки (P1)",120,null,null,"баллы",null,null,"*",4]
[211,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Расчет оценок критерия (P1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,9.5686274509803937,null,null,10,10,10,10,10,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[213,null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ","Оборачиваемость дебиторской задолженности",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,null,null,null,null,null,null,0,"Период оборач-ти дебит. задолженности (P2)",null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[215,null,null,null,null,null,null,0,"Оценки критерия"]
[216,null,null,null,null,null,null,0,"Период оборач-ти дебит. задолженности (P2)",0,null,null,"баллы",null,null,"*",10]
[217,null,null,null,null,null,null,0,"Период оборач-ти дебит. задолженности (P2)",10,null,null,"баллы",null,null,"*",8]
[218,null,null,null,null,null,null,0,"Период оборач-ти дебит. задолженности (P2)",30,null,null,"баллы",null,null,"*",6]
[219,null,null,null,null,null,null,0,"Период оборач-ти дебит. задолженности (P2)",45,null,null,"баллы",null,null,"*",4]
[220,null,null,null,null,null,null,0,"Расчет оценок критерия (P2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,10,null,null,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[222,null,null,null,null,null,null,0,"Оборачиваемость кредиторской задолженности",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,5.2541912869263285,null,null,3.9717041063081484,5.465705528585957,5.5225056452322105,5.576295660080997,5.6272678577324875,5.3357034589231418,4.7516927728260248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,null,null,null,null,0,"Период оборач-ти кредит. задолженности (P3)",null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,70.371021658114998,null,null,91.900098856881243,66.780033811011009,66.274264529902609,65.455639774075081,64.862737873486807,68.407099984088092,77.025181866361478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,null,null,null,null,null,null,0,"Оценки критерия"]
[225,null,null,null,null,null,null,0,"Период оборач-ти кредит. задолженности (P3)",0,null,null,"баллы",null,null,"*",4]
[226,null,null,null,null,null,null,0,"Период оборач-ти кредит. задолженности (P3)",30,null,null,"баллы",null,null,"*",6]
[227,null,null,null,null,null,null,0,"Период оборач-ти кредит. задолженности (P3)",60,null,null,"баллы",null,null,"*",8]
[228,null,null,null,null,null,null,0,"Период оборач-ти кредит. задолженности (P3)",120,null,null,"баллы",null,null,"*",10]
[229,null,null,null,null,null,null,0,"Расчет оценок критерия (P3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,8.0000000000000018,null,null,8,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[231,null,null,null,null,null,null,0,"Финансовый цикл (P4)",null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,-44.368662739179712,null,null,-66.247101257281699,-46.126485070898752,-42.868489786720446,-39.545104583776123,-36.502822256570013,-37.712587941395924,-44.016362650085817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,null,null,null,null,0,"Оценки критерия"]
[233,null,null,null,null,null,null,0,"Финансовый цикл (P4)",0,null,null,"баллы",null,null,"*",10]
[234,null,null,null,null,null,null,0,"Финансовый цикл (P4)",30,null,null,"баллы",null,null,"*",8]
[235,null,null,null,null,null,null,0,"Финансовый цикл (P4)",45,null,null,"баллы",null,null,"*",6]
[236,null,null,null,null,null,null,0,"Финансовый цикл (P4)",60,null,null,"баллы",null,null,"*",4]
[237,null,null,null,null,null,null,0,"Расчет оценок критерия (P4) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.35,null,null,null,null,null,null,10,null,null,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[239]
[240,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,8.8948039215686272,null,null,8.6049999999999986,8.6949999999999985,8.754999999999999,8.9499999999999993,9.129999999999999,9.1999999999999993,9.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА","Весовой коэффициент оценки"]
[242,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА","Весовой коэффициент оценки","ОЦЕНКА РЕНТАБЕЛЬНОСТИ",null,null,"баллы",null,null,"*",0.3]
[243,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА","Весовой коэффициент оценки","ОЦЕНКА ОБОРАЧИВАЕМОСТИ",null,null,"баллы",null,null,null,0.7]
[244,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[245]
[246,null,null,null,null,null,null,"АНАЛИЗ ТЕМПОВ РОСТА"]
[247,null,null,null,null,null,null,"АНАЛИЗ ТЕМПОВ РОСТА","ТЕМПЫ РОСТА АКТИВОВ [T(A)]",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,-7.265008452099099E-2,null,null,0,-0.27693198587338586,-0.30181949223888965,-0.35716577986610537,-0.55491758449676742,0.72563513780162803,0.83369589638195463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248,null,null,null,null,null,null,"АНАЛИЗ ТЕМПОВ РОСТА","ТЕМПЫ РОСТА ВЫРУЧКИ [T(R)]",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.13593467932832243,null,null,0,0.51607936457444492,5.0624999999999747E-2,5.0624999999999747E-2,5.0625000000000087E-2,5.0625000000000031E-2,5.062499999999983E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,null,null,null,null,null,null,"АНАЛИЗ ТЕМПОВ РОСТА","ТЕМПЫ РОСТА ЧИСТОЙ ПРИБЫЛИ [T(E)]",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.61103237915133246,null,null,0,0,0,0,2.068079608223075,2.6865677104975099,0.11333756323427323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[251]
[252,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,6.6029411764705879,null,null,5,6.5,6.5,6.5,7.75,7,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Оценки критерия"]
[254,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Оценки критерия","ДА",null,null,"баллы",null,null,"*",10]
[255,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Оценки критерия","НЕТ",null,null,"баллы",null,null,"*",5]
[256,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Расчет оценок критериев по периодам"]
[257,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Расчет оценок критериев по периодам","T(A) > 0",null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,6.0784313725490202,null,null,5,5,5,5,5,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Расчет оценок критериев по периодам","T(R) > T(A)",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,8.3333333333333321,null,null,5,10,10,10,10,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[259,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Расчет оценок критериев по периодам","T(E) > T(R)",null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,6.7647058823529411,null,null,5,5,5,5,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[260,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Расчет оценок критериев по периодам","T(E) > T(R) > T(A) > 0 (золотое правило)",null,null,"вес, % // баллы",null,null,null,0.30000000000000004,null,null,null,null,null,null,5,null,null,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[261,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[262]
[263,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА",null,null,null,null,"баллы",null,null,null,"Хорошее состояние",null,null,null,null,null,null,7.0750882352941176,null,null,7.1927499999999993,7.3009999999999993,6.1062499999999993,6.1197499999999989,6.3412499999999987,8.8074999999999992,8.7029999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[264,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА","Веса ключевых разделов оценки"]
[265,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА","Веса ключевых разделов оценки","ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ",null,null,"вес, % // баллы",null,null,"*",0.35,null,null,null,null,null,null,6.4105882352941173,null,null,8.1749999999999989,7.55,4.085,4.085,4.2349999999999994,9.5500000000000007,9.1999999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[266,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА","Веса ключевых разделов оценки","ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ",null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,5.6156862745098035,null,null,5,5,5,4.7,3.8,8.6999999999999993,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[267,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА","Веса ключевых разделов оценки","ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,8.8948039215686272,null,null,8.6049999999999986,8.6949999999999985,8.754999999999999,8.9499999999999993,9.129999999999999,9.1999999999999993,9.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[268,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА","Веса ключевых разделов оценки","ОЦЕНКА ТЕМПОВ РОСТА",null,null,"вес, % // баллы",null,null,null,0.19999999999999996,null,null,null,null,null,null,6.6029411764705879,null,null,5,6.5,6.5,6.5,7.75,7,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[269,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[270]
[271,null,null,null,null,null,null,"Выводы оценки финансового состояния"]
[272,null,null,null,null,null,null,"Выводы оценки финансового состояния","Отличное состояние",null,null,null,"баллы",null,null,"*",8]
[273,null,null,null,null,null,null,"Выводы оценки финансового состояния","Хорошее состояние",null,null,null,"баллы",null,null,"*",6]
[274,null,null,null,null,null,null,"Выводы оценки финансового состояния","Удовлетворительно",null,null,null,"баллы",null,null,"*",5]
[275,null,null,null,null,null,null,"Выводы оценки финансового состояния","Неудовлетворительно",null,null,null,"баллы",null,null,"*",0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"InvAn","index":25,"n_rows":45,"n_cols":159,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,9,9,9,9,9,9,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,8,8,8,8,8,8,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"InvAn",null,null,"Инвестиционный анализ проекта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2022-09-01","2023-09-01","2024-09-01","2025-09-01","2026-09-01","2027-09-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2022-08-31","2023-08-31","2024-08-31","2025-08-31","2026-08-31","2027-08-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ"]
[17,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","Финпоток проекта без финансирования (CF)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,180210743.49310559,null,null,-284769346.47343069,68731354.695817918,73074914.212016687,77611035.324261367,82338802.3697595,83731902.663523018,79492080.701157942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","Срок окупаемости по финпотоку (PBP)",null,null,null,"кол-во лет",null,null,null,null,null,null,null,null,null,null,4.75]
[19,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","Свободный положительный финпоток проекта",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,576019529.35161304,null,null,111039439.38507648,68731354.695817903,73074914.212016672,77611035.324261338,82338802.369759485,83731902.663523003,79492080.701157942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","Свободный отрицательный финпоток проекта",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-395808785.8585071,null,null,-395808785.8585071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","Свободный финпоток (FCF)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,180210743.49310559,null,null,-284769346.47343069,68731354.695817903,73074914.212016672,77611035.324261338,82338802.369759485,83731902.663523003,79492080.701157942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","IRR проекта",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.13600973486900328]
[23,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","Кассовый разрыв",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,395808785.8585071]
[24,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","Ставка дисконтирования Учредителя",null,null,null,"%г",null,null,null,null,null,null,null,null,null,null,0.12]
[25,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","NPV(Учредителя)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,15120174.790428251,null,null,-283114123.35381389,58075532.0815299,55135398.448868573,52288665.457858831,49534466.050571442,45064979.411049508,38135256.694363818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","WACC",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,9.1117954868119383E-2]
[27,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","NPV(WACC)",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,45760693.200061381,null,null,-283540635.27284205,60370185.10128478,58829703.367274292,57267863.96425163,55686366.674532987,51979262.465197228,45167946.900362484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[29]
[30,null,null,null,null,null,null,"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"]
[31,null,null,null,null,null,null,"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ","ROI",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,9.8215248778557737E-2]
[32,null,null,null,null,null,null,"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ","Дисконтированный срок окупаемости (DPBP)",null,null,null,"кол-во лет",null,null,null,null,null,null,null,null,null,null,5.916666666666667]
[33,null,null,null,null,null,null,"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ","Оценка стоимости бизнеса/компании",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,622520602.07875824]
[34,null,null,null,null,null,null,"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ","Оценка стоимости бизнеса/компании","Терминальная стоимость (TV)",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1061932667.8282897,null,null,0,0,0,0,0,0,1061932667.8282897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ","Оценка стоимости бизнеса/компании","NPV(TV)",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,576759908.87869692]
[36,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[37]
[38,null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"]
[39,null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА","Коэф. покрытия выплат долга (DSCR)",null,null,null,"коэф.",null,null,null,null,null,null,null,null,null,null,1.2694416718396677,null,null,1,1,1,1,1,3.2104754217969917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА","Коэф. покрытия выплат долга (DSCR)","CFADS",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,646133232.81282747,null,null,73791502.081380427,100289583.33333334,93772916.666666642,106320165.97379765,108735081.39296848,83731902.663523018,79492080.701157942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА","Коэф. покрытия выплат долга (DSCR)","Выплаты долга [Debt (Principals+Interests)]",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,508990091.58605516,null,null,73791502.081380427,100289583.33333334,93772916.666666642,106320165.97379765,108735081.39296848,26080842.137908645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА","Коэф. покрытия процентов (ICR)",null,null,null,"коэф.",null,null,null,null,null,null,null,null,null,null,2.9338504413731088,null,null,1,1,1,1,1,103.46806708471176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА","Коэф. покрытия процентов (ICR)","CF(EBIT)",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,237840220.69014296,null,null,22121039.050220143,23622916.666666668,17106250,11707082.495534787,5913239.9995286036,61778098.313500531,95591594.164692223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА","Коэф. покрытия процентов (ICR)","Выплаты %% (Interests)",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,81067602.266333774,null,null,22121039.050220143,23622916.666666668,17106250,11707082.495534787,5913239.9995286036,597074.05438357452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45]

{"sheet":"EBITDA","index":26,"n_rows":70,"n_cols":159,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,9,9,9,9,9,9,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,8,8,8,8,8,8,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"EBITDA",null,null,"Анализ собственной операционной деят-сти. Точки безубыточности",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2022-09-01","2023-09-01","2024-09-01","2025-09-01","2026-09-01","2027-09-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2022-08-31","2023-08-31","2024-08-31","2025-08-31","2026-08-31","2027-08-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1753667149.838243,null,null,154801755.2665346,234691746.75949651,246573016.43919596,259055775.39643019,272170474.0258745,285949104.2734344,300425277.67727697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1753667149.838243,null,null,154801755.2665346,234691746.75949651,246573016.43919596,259055775.39643019,272170474.0258745,285949104.2734344,300425277.67727697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[21]
[22,null,null,null,null,null,null,"Себестоимость",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,790418631.25348651,null,null,68376061.497234166,104690778.84211393,110500092.21451592,116620150.91112494,123094639.2747798,129944593.61497624,137192314.89874145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,790418631.25348651,null,null,68376061.497234166,104690778.84211393,110500092.21451592,116620150.91112494,123094639.2747798,129944593.61497624,137192314.89874145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[27]
[28,null,null,null,null,null,null,"Валовая прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,963248518.58475661,null,null,86425693.769300431,130000967.91738257,136072924.22468004,142435624.48530528,149075834.7510947,156004510.65845814,163232962.77853546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Валовая прибыль","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,963248518.58475661,null,null,86425693.769300431,130000967.91738257,136072924.22468004,142435624.48530528,149075834.7510947,156004510.65845814,163232962.77853546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Валовая прибыль","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Валовая прибыль","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[33]
[34,null,null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,26070596.382382065,null,null,2646707.125,3555406.8333333326,3676734.1283333334,3810030.0755166654,3957280.9094488341,4120855.583815631,4303581.7269342672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1561396.9085937501,null,null,150000,207500,217875,228768.75,240207.1875,252217.546875,264828.42421874998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5708768.75,null,null,605768.75,850500,850500,850500,850500,850500,850500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5398162.8982616784,null,null,650166.66666666674,731971.66666666663,754677.48333333363,778139.14116666676,802386.78206833301,827452.19886371645,853368.95949629473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1110900.375,null,null,120918.375,164997,164997,164997,164997,164997,164997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,12291367.450526636,null,null,1119853.3333333333,1600438.1666666667,1688684.6449999998,1787625.18435,1899189.9398804998,2025688.8380769147,2169887.3432192216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[41]
[42,null,null,null,null,null,null,"Маржинальная прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,937177922.20237446,null,null,83778986.644300416,126445561.08404925,132396190.09634671,138625594.40978861,145118553.84164587,151883655.07464248,158929381.0516012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43]
[44,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,415867309.15370607,null,null,48419377.920465715,56326615.78588172,58169112.649521172,60124679.391025603,62150869.117904894,64250429.87534146,66426224.413565524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,11648747.790949885,null,null,1520235.6000000003,1565842.6679999998,1612817.9480400004,1661202.4864812007,1711038.5610756355,1762369.7179079049,1815240.8094451418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3494624.3372849654,null,null,456070.68000000011,469752.80039999983,483845.38441200013,498360.7459443601,513311.5683226909,528710.91537237156,544572.24283354252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,6627835.8597236723,null,null,2226357.5648717945,690808.29987820529,675836.8108661538,707412.63786424638,740522.93594133866,775243.5422459637,811654.06805597071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,394096101.16574758,null,null,44216714.075593919,53600212.017603509,55396612.506203011,57257703.520735793,59185996.052565224,61184105.699815221,63254757.293230869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[50]
[51,null,null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,521310613.04866838,null,null,35359608.723834716,70118945.298167542,74227077.446825504,78500915.018763006,82967684.723740995,87633225.199301034,92503156.63803567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[53,null,null,null,null,null,null,"Рентабельность"]
[54,null,null,null,null,null,null,"Рентабельность","Валовая прибыль",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,1.0985534155368148,null,null,1.1165983695791353,1.1078443934426274,1.1037130192892388,1.0996521831434765,1.0954592726095813,1.0911348091461845,1.0866792837178214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Рентабельность","Маржинальная прибыль",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.53441037672902703,null,null,0.54120178740900848,0.53877293441267038,0.53694516946056481,0.53511871795813615,0.5331899220921732,0.5311562540493433,0.52901467639592703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Рентабельность","EBITDA",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.29726884779517804,null,null,0.22841865496262134,0.29877039250989451,0.30103487607343132,0.30302707939490608,0.30483719815931792,0.30646441583360623,0.30790736835867877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[58]
[59,null,null,null,null,null,null,"Фактор точки безубыточности"]
[60,null,null,null,null,null,null,"Фактор точки безубыточности","кол-во ТС",null,null,null,"кол-во ТС",null,null,null,null,null,null,null,null,null,null,30,null,null,30,30,30,30,30,30,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,null,"Фактор точки безубыточности","Пробег",null,null,null,"км",null,null,null,null,null,null,null,null,null,null,45929500,null,null,5105500,6804000,6804000,6804000,6804000,6804000,6804000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,null,null,null,null,null,"Фактор точки безубыточности","Количество продаж",null,null,null,"км",null,null,null,null,null,null,null,null,null,null,42393156.522749983,null,null,4365967.9387499997,6337864.7639999995,6337864.7639999995,6337864.7639999995,6337864.7639999995,6337864.7639999995,6337864.7639999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[64]
[65,null,null,null,null,null,null,"Расчет точек безубыточности"]
[66,null,null,null,null,null,null,"Расчет точек безубыточности","кол-во ТС",null,null,null,"кол-во ТС",null,null,null,null,null,null,null,null,null,null,13.312327338327021,null,null,17.338253848559678,13.363841791593067,13.18069181760985,13.011597096556095,12.848295577502292,12.690719717753547,12.538818934681107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,null,"Расчет точек безубыточности","Пробег",null,null,null,"км",null,null,null,null,null,null,null,null,null,null,20380951.282856364,null,null,2950681.834127381,3030919.3183333082,2989380.9042339139,2951030.221498922,2913993.4369775197,2878255.2319865045,2843804.1343856747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,null,"Расчет точек безубыточности","Количество продаж",null,null,null,"км",null,null,null,null,null,null,null,null,null,null,18811719.217859365,null,null,2523275.3472240111,2823274.066753611,2784581.4078657525,2748858.092054252,2714358.6606036271,2681068.8442983404,2648977.9569430463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[70]

{"sheet":"Rep","index":27,"n_rows":322,"n_cols":159,"rows_kept":322,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,9,9,9,9,9,9,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,8,8,8,8,8,8,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,22,23,24,25,26,27,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"Rep",null,null,"Укрупненное формирование всей отчетности финмодели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2022-09-01","2023-09-01","2024-09-01","2025-09-01","2026-09-01","2027-09-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2022-08-31","2023-08-31","2024-08-31","2025-08-31","2026-08-31","2027-08-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"1 год","2 год","3 год","4 год","5 год","6 год","7 год","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1753667149.838243,null,null,154801755.2665346,234691746.75949651,246573016.43919596,259055775.39643019,272170474.0258745,285949104.2734344,300425277.67727697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1753667149.838243,null,null,154801755.2665346,234691746.75949651,246573016.43919596,259055775.39643019,272170474.0258745,285949104.2734344,300425277.67727697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[21]
[22,null,null,null,null,null,null,"Себестоимость",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,790418631.25348651,null,null,68376061.497234166,104690778.84211393,110500092.21451592,116620150.91112494,123094639.2747798,129944593.61497624,137192314.89874145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,790418631.25348651,null,null,68376061.497234166,104690778.84211393,110500092.21451592,116620150.91112494,123094639.2747798,129944593.61497624,137192314.89874145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","ГСМ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,524900286.0584752,null,null,44900444.251389377,68658233.457251817,72839519.874798432,77275446.635173663,81981521.335255742,86974195.984572828,92270924.520033285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","Текущие ремонты",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,86760377.860904977,null,null,7421561.033287501,11348468.340041621,12039590.061950155,12772801.096722918,13550664.683513345,14375900.162739309,15251392.482650131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","Износ покрышек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,42512585.151843444,null,null,3636564.9063108754,5560749.4866203954,5899399.1303555761,6258672.5373942321,6639825.6949215392,7044191.0797422621,7473182.3164985636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","ФОТ водителей",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,104804140.14020227,null,null,9551916.3894203082,14710251.967846224,15170448.574932151,15625562.032180112,16094328.893145513,16577158.759939881,17074473.52273808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,31441242.042060681,null,null,2865574.9168260917,4413075.5903538689,4551134.5724796439,4687668.6096540345,4828298.6679436555,4973147.6279819645,5122342.0568214217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","ГСМ",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","Текущие ремонты",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","Износ покрышек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[35,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","ФОТ водителей",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Себестоимость","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Доп.условия","ГСМ",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Доп.условия","Текущие ремонты",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Доп.условия","Износ покрышек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Доп.условия","ФОТ водителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Себестоимость","Доп.условия","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[45]
[46,null,null,null,null,null,null,"Валовая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,963248518.58475661,null,null,86425693.769300431,130000967.91738257,136072924.22468004,142435624.48530528,149075834.7510947,156004510.65845814,163232962.77853546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,963248518.58475661,null,null,86425693.769300431,130000967.91738257,136072924.22468004,142435624.48530528,149075834.7510947,156004510.65845814,163232962.77853546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[51]
[52,null,null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,26070596.382382065,null,null,2646707.125,3555406.8333333326,3676734.1283333334,3810030.0755166654,3957280.9094488341,4120855.583815631,4303581.7269342672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1561396.9085937501,null,null,150000,207500,217875,228768.75,240207.1875,252217.546875,264828.42421874998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,780698.45429687505,null,null,75000,103750,108937.5,114384.375,120103.59375,126108.7734375,132414.21210937499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,390349.22714843752,null,null,37500,51875,54468.75,57192.1875,60051.796875,63054.38671875,66207.106054687494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.условия",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,390349.22714843752,null,null,37500,51875,54468.75,57192.1875,60051.796875,63054.38671875,66207.106054687494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[58,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,5708768.75,null,null,605768.75,850500,850500,850500,850500,850500,850500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1913729.1666666667,null,null,212729.16666666669,283500,283500,283500,283500,283500,283500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1893779.1666666667,null,null,192779.16666666669,283500,283500,283500,283500,283500,283500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1901260.4166666667,null,null,200260.41666666669,283500,283500,283500,283500,283500,283500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[63,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,5398162.8982616784,null,null,650166.66666666674,731971.66666666663,754677.48333333363,778139.14116666676,802386.78206833301,827452.19886371645,853368.95949629473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4083997.2243038546,null,null,495000,554850,571495.5,588640.36500000011,606299.57594999997,624488.56322849984,643223.22012535494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,1225199.1672911567,null,null,148500,166455,171448.64999999997,176592.10950000005,181889.87278499999,187346.56896855004,192966.9660376065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,88966.506666666712,null,null,6666.6666666666661,10666.666666666666,11733.333333333338,12906.666666666673,14197.333333333339,15617.066666666673,17178.773333333342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[68,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1110900.375,null,null,120918.375,164997,164997,164997,164997,164997,164997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1110900.375,null,null,120918.375,164997,164997,164997,164997,164997,164997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.условия",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[73,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,12291367.450526636,null,null,1119853.3333333333,1600438.1666666667,1688684.6449999998,1787625.18435,1899189.9398804998,2025688.8380769147,2169887.3432192216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7506117.7311743358,null,null,720400,1049055,1080526.6499999997,1112942.4495000003,1146330.7229850001,1180720.64467455,1216142.2640147863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,2251835.3193523008,null,null,216120,314716.5,324157.99500000005,333882.73484999995,343899.21689550002,354216.19340236502,364842.67920443579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2533414.4000000004,null,null,183333.33333333331,236666.66666666669,284000,340800,408960,490752,588902.40000000014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[78,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[79]
[80,null,null,null,null,null,null,"Маржинальная прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,937177922.20237446,null,null,83778986.644300416,126445561.08404925,132396190.09634671,138625594.40978861,145118553.84164587,151883655.07464248,158929381.0516012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81]
[82,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,415867309.15370607,null,null,48419377.920465715,56326615.78588172,58169112.649521172,60124679.391025603,62150869.117904894,64250429.87534146,66426224.413565524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,11648747.790949885,null,null,1520235.6000000003,1565842.6679999998,1612817.9480400004,1661202.4864812007,1711038.5610756355,1762369.7179079049,1815240.8094451418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2382789.7344026491,null,null,310969.2,320298.2759999999,329907.22427999997,339804.44100839994,349998.57423865207,360498.53146581148,371313.48740978586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1517185.9017133759,null,null,198002.40000000005,203942.47200000004,210060.74616000007,216362.56854480001,222853.44560114396,229539.04896917832,236425.22043825363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,2114839.5619088039,null,null,276000,284280,292808.40000000008,301592.652,310640.43156000006,319959.64450679993,329558.43384200399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по ремонту и экспл.ТС",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,2791588.2217196207,null,null,364320,375249.59999999992,386507.08799999999,398102.30064000003,410045.36965920008,422346.73074897582,435017.1326714452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,1256214.6997738297,null,null,163944,168862.32,173928.18959999995,179146.03528799998,184520.41634663998,190056.02883703922,195757.70970215034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Гл.инженер по БДД",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,1586129.6714316029,null,null,207000,213210,219606.29999999996,226194.48899999994,232980.32366999998,239969.73338009996,247168.82538150295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[92,null,null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3494624.3372849654,null,null,456070.68000000011,469752.80039999983,483845.38441200013,498360.7459443601,513311.5683226909,528710.91537237156,544572.24283354252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,6627835.8597236723,null,null,2226357.5648717945,690808.29987820529,675836.8108661538,707412.63786424638,740522.93594133866,775243.5422459637,811654.06805597071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2082907.7265880532,null,null,254479.16666666666,268810.93750000006,282251.48437499994,296364.05859375006,311182.26152343751,326741.37459960935,343078.44332958979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,213877.77777777778,null,null,212361.11111111112,1516.6666666666652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1522872.0852029915,null,null,1479303.6645299145,43568.420673077031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2293816.4736063136,null,null,222678.01880341882,304493.53173076926,319718.20831730776,335704.11873317306,352489.32466983184,370113.79090332339,388619.48044848954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,514361.79654853739,null,null,57535.603760683771,72418.743307692333,73867.118173846146,75344.460537323073,76851.349748069537,78388.376743030938,79956.144277891566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[100,null,null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,394096101.16574758,null,null,44216714.075593919,53600212.017603509,55396612.506203011,57257703.520735793,59185996.052565224,61184105.699815221,63254757.293230869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","КАСКО+ОСАГО+прочме страховки",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,30512077.568277765,null,null,2881666.6666666674,4380133.333333334,4467736,4557090.72,4648232.5344000012,4741197.1850880003,4836021.1287897611,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Платон+платные дороги и стоянки",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,78915021.742720932,null,null,6966078.986994057,10561128.604177341,11095785.739763819,11657509.892839359,12247671.331164353,12867709.692304546,13519137.495477462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,803033.38164062495,null,null,91666.666666666657,104583.33333333334,109812.5,115303.125,121068.28125,127121.6953125,133477.78007812498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,1753667.1498382431,null,null,154801.75526653457,234691.74675949654,246573.01643919598,259055.77539643028,272170.47402587452,285949.10427343438,300425.27767727699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на мойку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,5534933.7440256011,null,null,600000,744000,773760,804710.40000000002,836898.81600000034,870374.76864000049,905189.75938560034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обслуживание автопарка",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,276577367.57924438,null,null,33522500,37575675,38702945.25,39864033.607499994,41059954.615725011,42291753.254196741,43560505.851822652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[109,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[110]
[111,null,null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,521310613.04866838,null,null,35359608.723834716,70118945.298167542,74227077.446825504,78500915.018763006,82967684.723740995,87633225.199301034,92503156.63803567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,330252822.77859592,null,null,48015157.093765348,62143777.614138432,61518777.614138432,61518777.614138432,61518777.614138432,24018777.61413845,11518777.614138434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 4",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 5",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 6",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[126,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,329642857.14285707,null,null,47946428.571428575,62053571.428571433,61428571.428571433,61428571.428571433,61428571.428571433,23928571.428571422,11428571.428571425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,250000000,null,null,37500000.000000007,50000000,50000000,50000000,50000000,12500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Полуприцеп SCHMITZ CARGOBULL 9084",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,77142857.142857134,null,null,8571428.5714285709,11428571.428571425,11428571.428571425,11428571.428571425,11428571.428571425,11428571.428571425,11428571.428571425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Затраты на запуск ТС в работу",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2499999.9999999995,null,null,1874999.9999999995,625000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 4",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 5",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 6",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[138,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,609965.63573883171,null,null,68728.522336769776,90206.18556701031,90206.18556701031,90206.18556701031,90206.18556701031,90206.18556701031,90206.18556701031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,243986.25429553268,null,null,27491.40893470791,36082.47422680413,36082.47422680413,36082.47422680413,36082.47422680413,36082.47422680413,36082.47422680413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[140,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,243986.25429553268,null,null,27491.40893470791,36082.47422680413,36082.47422680413,36082.47422680413,36082.47422680413,36082.47422680413,36082.47422680413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,121993.12714776634,null,null,13745.704467353955,18041.237113402065,18041.237113402065,18041.237113402065,18041.237113402065,18041.237113402065,18041.237113402065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[142,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[143,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[144]
[145,null,null,null,null,null,null,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,4133184.5238095252,null,null,1150476.1904761903,1127946.4285714286,851517.85714285704,575089.28571428591,298660.7142857149,93065.476190476897,36428.571428572002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,null,null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,null,null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[150]
[151,null,null,null,null,null,null,"EBIT",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,186924605.74626294,null,null,-13806024.560406823,6847221.2554576639,11856781.975544214,16407048.118910283,21150246.395316821,63521382.108972125,80947950.452468663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152]
[153,null,null,null,null,null,null,"Прочие доходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154]
[155,null,null,null,null,null,null,"Проценты начисленные",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,81067602.266333789,null,null,24338515.902071998,23079861.111111112,16638711.014340205,11264478.935800005,5372434.7507397793,373600.55227067345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[156]
[157,null,null,null,null,null,null,"Прибыль до налога на прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,105857003.47992918,null,null,-38144540.462478817,-16232639.855653448,-4781929.0387959927,5142569.1831102781,15777811.644577041,63147781.556701444,80947950.452468663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158]
[159,null,null,null,null,null,null,"Налог на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,21171400.695985835,null,null,0,0,0,0,0,4981810.605492102,16189590.090493733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160]
[161,null,null,null,null,null,null,"Чистая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,84685602.783943325,null,null,-38144540.462478817,-16232639.855653448,-4781929.0387959927,5142569.1831102781,15777811.644577041,58165970.951209337,64758360.361974925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162]
[163,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[164]
[165]
[166,"CF(+)",null,null,null,null,null,"Поступление ДС",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2120547914.8094058,null,null,197768552.28950262,282237922.4386099,296526217.26206446,311537857.01095641,327309461.02213603,343879502.48638165,361288402.29975474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,"CF(+)",null,null,null,null,null,"Поступление ДС","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2120547914.8094058,null,null,197768552.28950262,282237922.4386099,296526217.26206446,311537857.01095641,327309461.02213603,343879502.48638165,361288402.29975474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,"CF(+)",null,null,null,null,null,"Поступление ДС","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,"CF(+)",null,null,null,null,null,"Поступление ДС","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[171]
[172,"CF(-)",null,null,null,null,null,"Прямые производственные расходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,790443119.8043561,null,null,67027552.737350397,103669340.82144122,109982803.67746697,116680756.42142472,123786614.48748948,131325219.30977757,137970832.34940577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173]
[174,"CF(-)",null,null,null,null,null,"ФОТ водителей",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,104799866.36632252,null,null,9548447.8685538471,14710033.893821536,15170337.977085415,15625448.116397973,16094211.559889913,16577037.906686613,17074349.043887217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175]
[176,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,31226271.215908855,null,null,2691108.3172430769,4402106.4669120004,4545571.5007888973,4681938.6458125655,4822396.8051869422,4967068.7093425496,5116080.7706228253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177]
[178,"CF(-)",null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,28154311.974824786,null,null,2768001.4049999998,3844555.9000000004,3979674.6850000001,4126680.73355,4290046.4835565006,4472603.3255631952,4672749.4421550911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1873676.2903125,null,null,180000,249000,261450,274522.5,288248.625,302661.05625000002,317794.10906250007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,936838.14515624999,null,null,90000,124500,130725,137261.25,144124.3125,151330.52812500001,158897.05453125003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,468419.07257812499,null,null,45000,62250,65362.5,68630.625,72062.15625,75665.264062500006,79448.527265625016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.условия",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,468419.07257812499,null,null,45000,62250,65362.5,68630.625,72062.15625,75665.264062500006,79448.527265625016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[184,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,6864487.5,null,null,744037.5,1020600,1020600,1020600,1020600,1020600,1017450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2275527.5,null,null,237477.5,340200,340200,340200,340200,340200,337050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2294480,null,null,253280,340200,340200,340200,340200,340200,340200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2294480,null,null,253280,340200,340200,340200,340200,340200,340200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[189,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,5378284.9999199677,null,null,618500,733325,756241.75000000012,779937.7024999999,804445.40357500012,829799.29268224968,856035.85116271768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4057131.0476319524,null,null,472500,554175,570800.25,587924.25750000007,605561.98522499995,623728.84478174988,642440.71012520243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1209079.4612880151,null,null,135000,166050,171031.49999999997,176162.44500000004,181447.31834999999,186890.73790050001,192497.460037515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,112074.49100000002,null,null,11000,13100,14410,15851.000000000002,17436.100000000006,19179.710000000006,21097.681000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[194,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1320889.0050000004,null,null,134743.90499999997,197996.40000000002,197996.40000000002,197996.40000000002,197996.40000000002,197996.40000000002,196163.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1320889.0050000004,null,null,134743.90499999997,197996.40000000002,197996.40000000002,197996.40000000002,197996.40000000002,197996.40000000002,196163.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[196,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.условия",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[199,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,12716974.179592319,null,null,1090720,1643634.5,1743386.5349999997,1853624.13105,1978756.0549814997,2121546.5766309458,2285306.3819298726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7455445.1368403872,null,null,679275,1046469.375,1079215.3312499998,1111591.7911875001,1144939.5449231253,1179287.7312708187,1214666.363208943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2221431.7627519313,null,null,191445,313165.125,323371.20375000004,333072.33986249997,343064.51005837502,353356.44536012626,363957.13872092997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[202,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,3040097.2800000003,null,null,220000,284000,340800,408960,490752,588902.40000000014,706682.87999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[204,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[205]
[206,"CF(-)",null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,495822668.04562366,null,null,59309527.247308865,67215393.521215558,69414745.676021382,71749425.637873009,74168486.33719328,76675214.304404944,77289875.321606636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,11573112.757223003,null,null,1456892.4500000002,1563942.3734999998,1610860.6447050003,1659186.4640461507,1708962.0579675341,1760230.9197065602,1813037.8472977569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2367318.3390939077,null,null,298012.14999999997,319909.56449999992,329506.85143499996,339392.05697804998,349573.81868739153,360061.03324801312,370862.86424545362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1507334.8508617822,null,null,189752.30000000002,203694.96900000004,209805.81807000007,216099.99261210003,222582.99239046298,229260.48216217689,236138.29662704215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[210,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,2101107.9604987209,null,null,264500,283935,292453.05000000005,301226.64150000003,310263.44074500009,319571.34396734997,329158.48428637051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по ремонту и экспл.ТС",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,2773462.5078583108,null,null,349140,374794.19999999995,386038.02599999995,397619.16678000003,409547.74178340007,421834.17403690185,434489.19925800897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,1248058.1285362397,null,null,157113,168657.38999999996,173717.11169999995,178928.62505100001,184296.48380252998,189825.3783166059,195520.13966610402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Гл.инженер по БДД",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,1575830.9703740401,null,null,198375,212951.25,219339.78749999995,225919.98112499993,232697.58055874996,239678.50797551248,246868.86321477781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[215,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[216,"CF(-)",null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3471933.827166901,null,null,437067.7350000001,469182.71204999986,483258.19341150013,497755.93921384512,512688.61739026045,528069.2759119682,543911.35418932699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,"CF(-)",null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,7953403.0316684088,null,null,2698510.1715961536,830314.01454134646,812415.43046125979,850376.98573006445,890183.43443722336,931925.95756815455,939677.03733420616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2499489.2719056644,null,null,332256.09375000012,323917.1796875,340113.03867187497,357118.69060546876,374974.62513574207,393723.35639252927,377386.28766254877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,256653.33333333328,null,null,254833.33333333328,1819.9999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1827446.5022435898,null,null,1775164.3974358975,52282.104807692434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2752579.7683275761,null,null,267213.62256410258,365392.23807692312,383661.84998076939,402844.94247980783,422987.18960379803,444136.54908398789,466343.3765381875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[222,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,617234.15585824475,null,null,69042.72451282051,86902.491969230803,88640.541808615366,90413.35264478765,92221.619697683433,94066.052091637146,95947.373133469882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[224,"CF(-)",null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,472824218.42956543,null,null,54717056.890712708,64351954.42112422,66508211.40744362,68742106.248882949,71056652.227398261,73454988.151218265,73993249.082785338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","КАСКО+ОСАГО+прочме страховки",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,36614493.081933312,null,null,5187000,5290740,5396554.8000000007,5504485.8959999988,5614575.6139200004,5726867.1261983998,3894269.6458149115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[226,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Платон+платные дороги и стоянки",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,94698026.091265127,null,null,8359294.7843928682,12673354.325012811,13314942.88771658,13989011.871407231,14697205.597397223,15441251.630765453,16222964.994572952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,963640.05796875013,null,null,110000,125500,131775,138363.75,145281.9375,152546.03437500002,160173.33609375003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2104400.579805892,null,null,185762.10631984146,281630.0961113958,295887.61972703523,310866.93047571625,326604.56883104937,343138.92512812122,360510.3332127324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на мойку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,6550817.5234990083,null,null,648000,889920,925516.79999999981,962537.47199999995,1001038.9708799999,1041080.5297152001,1082723.750903808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обслуживание автопарка",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,331892841.09509325,null,null,40227000,45090810,46443534.29999999,47836840.328999989,49271945.538869999,50750103.905036084,52272607.022187173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[233,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[234]
[235,"CF",null,null,null,null,null,"Финпоток по операционной деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,670101677.4023701,null,null,56423914.714046434,88396491.835219592,93433083.745701835,98673607.455898196,104147705.34881996,109862358.93060681,119164515.3720772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236]
[237,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,399750000,null,null,399750000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238,"CF(-)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[239,"CF(-)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,399000000,null,null,399000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,750000,null,null,750000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,300000,null,null,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,300000,null,null,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[243,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,150000,null,null,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[245,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[246]
[247,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,4114613.095238097,null,null,244940.47619047615,1312232.142857143,1035803.5714285715,759374.99999999988,482946.42857142887,208601.19047619117,70714.285714286365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[251,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[252,"CF(+)",null,null,null,null,null,"НДС к возмещению по капзатратам",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,66624999.999999978,null,null,66624166.666666642,833.33333333581686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253]
[254,"CF(-)",null,null,null,null,null,"НДС начисленный",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,133021843.61698934,null,null,7822487.3779532537,18353738.329877879,19322365.962256592,20303197.131636836,21325956.550489042,22391891.34310504,23502206.921670705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[255]
[256,"CF(-)",null,null,null,null,null,"Налог на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,19629477.197036862,null,null,0,0,0,0,0,3529963.7335025878,16099513.463534273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257]
[258,"CF",null,null,null,null,null,"Финпоток по основной деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,180210743.49310571,null,null,-284769346.47343069,68731354.695817918,73074914.212016687,77611035.324261367,82338802.3697595,83731902.663523018,79492080.701157942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[259]
[260,"CF(+)",null,null,null,null,null,"Поступление финансирования от Учредителей",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,38000000,null,null,38000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[261]
[262,"CF(+)",null,null,null,null,null,"Поступление кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,345000000,null,null,345000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[263]
[264,"CF(-)",null,null,null,null,null,"Возврат кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,344999999.99999964,null,null,31944444.444444444,76666666.666666657,76666666.666666642,76666666.666666582,76666666.666666478,6388888.8888888359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[265]
[266,"CF(-)",null,null,null,null,null,"Оплата процентов по кредиту",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,76708958.333333299,null,null,21272037.037037037,23622916.666666668,17106250,10589583.333333321,4072916.6666666581,45254.629629629257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[267]
[268,"CF(+)",null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82922489.319721729,null,null,19726018.586715829,0,8091061.0602606311,28709130.649536278,26396279.023208998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[269]
[270,"CF(-)",null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82922489.319721729,null,null,19726018.586715829,0,0,17946416.811596267,26155174.726773411,19094879.194636233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[271]
[272,"CF(-)",null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4358643.9330004621,null,null,849002.01318310713,0,0,1117499.1622014651,1840323.3328619446,551819.42475394532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[273]
[274,"CF",null,null,null,null,null,"Финпоток по финансовой деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,-43067602.266333468,null,null,328934516.50533539,-100289583.33333334,-85681855.606406018,-77611035.324261382,-82338802.369759485,-26080842.137908645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[275]
[276]
[277,"CF",null,null,null,null,null,"Итоговый финпоток",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,137143141.22677231,null,null,44165170.031904764,-31558228.637515411,-12606941.394389357,0,0,57651060.525614358,79492080.701157942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278]
[279,"BS",null,null,null,null,null,"Итоговый финпоток нараст. итогом",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,137143141.22677231,null,null,44165170.031904764,12606941.394389354,0,-3.7252902984619141E-9,-3.7252902984619141E-9,57651060.525614351,137143141.22677231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280]
[281,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[282]
[283,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,152776554.70927411,null,null,334267481.6495086,241698124.14341462,168748919.0393571,108477579.76910284,48281463.23157689,83316189.456886426,152776554.70927411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284,null,null,null,null,null,null,0,"Внеоборотные активы",null,null,null,0,null,null,null,null,null,null,null,null,null,null,2872177.221404139,null,null,285109842.90623468,222966065.29209623,161447287.67795777,99928510.063819423,38409732.449681073,14390954.835542604,2872177.221404139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[285,null,null,null,null,null,null,"АКТИВЫ","Дебиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,9746284.9413972646,null,null,2766500.842624363,3764875.4344380088,4824051.0388930868,5947730.4376594611,7139841.9118107557,8404552.9747378603,9746284.9413972646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3014951.3197004348,null,null,2225134.535411492,2360242.022491008,2477580.322506249,2601339.2676239647,2731888.8700850569,2869621.1209915988,3014951.3197004348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288,null,null,null,null,null,null,"АКТИВЫ","Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,137143141.22677228,null,null,44165170.031904764,12606941.394389354,0,-3.7252902984619141E-9,-3.7252902984619141E-9,57651060.525614358,137143141.22677228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,null,"АКТИВЫ","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,833.33333333581686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[291]
[292]
[293]
[294,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[295]
[296,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,152776554.70927295,null,null,334267481.64950871,241698124.14341456,168748919.03935692,108477579.76910266,48281463.231576651,83316189.456885874,152776554.70927295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[297,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,84685602.783943355,null,null,-38144540.462478817,-54377180.318132266,-59159109.356928259,-54016540.173817977,-38238728.529240936,19927242.421968408,84685602.783943355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,16147335.003513813,null,null,12006445.969661146,12614272.296875238,13252869.831904531,13923796.367144823,14628688.558231592,15369265.916491747,16147335.003513813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,8729531.2899442911,null,null,5174386.9127496108,5489507.0757360458,5823818.0566483736,6178488.5762982368,6554758.5305948853,6953943.3251081705,8729531.2899442911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,37128.944999990985,null,null,32145.645000000019,32145.644999999553,32145.645000002813,32145.645000001648,32145.645000004675,32145.644999995129,37128.944999990985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,91102.969331793021,null,null,-1683881.0937500014,-1716925.1484374953,-1750612.8058594251,-1784956.6501523813,-1819969.5257798443,-1855664.544092875,91102.969331793021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302,null,null,null,null,null,null,"ПАССИВЫ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,865469.45135904197,null,null,705054.96107692434,746561.55135846231,768958.39789921464,792027.14983618911,815787.96433127578,840261.60326121561,865469.45135904197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[303,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,496591.16069736844,null,null,404030.0316461536,428363.89746507711,441214.81438902859,454451.25882069999,468084.79658532189,482127.34048288199,496591.16069736844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по налогам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,18571.428571429104,null,null,905535.71428571409,721249.99999999977,536964.28571428545,352678.5714285709,168392.85714285728,52857.14285714319,18571.428571429104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НДС",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2163298.1779628843,null,null,1595271.5639105178,1696818.9583643265,1782504.5774698853,1871879.8198866695,1965061.3490735292,2062163.7338196635,2163298.1779628843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[307,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НП",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1541923.4989489727,null,null,0,0,0,0,0,1451846.8719895142,1541923.4989489727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308,null,null,null,null,null,null,"ПАССИВЫ","Вложения Учредителей в капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,38000000,null,null,38000000,38000000,38000000,38000000,38000000,38000000,38000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[309,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,313055555.55555558,236388888.88888887,159722222.22222212,83055555.555555463,6388888.8888888359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,2217476.8518518507,1674421.2962962985,1131365.7407407388,588310.18518517911,45254.62962962687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[311,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,8091061.0602606311,18853774.898200646,19094879.194636233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по %% по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,75516.569895765861,175968.56571653951,178218.87248327164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[313]
[314]
[315]
[316,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[317]
[318,null,null,null,null,null,null,"БАЛАНС",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,1.1622905731201172E-6,null,null,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"Repd","index":28,"n_rows":318,"n_cols":159,"rows_kept":318,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"Repd",null,null,"Детализированное формирование всей отчетности финмодели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1753667149.8382423,null,null,0,1386604.5385499999,5045699.8486124994,10667476.945125002,12241306.589242499,13528772.252572503,18461015.026925631,19411144.75820953,17464623.278277654,17561949.352274254,19205678.6019945,19827484.074750517,20716936.250997163,20428472.581679482,19890881.197951075,20966063.965407889,17202924.279309038,15590150.128123814,20159676.889815275,20939184.396221466,18735059.722934995,18735059.722934995,20388153.227899853,20939184.396221466,21765731.148703892,21462664.006127,20897857.058597341,22027470.953656655,18073822.320949052,16379401.478360079,21180260.532362174,21999230.606280178,19683522.121408578,19683522.121408578,21420303.485062279,21999230.606280178,22867621.288107026,22549211.371437177,21955811.072188828,23142611.670685522,18988809.575947095,17208608.678202059,22252511.221813004,23112941.655723106,20680000.428804882,20680000.428804882,22504706.348993551,23112941.655723106,24025294.615817439,23690765.197116181,23067324.007718392,24314206.386513978,19950118.060729418,18079794.492536034,23379044.602417283,24283034.327044077,21726925.450513128,21726925.450513128,23644007.107911345,24283034.327044085,25241575.155743193,24890110.185220186,24235107.28560913,25545113.084831245,20960092.787553843,18995084.088720668,24562608.735414658,25512362.939850688,22826851.051445354,22826851.051445354,24840984.967749357,25512362.939850688,26519429.898002688,26150172.013346959,25462009.591943089,26838334.434750825,22021197.48492375,19956710.220712151,25806090.802645028,26803926.31368063,23982460.385924771,23982460.385924771,26098559.831741665,26803926.313680626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1753667149.8382423,null,null,0,1386604.5385499999,5045699.8486124994,10667476.945125002,12241306.589242499,13528772.252572503,18461015.026925631,19411144.75820953,17464623.278277654,17561949.352274254,19205678.6019945,19827484.074750517,20716936.250997163,20428472.581679482,19890881.197951075,20966063.965407889,17202924.279309038,15590150.128123814,20159676.889815275,20939184.396221466,18735059.722934995,18735059.722934995,20388153.227899853,20939184.396221466,21765731.148703892,21462664.006127,20897857.058597341,22027470.953656655,18073822.320949052,16379401.478360079,21180260.532362174,21999230.606280178,19683522.121408578,19683522.121408578,21420303.485062279,21999230.606280178,22867621.288107026,22549211.371437177,21955811.072188828,23142611.670685522,18988809.575947095,17208608.678202059,22252511.221813004,23112941.655723106,20680000.428804882,20680000.428804882,22504706.348993551,23112941.655723106,24025294.615817439,23690765.197116181,23067324.007718392,24314206.386513978,19950118.060729418,18079794.492536034,23379044.602417283,24283034.327044077,21726925.450513128,21726925.450513128,23644007.107911345,24283034.327044085,25241575.155743193,24890110.185220186,24235107.28560913,25545113.084831245,20960092.787553843,18995084.088720668,24562608.735414658,25512362.939850688,22826851.051445354,22826851.051445354,24840984.967749357,25512362.939850688,26519429.898002688,26150172.013346959,25462009.591943089,26838334.434750825,22021197.48492375,19956710.220712151,25806090.802645028,26803926.31368063,23982460.385924771,23982460.385924771,26098559.831741665,26803926.313680626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[21]
[22,null,null,null,null,null,null,"Себестоимость",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,790418631.25348651,null,null,0,605310.87207360007,2201398.1097650668,4653472.4580666674,5472817.8813000005,6034850.4881238937,8050427.1690271748,8531147.1266175024,7826377.2908474999,7861615.7826360008,8456754.7550640013,8681889.5637127515,9070452.7247139979,9030066.2947421856,8834473.0883761272,9225659.5011082441,7856507.0565458415,7269727.437447669,8951829.0121957622,9253042.5499994904,8447198.5397713352,8447198.5397713352,9051581.5474424511,9253042.5499994904,9599486.7980839889,9530633.8264994733,9323128.9938657247,9738138.6591332257,8285604.830696973,7663090.3327957224,9447631.8934459742,9767189.335701948,8912269.4252508953,8912269.4252508953,9553459.3580891863,9767189.3357019499,10133987.143195404,10060205.015773006,9840063.1388318613,10280346.892714154,8739353.7541261353,8078928.1233026963,9972148.264996551,10311166.755485915,9404182.222488394,9404182.222488394,10084420.622236535,10311166.755485915,10699535.307297345,10620501.75815049,10386953.240903631,10854050.275397351,9219210.6546693221,8518565.102928739,10527082.351251747,10886747.067811914,9924527.1767548434,9924527.1767548434,10646192.095047645,10886747.067811914,11297977.00500554,11213349.479846271,10965577.857899077,11461121.101793468,9726719.7481630985,8983404.8823215123,11114240.831067394,11495809.128866073,10474990.046443628,10474990.046443628,11240604.358260464,11495809.128866076,11931269.002028972,11840683.402732054,11577822.489008278,12103544.316455835,10263517.920389378,9474935.1792180389,11735539.037242543,12140344.844377164,11057357.87983519,11057357.87983519,11869598.103241671,12140344.844377166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,790418631.25348651,null,null,0,605310.87207360007,2201398.1097650668,4653472.4580666674,5472817.8813000005,6034850.4881238937,8050427.1690271748,8531147.1266175024,7826377.2908474999,7861615.7826360008,8456754.7550640013,8681889.5637127515,9070452.7247139979,9030066.2947421856,8834473.0883761272,9225659.5011082441,7856507.0565458415,7269727.437447669,8951829.0121957622,9253042.5499994904,8447198.5397713352,8447198.5397713352,9051581.5474424511,9253042.5499994904,9599486.7980839889,9530633.8264994733,9323128.9938657247,9738138.6591332257,8285604.830696973,7663090.3327957224,9447631.8934459742,9767189.335701948,8912269.4252508953,8912269.4252508953,9553459.3580891863,9767189.3357019499,10133987.143195404,10060205.015773006,9840063.1388318613,10280346.892714154,8739353.7541261353,8078928.1233026963,9972148.264996551,10311166.755485915,9404182.222488394,9404182.222488394,10084420.622236535,10311166.755485915,10699535.307297345,10620501.75815049,10386953.240903631,10854050.275397351,9219210.6546693221,8518565.102928739,10527082.351251747,10886747.067811914,9924527.1767548434,9924527.1767548434,10646192.095047645,10886747.067811914,11297977.00500554,11213349.479846271,10965577.857899077,11461121.101793468,9726719.7481630985,8983404.8823215123,11114240.831067394,11495809.128866073,10474990.046443628,10474990.046443628,11240604.358260464,11495809.128866076,11931269.002028972,11840683.402732054,11577822.489008278,12103544.316455835,10263517.920389378,9474935.1792180389,11735539.037242543,12140344.844377164,11057357.87983519,11057357.87983519,11869598.103241671,12140344.844377166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","ГСМ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,524900286.05847496,null,null,0,400877.23500000004,1458747.7162500003,3084043.4625000008,3539048.8072500005,3911264.2882500002,5351546.4758250015,5639275.1429437511,5073776.7999187503,5102051.7170700002,5579583.651180001,5760228.9552018763,6033867.3200767506,5963776.9421162633,5806835.4436395196,6120718.440593008,5022127.9512558011,4551303.4558255691,5901000.3427255657,6142690.2503797505,5496091.2766555669,5496091.2766555669,5981040.5069487048,6142690.2503797514,6401329.8398694247,6326970.9578911429,6160471.7221571663,6493470.1936251204,5327975.5434872787,4828477.8362853462,6260371.2635975517,6516780.0866278764,5830803.2354038889,5830803.2354038889,6345285.8738218797,6516780.0866278773,6791170.827117472,6712283.4892267119,6535644.450036536,6888922.5284168907,5652449.2540856535,5122532.1365151228,6641627.8735506432,6913651.993903514,6185899.1524399864,6185899.1524399864,6731713.7835376328,6913651.9939035159,7204753.1304889265,7121061.5537206195,6933665.1970437625,7308457.9103974784,5996683.4136594692,5434494.3436288945,7046103.0110498769,7334693.4003322385,6562620.4108235817,6562620.4108235817,7141675.1529550739,7334693.4003322385,7643522.596135702,7554734.2023422057,7355925.4075437272,7753542.997140686,6361881.433551332,5765455.0491558937,7475210.6844228152,7781376.2284124708,6962283.9938427368,6962283.9938427368,7576603.1697700396,7781376.2284124736,8109013.1222403655,8014817.5152648445,7803901.264863139,8225733.7656665519,6749320.0128546068,6116571.2616494875,7930451.0151041616,8255262.0407227892,7386287.0890677581,7386287.0890677581,8038018.3028090317,8255262.0407227911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","Текущие ремонты",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,86760377.860904962,null,null,0,66260.7,241115.32500000001,509759.25,584966.74500000011,646489.96500000008,884553.13650000014,932111.5938749999,838640.79337500012,843314.33340000024,922245.23160000006,952103.95953750005,997333.4413350001,985748.25489524985,959807.51134537475,1011688.9984451251,830103.79359600006,752281.56294637499,975371.95747530018,1015320.7025421078,908444.83911662246,908444.83911662246,988601.73668573634,1015320.7025421076,1058071.0479123015,1045780.3236183705,1018259.7887863079,1073300.858450433,880657.11462599633,798095.51012980926,1034772.1096855459,1077153.7333269217,963769.12981882459,963769.12981882459,1048807.5824498977,1077153.7333269217,1122507.5747301606,1109468.3453267294,1080271.8099233944,1138664.8807300646,934289.13290671969,846699.52669671469,1097789.7311653956,1142752.3956865314,1022462.669824791,1022462.669824791,1112679.9642210964,1142752.3956865314,1190868.2860312273,1177034.9675571271,1146060.3631477291,1208009.5719665252,991187.34110073873,898263.52787254436,1164645.1257933681,1212346.0165838413,1084730.6464171209,1084730.6464171209,1180442.1740421611,1212346.0165838413,1263392.1646505292,1248716.3970813563,1215855.439263426,1281577.3548992868,1051550.6501737738,952967.7767199825,1235572.0139541843,1286177.8889937971,1150790.7427839236,1150790.7427839236,1252331.1024413286,1286177.8889937971,1340332.7474777463,1324763.2256636105,1289901.0355145682,1359625.4158126533,1115590.0847693565,1011003.5143222292,1310818.3496039941,1364506.122433519,1220873.8990194642,1220873.8990194642,1328598.0665800055,1364506.122433519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","Износ покрышек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,42512585.151843429,null,null,0,32467.743000000006,118146.50925,249782.03250000003,286633.70504999999,316780.08285000001,433431.03688500001,456734.68099874997,410933.98875375005,413224.02336600015,451900.16348400008,466530.94017337507,488693.38625415007,483016.64489867247,470305.68055923382,495727.60923811141,406750.85886204004,368617.9658437238,477932.25916289707,497507.14424563275,445137.97116714512,445137.97116714512,484414.85097601078,497507.14424563281,518454.81347702787,512432.35857300169,498947.29650529101,525917.42064071225,431521.98616673832,391066.79996360658,507038.33374591748,527805.32933019171,472246.87361122423,472246.87361122423,513915.71540044982,527805.32933019171,550028.71161777875,543639.48921009747,529333.18686246336,557945.79155773157,457801.67512429261,414882.76808139018,537916.96827104385,559948.67388640053,501006.70821414777,501006.70821414777,545213.18246833736,559948.67388640053,583525.46015530149,576747.13410299236,561569.57794238743,591924.69026359753,485681.79713936202,440149.12865754683,570676.11163875042,594049.54812608217,531518.01674438932,531518.01674438932,578416.6652806591,594049.54812608229,619062.16067875945,611871.03456986474,595769.16523907881,627972.90390065056,515259.8185851493,466954.2105927915,605430.28683755023,630227.16560696054,563887.46396412258,563887.46396412258,613642.24019625096,630227.16560696054,656763.0462640957,649133.98057516932,632051.50740213855,666216.45374820009,546639.14153698471,495391.72201789229,642300.99130595697,668607.99999242439,598228.21051953756,598228.21051953756,651013.05262420257,668607.99999242427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","ФОТ водителей",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,104804140.14020215,null,null,0,81311.687748923083,294914.2763577436,622990.5485128205,817052.78769230761,892550.88617222547,1062228.0921670564,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1192737.3669600741,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1247408.5360194114,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1284830.7920999939,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1323375.7158629936,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1363076.9873388831,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1403969.2969590498,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Тариф перевозки груза","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,31441242.042060718,null,null,0,24393.506324676924,88474.282907323082,186897.16455384615,245115.83630769228,267765.26585166762,318668.42765011691,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,357821.21008802223,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,374222.56080582342,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,385449.23762999818,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,397012.71475889807,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,408923.09620166494,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,421190.78908771492,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","ГСМ",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","Текущие ремонты",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","Износ покрышек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[35,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","ФОТ водителей",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Себестоимость","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Доп.условия","ГСМ",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Доп.условия","Текущие ремонты",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Доп.условия","Износ покрышек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Доп.условия","ФОТ водителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Себестоимость","Доп.условия","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[45]
[46,null,null,null,null,null,null,"Валовая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,963248518.58475685,null,null,0,781293.66647639987,2844301.7388474327,6014004.487058335,6768488.7079424988,7493921.7644486092,10410587.857898455,10879997.631592028,9638245.9874301553,9700333.5696382523,10748923.846930498,11145594.511037765,11646483.526283165,11398406.286937296,11056408.109574948,11740404.464299645,9346417.2227631956,8320422.6906761453,11207847.877619512,11686141.846221976,10287861.18316366,10287861.18316366,11336571.680457402,11686141.846221976,12166244.350619903,11932030.179627527,11574728.064731617,12289332.294523429,9788217.4902520776,8716311.1455643568,11732628.6389162,12232041.27057823,10771252.696157683,10771252.696157683,11866844.126973093,12232041.270578228,12733634.144911623,12489006.355664171,12115747.933356967,12862264.777971368,10249455.821820959,9129680.5548993628,12280362.956816453,12801774.900237191,11275818.206316488,11275818.206316488,12420285.726757016,12801774.900237191,13325759.308520094,13070263.438965691,12680370.766814761,13460156.111116627,10730907.406060096,9561229.3896072954,12851962.251165535,13396287.259232163,11802398.273758285,11802398.273758285,12997815.012863699,13396287.259232171,13943598.150737653,13676760.705373915,13269529.427710053,14083991.983037777,11233373.039390745,10011679.206399156,13448367.904347263,14016553.810984615,12351861.005001726,12351861.005001726,13600380.609488893,14016553.810984612,14588160.895973716,14309488.610614905,13884187.102934811,14734790.11829499,11757679.564534372,10481775.041494112,14070551.765402485,14663581.469303466,12925102.506089581,12925102.506089581,14228961.728499994,14663581.469303461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,963248518.58475685,null,null,0,781293.66647639987,2844301.7388474327,6014004.487058335,6768488.7079424988,7493921.7644486092,10410587.857898455,10879997.631592028,9638245.9874301553,9700333.5696382523,10748923.846930498,11145594.511037765,11646483.526283165,11398406.286937296,11056408.109574948,11740404.464299645,9346417.2227631956,8320422.6906761453,11207847.877619512,11686141.846221976,10287861.18316366,10287861.18316366,11336571.680457402,11686141.846221976,12166244.350619903,11932030.179627527,11574728.064731617,12289332.294523429,9788217.4902520776,8716311.1455643568,11732628.6389162,12232041.27057823,10771252.696157683,10771252.696157683,11866844.126973093,12232041.270578228,12733634.144911623,12489006.355664171,12115747.933356967,12862264.777971368,10249455.821820959,9129680.5548993628,12280362.956816453,12801774.900237191,11275818.206316488,11275818.206316488,12420285.726757016,12801774.900237191,13325759.308520094,13070263.438965691,12680370.766814761,13460156.111116627,10730907.406060096,9561229.3896072954,12851962.251165535,13396287.259232163,11802398.273758285,11802398.273758285,12997815.012863699,13396287.259232171,13943598.150737653,13676760.705373915,13269529.427710053,14083991.983037777,11233373.039390745,10011679.206399156,13448367.904347263,14016553.810984615,12351861.005001726,12351861.005001726,13600380.609488893,14016553.810984612,14588160.895973716,14309488.610614905,13884187.102934811,14734790.11829499,11757679.564534372,10481775.041494112,14070551.765402485,14663581.469303466,12925102.506089581,12925102.506089581,14228961.728499994,14663581.469303461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[51]
[52,null,null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,26070596.382382069,null,null,0,99686.666666666672,142663.88888888888,223743.75,219801.58333333334,253669.77777777778,286467.5,285270.41666666669,277974.16666666669,282237.16666666669,286668.16666666669,288524.04166666669,299029.29166666669,298258.625,300220.41666666669,304590.54166666663,278808.70833333337,288813.5,300440.54166666663,298387.79166666663,290953.79166666663,295106.54166666663,299545.41666666663,301251.66666666663,308443.72041666665,308392.37041666661,310355.82874999999,314769.28708333336,288989.12041666661,298995.57874999999,310624.28708333336,308571.53708333336,301137.53708333336,305290.28708333336,309729.16208333336,311435.41208333336,318729.74869583338,319532.62819583336,321497.91986250004,325956.96152916667,300178.62819583336,310186.91986250004,321817.46152916667,319764.71152916667,312330.71152916667,316483.46152916667,320922.33652916667,322628.58652916667,330028.27449004166,331847.01037504163,333814.31870837498,338321.31454170833,312544.99787504168,322555.30620837503,334187.86454170832,332135.11454170832,324701.11454170832,328853.86454170832,333292.73954170832,334998.98954170832,342507.18939140951,345535.45735295955,347504.98401962622,352062.4325612929,326288.33422795951,336300.86089462624,347935.63756129285,345882.88756129285,338448.88756129285,342601.63756129285,347040.51256129285,348746.76256129285,356366.72965648514,360836.65565688163,362808.622490215,367419.15729229833,341647.49912563164,351662.46595896501,363299.68279229832,361246.93279229832,353812.93279229832,357965.68279229832,362404.55779229832,364110.80779229832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1561396.9085937492,null,null,0,0,0,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,18375,18375,18375,18375,18375,18375,18375,18375,18375,18375,18375,18375,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,19293.750000000004,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,20258.4375,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,21271.359375000004,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,22334.927343750001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,780698.45429687458,null,null,0,0,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,390349.22714843729,null,null,0,0,0,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.условия",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,390349.22714843729,null,null,0,0,0,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[58,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,5708768.75,null,null,0,7500,22416.666666666668,45552.083333333336,44093.75,59341.666666666672,72070.833333333343,72212.5,66412.5,69037.5,72712.5,74418.75,77437.5,73106.25,74287.5,77043.75,57356.25,63525,72843.75,72318.75,66412.5,69037.5,72712.5,74418.75,77437.5,73106.25,74287.5,77043.75,57356.25,63525,72843.75,72318.75,66412.5,69037.5,72712.5,74418.75,77437.5,73106.25,74287.5,77043.75,57356.25,63525,72843.75,72318.75,66412.5,69037.5,72712.5,74418.75,77437.5,73106.25,74287.5,77043.75,57356.25,63525,72843.75,72318.75,66412.5,69037.5,72712.5,74418.75,77437.5,73106.25,74287.5,77043.75,57356.25,63525,72843.75,72318.75,66412.5,69037.5,72712.5,74418.75,77437.5,73106.25,74287.5,77043.75,57356.25,63525,72843.75,72318.75,66412.5,69037.5,72712.5,74418.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1913729.1666666667,null,null,0,3750,9895.8333333333339,18750,14000,21958.333333333336,26250,23625,21000,23625,24937.5,24937.5,26250,23625,24937.5,26250,15750,22312.5,26250,23625,21000,23625,24937.5,24937.5,26250,23625,24937.5,26250,15750,22312.5,26250,23625,21000,23625,24937.5,24937.5,26250,23625,24937.5,26250,15750,22312.5,26250,23625,21000,23625,24937.5,24937.5,26250,23625,24937.5,26250,15750,22312.5,26250,23625,21000,23625,24937.5,24937.5,26250,23625,24937.5,26250,15750,22312.5,26250,23625,21000,23625,24937.5,24937.5,26250,23625,24937.5,26250,15750,22312.5,26250,23625,21000,23625,24937.5,24937.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1893779.1666666667,null,null,0,1875,5697.916666666667,12479.166666666668,13718.75,19404.166666666668,21716.666666666668,23650,23100,23100,23493.75,24543.75,25593.75,24543.75,25068.75,25200,20606.25,22181.25,22312.5,23756.25,23100,23100,23493.75,24543.75,25593.75,24543.75,25068.75,25200,20606.25,22181.25,22312.5,23756.25,23100,23100,23493.75,24543.75,25593.75,24543.75,25068.75,25200,20606.25,22181.25,22312.5,23756.25,23100,23100,23493.75,24543.75,25593.75,24543.75,25068.75,25200,20606.25,22181.25,22312.5,23756.25,23100,23100,23493.75,24543.75,25593.75,24543.75,25068.75,25200,20606.25,22181.25,22312.5,23756.25,23100,23100,23493.75,24543.75,25593.75,24543.75,25068.75,25200,20606.25,22181.25,22312.5,23756.25,23100,23100,23493.75,24543.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1901260.4166666667,null,null,0,1875,6822.916666666667,14322.916666666668,16375,17979.166666666668,24104.166666666668,24937.5,22312.5,22312.5,24281.25,24937.5,25593.75,24937.5,24281.25,25593.75,21000,19031.25,24281.25,24937.5,22312.5,22312.5,24281.25,24937.5,25593.75,24937.5,24281.25,25593.75,21000,19031.25,24281.25,24937.5,22312.5,22312.5,24281.25,24937.5,25593.75,24937.5,24281.25,25593.75,21000,19031.25,24281.25,24937.5,22312.5,22312.5,24281.25,24937.5,25593.75,24937.5,24281.25,25593.75,21000,19031.25,24281.25,24937.5,22312.5,22312.5,24281.25,24937.5,25593.75,24937.5,24281.25,25593.75,21000,19031.25,24281.25,24937.5,22312.5,22312.5,24281.25,24937.5,25593.75,24937.5,24281.25,25593.75,21000,19031.25,24281.25,24937.5,22312.5,22312.5,24281.25,24937.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[63,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,5398162.8982616803,null,null,0,58500,58666.666666666664,58833.333333333336,59000,59166.666666666664,59333.333333333336,59333.333333333336,59333.333333333336,59333.333333333336,59333.333333333336,59333.333333333336,59333.333333333336,61088.333333333336,61105,61121.666666666664,61138.333333333336,61155,61171.666666666664,61171.666666666664,61171.666666666664,61171.666666666664,61171.666666666664,61171.666666666664,61171.666666666664,62979.316666666666,62997.65,63015.983333333337,63034.316666666666,63052.65,63070.983333333337,63070.983333333337,63070.983333333337,63070.983333333337,63070.983333333337,63070.983333333337,63070.983333333337,64932.86283333334,64953.029500000004,64973.196166666668,64993.36283333334,65013.529500000004,65033.696166666668,65033.696166666668,65033.696166666668,65033.696166666668,65033.696166666668,65033.696166666668,65033.696166666668,66951.432051666663,66973.615384999997,66995.798718333332,67017.982051666651,67040.165384999986,67062.34871833332,67062.34871833332,67062.34871833332,67062.34871833332,67062.34871833332,67062.34871833332,67062.34871833332,69037.616679883315,69062.018346549987,69086.420013216659,69110.821679883316,69135.223346549988,69159.625013216661,69159.625013216661,69159.625013216661,69159.625013216661,69159.625013216661,69159.625013216661,69159.625013216661,71194.151013613155,71220.992846946494,71247.834680279833,71274.676513613158,71301.518346946497,71328.360180279822,71328.360180279822,71328.360180279822,71328.360180279822,71328.360180279822,71328.360180279822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4083997.2243038495,null,null,0,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,1225199.1672911583,null,null,0,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,88966.506666666683,null,null,0,0,166.66666666666669,333.33333333333337,500,666.66666666666674,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,850,866.66666666666674,883.33333333333337,900,916.66666666666674,916.66666666666674,916.66666666666674,916.66666666666674,916.66666666666674,916.66666666666674,916.66666666666674,916.66666666666674,935,953.33333333333337,971.66666666666674,990.00000000000023,1008.3333333333336,1008.3333333333336,1008.3333333333336,1008.3333333333336,1008.3333333333336,1008.3333333333336,1008.3333333333336,1008.3333333333336,1028.5000000000002,1048.666666666667,1068.8333333333337,1089.0000000000005,1109.1666666666672,1109.1666666666672,1109.1666666666672,1109.1666666666672,1109.1666666666672,1109.1666666666672,1109.1666666666672,1109.1666666666672,1131.3500000000006,1153.533333333334,1175.7166666666672,1197.9000000000005,1220.0833333333339,1220.0833333333339,1220.0833333333339,1220.0833333333339,1220.0833333333339,1220.0833333333339,1220.0833333333339,1220.0833333333339,1244.4850000000006,1268.886666666667,1293.2883333333339,1317.6900000000005,1342.0916666666672,1342.0916666666672,1342.0916666666672,1342.0916666666672,1342.0916666666672,1342.0916666666672,1342.0916666666672,1342.0916666666672,1368.9335000000005,1395.7753333333339,1422.6171666666673,1449.459000000001,1476.3008333333344,1476.3008333333344,1476.3008333333344,1476.3008333333344,1476.3008333333344,1476.3008333333344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[68,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1110900.375,null,null,0,2070,5462.5,10462.5,7812,12384.500000000002,14805,13466.25,11970.000000000002,13608,14364,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1110900.375,null,null,0,2070,5462.5,10462.5,7812,12384.500000000002,14805,13466.25,11970.000000000002,13608,14364,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.условия",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[73,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,12291367.450526645,null,null,0,31616.666666666668,56118.055555555547,92229.166666666672,92229.166666666672,106110.27777777778,123591.66666666667,123591.66666666667,123591.66666666667,123591.66666666667,123591.66666666667,123591.66666666667,130314.29166666667,133647.625,133647.625,133647.625,133647.625,133647.625,133647.625,133647.625,133647.625,133647.625,133647.625,133647.625,137057.05374999999,141057.05374999999,141057.05374999999,141057.05374999999,141057.05374999999,141057.05374999999,141057.05374999999,141057.05374999999,141057.05374999999,141057.05374999999,141057.05374999999,141057.05374999999,144568.76536250001,149368.76536250001,149368.76536250001,149368.76536250001,149368.76536250001,149368.76536250001,149368.76536250001,149368.76536250001,149368.76536250001,149368.76536250001,149368.76536250001,149368.76536250001,152985.828323375,158745.828323375,158745.828323375,158745.828323375,158745.828323375,158745.828323375,158745.828323375,158745.828323375,158745.828323375,158745.828323375,158745.828323375,158745.828323375,162471.40317307622,169383.40317307622,169383.40317307622,169383.40317307622,169383.40317307622,169383.40317307622,169383.40317307622,169383.40317307622,169383.40317307622,169383.40317307622,169383.40317307622,169383.40317307622,173220.74526826851,181515.1452682685,181515.1452682685,181515.1452682685,181515.1452682685,181515.1452682685,181515.1452682685,181515.1452682685,181515.1452682685,181515.1452682685,181515.1452682685,181515.1452682685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7506117.7311743479,null,null,0,11500,30347.222222222219,58125,58125,68802.777777777781,82250,82250,82250,82250,82250,82250,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,0,"руб.",null,null,null,null,null,null,null,null,null,null,2251835.3193523013,null,null,0,3450,9104.1666666666661,17437.5,17437.5,20640.833333333332,24675,24675,24675,24675,24675,24675,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2533414.399999999,null,null,0,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,34560,34560,34560,34560,34560,34560,34560,34560,34560,34560,34560,34560,41472,41472,41472,41472,41472,41472,41472,41472,41472,41472,41472,41472,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[78,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[79]
[80,null,null,null,null,null,null,"Маржинальная прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,937177922.20237458,null,null,0,681606.99980973324,2701637.8499585437,5790260.737058335,6548687.1246091658,7240251.9866708312,10124120.357898455,10594727.214925362,9360271.8207634874,9418096.4029715862,10462255.680263832,10857070.469371099,11347454.234616499,11100147.661937296,10756187.692908281,11435813.922632979,9067608.5144298635,8031609.1906761453,10907407.335952846,11387754.05455531,9996907.3914969936,9992754.6414969936,11037026.263790736,11384890.17955531,11857800.630203236,11623637.809210859,11264372.235981617,11974563.007440096,9499228.3698354121,8417315.5668143556,11422004.351832867,11923469.733494896,10470115.159074349,10465962.409074349,11557114.964889759,11920605.858494895,12414904.396215789,12169473.727468338,11794250.013494467,12536307.816442201,9949277.193625126,8819493.6350368634,11958545.495287286,12482010.188708024,10963487.49478732,10959334.74478732,12099363.390227849,12479146.313708024,12995731.034030052,12738416.42859065,12346556.448106386,13121834.796574919,10418362.408185054,9238674.0833989196,12517774.386623828,13064152.144690456,11477697.159216577,11473544.409216577,12664522.273321992,13061288.269690463,13601090.961346243,13331225.248020954,12922024.443690427,13731929.550476484,10907084.705162786,9675378.3455045298,13100432.26678597,13670670.923423322,12013412.117440432,12009259.367440432,13253340.0969276,13667807.048423318,14231794.16631723,13948651.954958024,13521378.480444597,14367370.961002691,11416032.06540874,10130112.575535148,13707252.082610186,14302334.536511168,12571289.573297283,12567136.823297283,13866557.170707695,14299470.661511162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81]
[82,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,415867309.15370595,null,null,538815.45388888894,3503886.4883032143,3857532.4197170865,4269789.306826178,4247874.5730196852,4484708.6445869962,4760551.3008966986,4584224.5089203734,4494684.5208435068,4499161.5202473504,4574773.0657344814,4603376.1174812587,4697549.044963818,4731036.2955021281,4708707.0918506216,4758165.4991536355,4592265.2402597545,4518077.6293052342,4728275.8603430418,4764133.205637726,4662743.4706665482,4662743.4706665482,4738785.7718949318,4764133.205637726,4809752.8114502253,4890416.9728916883,4866931.853305324,4918894.0924780518,4744374.5053735022,4666431.14661441,4887270.6630985066,4924943.2864987347,4818420.6961946413,4818420.6961946413,4898312.6389227109,4924943.2864987347,4972762.2351104068,5055567.5364435939,5030866.9626781708,5085459.7902090186,4901880.10885105,4819990.8675547792,5052010.3845608821,5091590.1845207466,4979674.8880825089,4979674.8880825089,5063611.3604111876,5091590.1845207466,5141716.5202725744,5226713.0767373163,5200734.4556250181,5258091.0450496152,5064988.1013635248,4978953.2172266291,5222718.7222811664,5264302.2496139994,5146721.2412935756,5146721.2412935756,5234906.9975338932,5264302.2496139994,5316849.3869163729,5404088.1021640645,5376765.6293259561,5437025.8960901732,5233912.9841014128,5143522.5839550868,5399628.71770301,5443317.411107067,5319783.8642404219,5319783.8642404219,5412434.024390406,5443317.411107067,5498404.4032494267,5587936.956782517,5559201.4523636987,5622512.3951328546,5408878.0775605291,5313911.6634067958,5582983.1701757079,5628883.603683345,5499096.1710065762,5499096.1710065762,5596436.7455141535,5628883.603683345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,11648747.790949898,null,null,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2382789.7344026505,null,null,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1517185.901713379,null,null,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,2114839.561908802,null,null,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по ремонту и экспл.ТС",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,2791588.2217196203,null,null,30360,30360,30360,30360,30360,30360,30360,30360,30360,30360,30360,30360,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,1256214.6997738292,null,null,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Гл.инженер по БДД",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,1586129.6714316041,null,null,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[92,null,null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3494624.3372849631,null,null,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,6627835.8597236797,null,null,374123.26388888893,219577.1561965812,344904.70334757835,498559.844017094,44040.613247863257,221651.2643019942,270610.75299145299,50577.993376068378,50577.993376068378,50577.993376068378,50577.993376068378,50577.993376068378,98895.355051282153,53810.267711538472,53810.267711538472,53810.267711538472,53810.267711538472,53810.267711538472,53810.267711538472,53810.267711538472,53810.267711538472,53810.267711538472,53810.267711538472,53810.267711538472,56319.734238846155,56319.734238846155,56319.734238846155,56319.734238846155,56319.734238846155,56319.734238846155,56319.734238846155,56319.734238846155,56319.734238846155,56319.734238846155,56319.734238846155,56319.734238846155,58951.053155353853,58951.053155353853,58951.053155353853,58951.053155353853,58951.053155353853,58951.053155353853,58951.053155353853,58951.053155353853,58951.053155353853,58951.053155353853,58951.053155353853,58951.053155353853,61710.244661778233,61710.244661778233,61710.244661778233,61710.244661778233,61710.244661778233,61710.244661778233,61710.244661778233,61710.244661778233,61710.244661778233,61710.244661778233,61710.244661778233,61710.244661778233,64603.628520496968,64603.628520496968,64603.628520496968,64603.628520496968,64603.628520496968,64603.628520496968,64603.628520496968,64603.628520496968,64603.628520496968,64603.628520496968,64603.628520496968,64603.628520496968,67637.839004664245,67637.839004664245,67637.839004664245,67637.839004664245,67637.839004664245,67637.839004664245,67637.839004664245,67637.839004664245,67637.839004664245,67637.839004664245,67637.839004664245,67637.839004664245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2082907.7265880532,null,null,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,213877.77777777778,null,null,166666.66666666669,6388.8888888888896,10470.679012345679,15432.098765432102,0,5932.0987654321034,7470.6790123456758,0,0,0,0,0,1516.6666666666652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1522872.0852029915,null,null,179166.66666666669,181782.07264957266,297920.61906457739,439087.13200379862,0,168785.09354226012,212562.08060303895,0,0,0,0,0,43568.420673077031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2293816.473606315,null,null,5000,7596.886752136752,11852.89559591643,18125.56891025641,18125.56891025641,20536.784532288697,23573.385683760684,23573.385683760684,23573.385683760684,23573.385683760684,23573.385683760684,23573.385683760684,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,514361.79654853733,null,null,2083.3333333333335,2602.7106837606839,3453.9124525166194,4708.4471153846152,4708.4471153846152,5190.6902397910735,5798.0104700854699,5798.0104700854699,5798.0104700854699,5798.0104700854699,5798.0104700854699,5798.0104700854699,6034.8952756410263,6034.8952756410263,6034.8952756410263,6034.8952756410263,6034.8952756410263,6034.8952756410263,6034.8952756410263,6034.8952756410263,6034.8952756410263,6034.8952756410263,6034.8952756410263,6034.8952756410263,6155.5931811538458,6155.5931811538458,6155.5931811538458,6155.5931811538458,6155.5931811538458,6155.5931811538458,6155.5931811538458,6155.5931811538458,6155.5931811538458,6155.5931811538458,6155.5931811538458,6155.5931811538458,6278.7050447769225,6278.7050447769225,6278.7050447769225,6278.7050447769225,6278.7050447769225,6278.7050447769225,6278.7050447769225,6278.7050447769225,6278.7050447769225,6278.7050447769225,6278.7050447769225,6278.7050447769225,6404.2791456724617,6404.2791456724617,6404.2791456724617,6404.2791456724617,6404.2791456724617,6404.2791456724617,6404.2791456724617,6404.2791456724617,6404.2791456724617,6404.2791456724617,6404.2791456724617,6404.2791456724617,6532.3647285859115,6532.3647285859115,6532.3647285859115,6532.3647285859115,6532.3647285859115,6532.3647285859115,6532.3647285859115,6532.3647285859115,6532.3647285859115,6532.3647285859115,6532.3647285859115,6532.3647285859115,6663.0120231576311,6663.0120231576311,6663.0120231576311,6663.0120231576311,6663.0120231576311,6663.0120231576311,6663.0120231576311,6663.0120231576311,6663.0120231576311,6663.0120231576311,6663.0120231576311,6663.0120231576311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[100,null,null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,394096101.16574764,null,null,0,3119617.1421066332,3347935.5263695084,3606537.2728090836,4039141.7697718218,4098365.1902850019,4325248.3579052454,4368954.3255443051,4279414.3374674385,4283891.3368712822,4359502.8823584132,4388105.9341051904,4429020.7342125364,4507593.0720905894,4485263.868439083,4534722.2757420968,4368822.0168482158,4294634.4058936955,4504832.6369315032,4540689.9822261874,4439300.2472550096,4439300.2472550096,4515342.5484833932,4540689.9822261874,4578711.1328403791,4659375.2942818422,4635890.1746954778,4687852.4138682056,4513332.826763656,4435389.4680045638,4656228.9844886605,4693901.6078888886,4587379.0175847951,4587379.0175847951,4667270.9603128647,4693901.6078888886,4733847.5792529229,4816652.8805861101,4791952.3068206869,4846545.1343515348,4662965.4529935662,4581076.2116972953,4813095.7287033983,4852675.5286632627,4740760.2322250251,4740760.2322250251,4824696.7045537038,4852675.5286632627,4894643.7648276025,4979640.3212923445,4953661.7001800463,5011018.2896046434,4817915.345918553,4731880.4617816573,4975645.9668361945,5017229.4941690275,4899648.4858486038,4899648.4858486038,4987834.2420889214,5017229.4941690275,5061322.3722891863,5148561.087536878,5121238.6146987695,5181498.8814629866,4978385.9694742262,4887995.5693279002,5144101.7030758234,5187790.3964798804,5064256.8496132353,5064256.8496132353,5156907.0097632194,5187790.3964798804,5234115.4765548725,5323648.0300879627,5294912.5256691445,5358223.4684383003,5144589.1508659748,5049622.7367122415,5318694.2434811536,5364594.6769887907,5234807.2443120219,5234807.2443120219,5332147.8188195992,5364594.6769887907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","КАСКО+ОСАГО+прочме страховки",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,30512077.568277746,null,null,0,0,0,0,360208.33333333337,360208.33333333337,360208.33333333337,360208.33333333337,360208.33333333337,360208.33333333337,360208.33333333337,360208.33333333337,360208.33333333337,360208.33333333337,360208.33333333337,360208.33333333337,367412.5,367412.5,367412.5,367412.5,367412.5,367412.5,367412.5,367412.5,367412.5,367412.5,367412.5,367412.5,374760.75000000006,374760.75000000006,374760.75000000006,374760.75000000006,374760.75000000006,374760.75000000006,374760.75000000006,374760.75000000006,374760.75000000006,374760.75000000006,374760.75000000006,374760.75000000006,382255.96500000003,382255.96500000003,382255.96500000003,382255.96500000003,382255.96500000003,382255.96500000003,382255.96500000003,382255.96500000003,382255.96500000003,382255.96500000003,382255.96500000003,382255.96500000003,389901.08429999999,389901.08429999999,389901.08429999999,389901.08429999999,389901.08429999999,389901.08429999999,389901.08429999999,389901.08429999999,389901.08429999999,389901.08429999999,389901.08429999999,389901.08429999999,397699.10598600004,397699.10598600004,397699.10598600004,397699.10598600004,397699.10598600004,397699.10598600004,397699.10598600004,397699.10598600004,397699.10598600004,397699.10598600004,397699.10598600004,397699.10598600004,405653.08810572006,405653.08810572006,405653.08810572006,405653.08810572006,405653.08810572006,405653.08810572006,405653.08810572006,405653.08810572006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Платон+платные дороги и стоянки",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,78915021.742720947,null,null,0,62397.204234749988,227056.4931875625,480036.46253062499,550858.79651591252,608794.75136576267,830745.67621165328,873501.51411942893,785908.04752249434,790287.72085234127,864255.5370897525,892236.78336377314,932262.13129487238,919281.2661755766,895089.65390779823,943472.87844335509,774131.59256890661,701556.75576557161,907185.46004168736,942263.29782996606,843077.68753207475,843077.68753207475,917466.89525549323,942263.29782996606,979457.90169167507,965819.88027571491,940403.56763688033,991236.19291454949,813322.00444270729,737073.06652620353,953111.72395629773,989965.37728260795,885758.49546338606,885758.49546338606,963913.65682780242,989965.37728260795,1029042.957964816,1014714.5117146728,988011.49824849726,1041417.5251808485,854496.43091761926,774387.39051909256,1001363.0049815852,1040082.3745075397,930600.01929621969,930600.01929621969,1012711.7857047097,1040082.3745075397,1081138.2577117847,1066084.433870228,1038029.5803473275,1094139.287393129,897755.31273282366,813590.75216412137,1052057.0071087775,1092736.5447169836,977711.64527309069,977711.64527309069,1063980.3198560104,1092736.5447169838,1135870.8820084436,1120054.9583349084,1090579.8278524107,1149530.088817406,943204.17543992284,854778.78399242996,1105317.3930936595,1148056.3322932809,1027208.2973150408,1027208.2973150408,1117844.3235487209,1148056.3322932809,1193374.3454101209,1176757.7406006129,1145790.4316374389,1207725.0495637872,990953.88682156883,898051.95993204683,1161274.0861190262,1206176.6841156282,1079210.7173666146,1079210.7173666146,1174435.1924283749,1206176.684115628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,803033.38164062449,null,null,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,1753667.1498382434,null,null,0,1386.6045385499999,5045.6998486125003,10667.476945125001,12241.3065892425,13528.772252572502,18461.01502692563,19411.144758209532,17464.623278277653,17561.949352274252,19205.678601994499,19827.484074750515,20716.936250997165,20428.472581679482,19890.881197951072,20966.063965407891,17202.924279309038,15590.150128123814,20159.676889815277,20939.18439622147,18735.059722934999,18735.059722934999,20388.153227899853,20939.18439622147,21765.73114870389,21462.664006126997,20897.857058597343,22027.470953656659,18073.822320949053,16379.401478360078,21180.260532362172,21999.230606280176,19683.52212140858,19683.52212140858,21420.303485062279,21999.230606280176,22867.621288107028,22549.211371437174,21955.811072188826,23142.611670685525,18988.809575947096,17208.608678202057,22252.511221813005,23112.941655723105,20680.000428804884,20680.000428804884,22504.70634899355,23112.941655723105,24025.294615817438,23690.765197116179,23067.324007718391,24314.206386513979,19950.118060729415,18079.794492536035,23379.044602417285,24283.034327044079,21726.925450513128,21726.925450513128,23644.007107911344,24283.034327044086,25241.575155743194,24890.110185220186,24235.10728560913,25545.113084831246,20960.092787553844,18995.084088720669,24562.608735414658,25512.362939850689,22826.851051445352,22826.851051445352,24840.984967749355,25512.362939850689,26519.429898002687,26150.172013346961,25462.00959194309,26838.334434750828,22021.197484923752,19956.710220712153,25806.090802645027,26803.926313680629,23982.460385924773,23982.460385924773,26098.559831741666,26803.926313680626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на мойку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,5534933.7440255973,null,null,0,0,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,62400,62400,62400,62400,62400,62400,62400,62400,62400,62400,62400,62400,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обслуживание автопарка",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,276577367.57924438,null,null,0,3047500,3047500,3047500,3047500,3047500,3047500,3047500,3047500,3047500,3047500,3047500,3047500,3138925,3138925,3138925,3138925,3138925,3138925,3138925,3138925,3138925,3138925,3138925,3138925,3233092.75,3233092.75,3233092.75,3233092.75,3233092.75,3233092.75,3233092.75,3233092.75,3233092.75,3233092.75,3233092.75,3233092.75,3330085.5325000002,3330085.5325000002,3330085.5325000002,3330085.5325000002,3330085.5325000002,3330085.5325000002,3330085.5325000002,3330085.5325000002,3330085.5325000002,3330085.5325000002,3330085.5325000002,3330085.5325000002,3429988.0984749999,3429988.0984749999,3429988.0984749999,3429988.0984749999,3429988.0984749999,3429988.0984749999,3429988.0984749999,3429988.0984749999,3429988.0984749999,3429988.0984749999,3429988.0984749999,3429988.0984749999,3532887.7414292493,3532887.7414292493,3532887.7414292493,3532887.7414292493,3532887.7414292493,3532887.7414292493,3532887.7414292493,3532887.7414292493,3532887.7414292493,3532887.7414292493,3532887.7414292493,3532887.7414292493,3638874.3736721273,3638874.3736721273,3638874.3736721273,3638874.3736721273,3638874.3736721273,3638874.3736721273,3638874.3736721273,3638874.3736721273,3638874.3736721273,3638874.3736721273,3638874.3736721273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[109,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[110]
[111,null,null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,521310613.04866832,null,null,-538815.45388888894,-2822279.4884934817,-1155894.5697585428,1520471.4302321561,2300812.5515894815,2755543.3420838341,5363569.0570017584,6010502.7060049884,4865587.2999199815,4918934.8827242367,5887482.6145293508,6253694.3518898413,6649905.1896526814,6369111.3664351683,6047480.6010576598,6677648.4234793447,4475343.2741701081,3513531.5613709111,6179131.4756098054,6623620.8489175849,5334163.9208304454,5330011.1708304454,6298240.4918958042,6620756.9739175849,7048047.8187530115,6733220.8363191709,6397440.3826762922,7055668.914962044,4754853.86446191,3750884.4201999456,6534733.68873436,6998526.4469961617,5651694.462879708,5647541.712879708,6658802.3259670474,6995662.5719961599,7442142.1611053832,7113906.191024743,6763383.0508162975,7450848.0262331814,5047397.0847740769,3999502.7674820833,6906535.1107264049,7390420.0041872784,5983812.6067048125,5979659.8567048125,7035752.029816661,7387556.1291872784,7854014.5137574784,7511703.3518533334,7145821.9924813677,7863743.7515253033,5353374.3068215288,4259720.8661722913,7295055.6643426605,7799849.8950764574,6330975.9179230016,6326823.1679230016,7429615.2757880986,7796986.0200764649,8284241.5744298697,7927137.1458568908,7545258.8143644705,8294903.6543863118,5673171.7210613731,4531855.761549443,7700803.5490829609,8227353.5123162568,6693628.2532000095,6689475.5032000095,7840906.0725371949,8224489.6373162493,8733389.7630678043,8360714.9981755055,7962177.0280808993,8744858.565869838,6007153.9878482111,4816200.9121283516,8124268.9124344774,8673450.9328278229,7072193.4022907056,7068040.6522907056,8270120.4251935408,8670587.0578278154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,330252822.77859628,null,null,0,1193.2035127911415,1778776.6595756286,3556956.7173948614,5334062.8920525825,5334778.8141602576,5334898.1345115369,5334898.1345115369,5334898.1345115369,5334898.1345115369,5334898.1345115369,5334898.1345115369,5334898.1345115369,5334898.1345115369,5265453.6900670929,5196009.2456226479,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,5126564.8011782039,3737675.912289314,2348787.023400425,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,959898.13451153645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 4",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 5",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 6",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[126,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,329642857.14285713,null,null,0,0,1775793.6507936507,3551587.3015873013,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5257936.5079365084,5188492.0634920634,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,3730158.7301587299,2341269.841269841,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,249999999.99999982,null,null,0,0,1388888.8888888888,2777777.7777777775,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,4166666.666666667,2777777.7777777775,1388888.8888888888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Полуприцеп SCHMITZ CARGOBULL 9084",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,77142857.142857239,null,null,0,0,317460.31746031746,634920.63492063491,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Затраты на запуск ТС в работу",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2499999.9999999995,null,null,0,0,69444.444444444438,138888.88888888888,208333.33333333328,208333.33333333328,208333.33333333328,208333.33333333328,208333.33333333328,208333.33333333328,208333.33333333328,208333.33333333328,208333.33333333328,208333.33333333328,138888.88888888888,69444.444444444438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 4",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 5",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 6",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[138,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,609965.63573883148,null,null,0,1193.2035127911415,2983.0087819778546,5369.4158075601363,6681.9396716303936,7397.861779305078,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,7517.1821305841931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,243986.25429553253,null,null,0,477.2814051164566,1193.2035127911417,2147.7663230240546,2672.7758686521574,2959.1447117220314,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[140,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,243986.25429553253,null,null,0,477.2814051164566,1193.2035127911417,2147.7663230240546,2672.7758686521574,2959.1447117220314,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,3006.8728522336773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,121993.12714776627,null,null,0,238.6407025582283,596.60175639557087,1073.8831615120273,1336.3879343260787,1479.5723558610157,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[142,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[143,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[144]
[145,null,null,null,null,null,null,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,4133184.5238095261,null,null,0,41250,81860.119047619039,121830.35714285713,119910.71428571428,117991.07142857142,116071.42857142857,114151.78571428571,112232.14285714286,110312.5,108392.85714285714,106473.21428571429,104553.57142857142,102633.92857142857,100714.28571428571,98794.642857142855,96875,94955.357142857145,93035.71428571429,91116.071428571435,89196.42857142858,87276.785714285725,85357.142857142855,83437.5,81517.857142857145,79598.21428571429,77678.57142857142,75758.928571428565,73839.28571428571,71919.642857142855,69999.999999999985,68080.35714285713,66160.714285714275,64241.071428571406,62321.428571428551,60401.78571428571,58482.142857142848,56562.5,54642.857142857145,52723.21428571429,50803.571428571435,48883.92857142858,46964.285714285725,45044.64285714287,43125.000000000022,41205.357142857167,39285.714285714312,37366.071428571457,35446.428571428602,33526.785714285754,31607.142857142895,29687.500000000044,27767.857142857189,25848.214285714334,23928.571428571478,22008.928571428623,20089.285714285768,18169.642857142913,16250.000000000062,14330.357142857207,12410.714285714352,10491.071428571498,9092.2619047619683,8214.2857142857738,7857.142857142916,7500.0000000000573,7142.8571428571995,6785.7142857143417,6428.571428571483,6071.4285714286252,5714.2857142857665,5357.1428571429087,5000.0000000000509,4642.857142857195,4285.7142857143372,3928.5714285714789,3571.4285714286207,3214.2857142857624,2857.1428571429046,2500.0000000000464,2142.8571428571881,1785.7142857143299,1428.5714285714716,1071.4285714286136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,null,null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,null,null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[150]
[151,null,null,null,null,null,null,"EBIT",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,186924605.74626291,null,null,-538815.45388888894,-2864722.6920062732,-3016531.3483817903,-2158315.6443055626,-3153161.0547488164,-2697226.5435049944,-87400.506081208587,561452.78577916324,-581542.97744869813,-526275.75178730115,444191.62287495658,812323.00309259072,1210453.4837125726,931579.30335220322,681312.6252762787,1382844.5349995531,-748096.52700809762,-1707988.5969501492,959530.96014589071,1405939.9763108082,118402.69108081236,116169.58393795416,1086318.5478604585,1410754.6727393791,1839965.1604319476,1527057.8208552562,1193197.0100695156,1853345.185212411,-445550.22243057936,-1447600.0238353983,1338168.8875561543,1803881.2886750996,458968.94741579145,456735.84027293324,1469916.0962174125,1808695.9851036705,2257095.2170700394,1930778.889846541,1582175.3924952336,2271560.0107692666,-129971.28783269972,-1175945.9622675478,1733006.0238339156,2218810.5601519309,814122.80552660674,811889.69838374853,1869901.5143527463,2223625.2565805018,2692003.2840078473,2351611.7649608441,1987650.048446022,2707491.4503470995,199041.64850046858,-892692.14929162711,2144562.2917358838,2651276.1653268225,1184321.8310305104,1182088.7238876559,2286800.4746098928,2656090.8617554009,3145266.0589659512,2790081.2732501179,3798490.6401703954,5937902.3452715985,4705416.4436926935,3564457.627037907,6733762.5574285649,7260669.6635190062,5727301.5472599007,5723505.9401170425,6875293.6523113698,7259234.3599475697,7768491.6285562664,7396174.0065211095,6997993.1792836487,7781031.8599297293,5043684.4247652441,3853088.4919025302,7161513.6350657977,7711052.798316285,6110152.4106363095,6106356.8034934551,7308793.719253432,7709617.4947448485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152]
[153,null,null,null,null,null,null,"Прочие доходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154]
[155,null,null,null,null,null,null,"Проценты начисленные",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,81067602.266333759,null,null,0,697283.31744459237,1638820.9861346206,2552646.004110679,2606403.1124571781,2606403.1124571781,2561515.5397771434,2466252.007437896,2420997.3778082663,2307986.111111111,2262731.4814814813,2217476.8518518526,2172222.2222222225,2126967.5925925928,2081712.9629629636,2036458.333333333,1991203.7037037036,1945949.0740740739,1900694.4444444443,1855439.8148148151,1810185.1851851852,1764930.5555555557,1719675.9259259261,1674421.2962962964,1629166.6666666667,1583912.0370370368,1538657.4074074074,1493402.7777777778,1448148.1481481476,1402893.5185185182,1357638.8888888885,1312384.2592592589,1267129.6296296292,1221874.9999999993,1176620.3703703699,1206882.310636506,1161627.6810068763,1094632.038909961,1049377.4092803313,991125.88711237605,1051811.652615377,1006557.0229857472,951121.86142953194,860185.73173316207,828446.40418743144,783191.77455780166,722122.72107968666,764278.75090172398,719024.1212720942,639329.36703134375,591167.33112606977,523680.1924538989,568307.21223742783,523052.58260779816,459147.44783151319,357560.51452726038,309477.69271073438,264223.06308110512,193991.72374763258,223473.50211290078,178218.87248327152,133362.55947908192,62019.12030832006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[156]
[157,null,null,null,null,null,null,"Прибыль до налога на прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,105857003.47992916,null,null,-538815.45388888894,-3562006.0094508659,-4655352.3345164107,-4710961.6484162416,-5759564.1672059931,-5303629.6559621729,-2648916.0458583534,-1904799.2216587327,-3002540.3552569635,-2834261.8628984131,-1818539.8586065248,-1405153.84875926,-961768.73850965127,-1195388.2892403901,-1400400.337686684,-653613.79833377898,-2739300.2307118028,-3653937.6710242238,-941163.48429855332,-449499.83850400522,-1691782.4941043742,-1648760.9716176018,-633357.37806546688,-263666.62355691567,210798.49376527965,-56854.216181781143,-345460.39733789116,359942.40743463486,-1893698.3705787286,-2850493.5423539169,-19470.00133273378,491497.02941584215,-808160.68221383914,-765139.15972706676,293295.7258470431,601813.67446716502,1095467.5360631645,836146.85093658045,532797.98321490362,1280434.1236568913,-1181782.9404480755,-2182502.9852532968,781884.16240438446,1358624.8284187689,-14323.598660822958,28697.923825945705,1147778.7932730578,1459346.5056787767,1972979.1627357528,1712282.3979295008,1396482.7173199505,2183811.257893201,-369265.56373696029,-1415744.7318994254,1685414.8439043723,2293715.6507995613,874844.13831977546,917865.66080655158,2092808.7508622594,2432617.3596425019,2967047.1864826791,2656718.7137710378,3736471.5198620744,5937902.3452715985,4705416.4436926935,3564457.627037907,6733762.5574285649,7260669.6635190062,5727301.5472599007,5723505.9401170425,6875293.6523113698,7259234.3599475697,7768491.6285562664,7396174.0065211095,6997993.1792836487,7781031.8599297293,5043684.4247652441,3853088.4919025302,7161513.6350657977,7711052.798316285,6110152.4106363095,6106356.8034934551,7308793.719253432,7709617.4947448485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158]
[159,null,null,null,null,null,null,"Налог на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,21171400.695985835,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1010203.8150169057,1144701.1880234084,1375058.7304622736,1451846.8719895142,1553698.3257112531,1479234.801304223,1399598.6358567299,1556206.3719859459,1008736.8849530481,770617.69838050567,1432302.7270131595,1542210.5596632566,1222030.4821272604,1221271.3606986925,1461758.7438506857,1541923.4989489727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[160]
[161,null,null,null,null,null,null,"Чистая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,84685602.783943355,null,null,-538815.45388888894,-3562006.0094508659,-4655352.3345164107,-4710961.6484162416,-5759564.1672059931,-5303629.6559621729,-2648916.0458583534,-1904799.2216587327,-3002540.3552569635,-2834261.8628984131,-1818539.8586065248,-1405153.84875926,-961768.73850965127,-1195388.2892403901,-1400400.337686684,-653613.79833377898,-2739300.2307118028,-3653937.6710242238,-941163.48429855332,-449499.83850400522,-1691782.4941043742,-1648760.9716176018,-633357.37806546688,-263666.62355691567,210798.49376527965,-56854.216181781143,-345460.39733789116,359942.40743463486,-1893698.3705787286,-2850493.5423539169,-19470.00133273378,491497.02941584215,-808160.68221383914,-765139.15972706676,293295.7258470431,601813.67446716502,1095467.5360631645,836146.85093658045,532797.98321490362,1280434.1236568913,-1181782.9404480755,-2182502.9852532968,781884.16240438446,1358624.8284187689,-14323.598660822958,28697.923825945705,1147778.7932730578,1459346.5056787767,1972979.1627357528,1712282.3979295008,1396482.7173199505,2183811.257893201,-369265.56373696029,-1415744.7318994254,1685414.8439043723,2293715.6507995613,874844.13831977546,917865.66080655158,2092808.7508622594,2432617.3596425019,2967047.1864826791,2656718.7137710378,3736471.5198620744,5937902.3452715985,4705416.4436926935,3564457.627037907,6733762.5574285649,7260669.6635190062,4717097.732242994,4578804.7520936355,5500234.9218490943,5807387.487958055,6214793.3028450124,5916939.2052168883,5598394.5434269197,6224825.4879437834,4034947.539812196,3082470.7935220264,5729210.9080526382,6168842.2386530302,4888121.9285090491,4885085.4427947626,5847034.9754027463,6167693.9957958758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162]
[163,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[164]
[165]
[166,"CF(+)",null,null,null,null,null,"Поступление ДС",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2120547914.8094058,null,null,0,3334573.8236159999,8792846.881223999,16836354.888149999,12550411.6152156,19924884.048720002,24405465.920262001,22185888.189047098,19719769.998916574,22429380.33053676,23672217.910612315,23916758.683202282,25808200.814590897,23218734.769709833,24516773.601694059,25806992.922642238,15461779.821948666,21946760.974512435,26458618.842313033,23799203.138952576,21154253.53100881,23809889.804035176,25129692.941736408,25127021.27546576,27114740.980829552,24394183.217426386,25757935.265279815,27113471.939350992,16244532.425434813,23057815.748847123,27798086.421205129,25004037.797862049,22225187.616016131,25015265.475364458,26401883.646911811,26399076.727536213,28487424.742984049,25629138.742808595,27061930.738084603,28486091.456280638,17066911.879472453,24225117.671132509,29205364.546278633,26269867.211378805,23350337.739076942,26281663.290054772,27738479.006536718,27735529.986867726,29929600.620597608,26926613.891663276,28431940.981700137,29928199.836254839,17930924.293370742,25451514.253233589,30683886.126433976,27599779.238954853,24532448.587117709,27612172.494113792,29142739.506242633,29139641.1924529,31444786.652015362,28289773.71992873,29871307.993898705,31443314.952965237,18838677.335722636,26739997.162303537,32237257.861584704,28997018.062926944,25774403.796840541,29010038.726628304,30618090.693746164,30614835.527820826,33036678.976273641,29721943.514500119,31383542.96108982,33035132.772459105,19792385.375843592,28093709.518645152,33869269.040827423,30464992.102362622,27079232.989055593,30478671.93716386,32168131.53511706,32164711.57641675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,"CF(+)",null,null,null,null,null,"Поступление ДС","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2120547914.8094058,null,null,0,3334573.8236159999,8792846.881223999,16836354.888149999,12550411.6152156,19924884.048720002,24405465.920262001,22185888.189047098,19719769.998916574,22429380.33053676,23672217.910612315,23916758.683202282,25808200.814590897,23218734.769709833,24516773.601694059,25806992.922642238,15461779.821948666,21946760.974512435,26458618.842313033,23799203.138952576,21154253.53100881,23809889.804035176,25129692.941736408,25127021.27546576,27114740.980829552,24394183.217426386,25757935.265279815,27113471.939350992,16244532.425434813,23057815.748847123,27798086.421205129,25004037.797862049,22225187.616016131,25015265.475364458,26401883.646911811,26399076.727536213,28487424.742984049,25629138.742808595,27061930.738084603,28486091.456280638,17066911.879472453,24225117.671132509,29205364.546278633,26269867.211378805,23350337.739076942,26281663.290054772,27738479.006536718,27735529.986867726,29929600.620597608,26926613.891663276,28431940.981700137,29928199.836254839,17930924.293370742,25451514.253233589,30683886.126433976,27599779.238954853,24532448.587117709,27612172.494113792,29142739.506242633,29139641.1924529,31444786.652015362,28289773.71992873,29871307.993898705,31443314.952965237,18838677.335722636,26739997.162303537,32237257.861584704,28997018.062926944,25774403.796840541,29010038.726628304,30618090.693746164,30614835.527820826,33036678.976273641,29721943.514500119,31383542.96108982,33035132.772459105,19792385.375843592,28093709.518645152,33869269.040827423,30464992.102362622,27079232.989055593,30478671.93716386,32168131.53511706,32164711.57641675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,"CF(+)",null,null,null,null,null,"Поступление ДС","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,"CF(+)",null,null,null,null,null,"Поступление ДС","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[171]
[172,"CF(-)",null,null,null,null,null,"Прямые производственные расходы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,790443119.8043561,null,null,121116.52799999999,561846.11600000004,2099206.8760000002,3918704.7848000005,5923943.9583999999,5541060.6773600001,7668375.2181400005,8590123.9242000002,7943728.9637160003,7555512.3134400006,8346657.9809340015,8757275.3963603992,8872876.6331259608,9246224.300940901,8724642.4172980785,8772058.9521747008,8582392.8126682211,6571931.7338995328,8475231.4438470602,9377093.9372003712,8595669.4424336739,8156118.1641274057,8937542.658894103,9357558.3248312045,9413234.8200833313,9809319.3608682007,9255973.1405115314,9306277.3423621394,9105060.5349597149,6972162.3764940146,8991373.0387773439,9948158.9579758719,9119145.7114778813,8652825.7603227627,9481839.0068207532,9927433.6268134248,9986500.820626406,10406706.909945074,9819661.9047686849,9873029.6325119939,9659558.7215387598,7396767.065222498,9538947.6568388846,10554001.838516604,9674501.6853068862,9179782.8491264209,10059283.002336137,10532014.334686361,10594678.720602553,11040475.360760728,10417679.314769097,10474297.137131974,10247825.847680472,7847230.1794945486,10119869.569140371,11196740.550482264,10263678.837942075,9738831.6246382203,10671893.337178407,11173414.00766876,11239894.654687248,11712840.310231058,11052115.985038534,11112181.832783312,10871918.441804213,8325126.4974257667,10736169.625901021,11878622.050006635,10888736.879172748,10331926.470578687,11321811.641412573,11853874.920735788,11924404.239157701,12426152.285124127,11725189.848527379,11788913.706399813,11534018.274910087,8832126.7011189945,11390002.356118392,12602030.132852037,11551860.955114365,10961140.792636927,12011309.970374595,11223683.087071346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173]
[174,"CF(-)",null,null,null,null,null,"ФОТ водителей",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,104799866.36632238,null,null,0,80826.727384615384,294119.4802051282,621819.14666666661,817052.78769230761,892100.59930256405,1061661.0165333333,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1192519.2929353844,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1247297.9381726768,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1284716.8763178573,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1323258.382607393,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1362956.1340856145,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1403844.8181081829,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175]
[176,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,31226271.215908892,null,null,0,0,48496.036430769229,127975.65169230767,245115.83630769228,245115.83630769228,290144.52327384608,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177]
[178,"CF(-)",null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,28154311.97482479,null,null,698.4,60889.8,138720.5777777778,218953.05111111113,243317.02,263319.01555555552,301132.68555555557,310889.5,300782.41000000003,304051.90000000002,311507.21499999997,313739.82999999996,319391.14,323629.8,324488.98499999999,328888.15000000002,304581.49,306887.39500000002,326474.82999999996,324962.30499999999,314675.66500000004,317893.18,325239.82,327443.14,331694.45874999999,334724.47875000001,335616.06374999997,340065.22875000001,315758.56874999998,318064.47375,337651.90874999994,336139.38374999998,325852.74375000002,329070.25874999998,336416.89874999999,338620.21875,342910.87706249999,346995.69786249998,347920.65486250003,352422.31986250001,328115.65986250003,330421.5648625,350008.9998625,348496.47486249998,338209.83486250002,341427.34986249998,348773.98986249999,350977.30986250006,355308.48792437505,360643.72354837495,361603.05370837497,366159.843708375,341853.18370837497,344159.088708375,363746.523708375,362233.99870837503,351947.35870837502,355164.87370837503,362511.51370837505,364714.83370837499,369087.7471121063,375907.59700482618,376902.3315196262,381517.00276962621,357210.34276962624,359516.24776962621,379103.68276962626,377591.15776962624,367304.51776962623,370522.03276962624,377868.67276962625,380071.99276962626,384487.89357546944,393072.83586497098,394104.03686521499,398779.48342771502,374472.82342771499,376778.72842771502,396366.16342771496,394853.63842771499,384566.99842771504,387784.51342771499,395131.15342771501,392351.17342771497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1873676.2903125014,null,null,0,0,0,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,22050,22050,22050,22050,22050,22050,22050,22050,22050,22050,22050,22050,23152.500000000004,23152.500000000004,23152.500000000004,23152.500000000004,23152.500000000004,23152.500000000004,23152.500000000004,23152.500000000004,23152.500000000004,23152.500000000004,23152.500000000004,23152.500000000004,24310.125,24310.125,24310.125,24310.125,24310.125,24310.125,24310.125,24310.125,24310.125,24310.125,24310.125,24310.125,25525.631250000002,25525.631250000002,25525.631250000002,25525.631250000002,25525.631250000002,25525.631250000002,25525.631250000002,25525.631250000002,25525.631250000002,25525.631250000002,25525.631250000002,25525.631250000002,26801.912812499999,26801.912812499999,26801.912812499999,26801.912812499999,26801.912812499999,26801.912812499999,26801.912812499999,26801.912812499999,26801.912812499999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,936838.14515625068,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,468419.07257812534,null,null,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.условия",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,468419.07257812534,null,null,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[184,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,6864487.5,null,null,450,10487.5,30541.666666666672,58075.833333333343,56105,71606.666666666657,89893.333333333343,87360,78540,82582.5,88462.5,89932.5,92872.5,87832.5,88620,91927.5,67987.5,74235,90247.5,87360,78540,82582.5,88462.5,89932.5,92872.5,87832.5,88620,91927.5,67987.5,74235,90247.5,87360,78540,82582.5,88462.5,89932.5,92872.5,87832.5,88620,91927.5,67987.5,74235,90247.5,87360,78540,82582.5,88462.5,89932.5,92872.5,87832.5,88620,91927.5,67987.5,74235,90247.5,87360,78540,82582.5,88462.5,89932.5,92872.5,87832.5,88620,91927.5,67987.5,74235,90247.5,87360,78540,82582.5,88462.5,89932.5,92872.5,87832.5,88620,91927.5,67987.5,74235,90247.5,87360,78540,82582.5,88462.5,86782.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2275527.5,null,null,450,2087.5,7775,14492.5,21745,20180,27580,30240,27720,26302.5,28822.5,30082.5,30082.5,30712.5,28980,29137.5,28507.5,21735,27877.5,30240,27720,26302.5,28822.5,30082.5,30082.5,30712.5,28980,29137.5,28507.5,21735,27877.5,30240,27720,26302.5,28822.5,30082.5,30082.5,30712.5,28980,29137.5,28507.5,21735,27877.5,30240,27720,26302.5,28822.5,30082.5,30082.5,30712.5,28980,29137.5,28507.5,21735,27877.5,30240,27720,26302.5,28822.5,30082.5,30082.5,30712.5,28980,29137.5,28507.5,21735,27877.5,30240,27720,26302.5,28822.5,30082.5,30082.5,30712.5,28980,29137.5,28507.5,21735,27877.5,30240,27720,26302.5,28822.5,26932.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2294480,null,null,0,4200,11383.333333333334,21791.666666666668,17180,25713.333333333332,31156.666666666668,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2294480,null,null,0,4200,11383.333333333334,21791.666666666668,17180,25713.333333333332,31156.666666666668,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[189,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,5378284.9999199724,null,null,0,23500,59500,59500,59500,59500,59500,59500,59500,59500,59500,59500,59500,60275,61355,61355,61355,61355,61355,61355,61355,61355,61355,61355,61355,62160.25,63272.65,63272.65,63272.65,63272.65,63272.65,63272.65,63272.65,63272.65,63272.65,63272.65,63272.65,64109.7575,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,66126.220224999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,68212.493831749976,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,70371.604346702501,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4057131.0476319473,null,null,0,22500,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45675,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,47045.25,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,48456.607499999998,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49910.305724999998,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,51407.61489674999,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52949.843343652494,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1209079.4612880168,null,null,0,0,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,112074.49099999998,null,null,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[194,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1320889.0050000004,null,null,248.39999999999998,1152.3,4305.3,8036.9400000000005,12149.52,11310.96,15572.13,17104.5,15817.41,15044.400000000001,16619.714999999997,17382.329999999998,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,15674.714999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1320889.0050000004,null,null,248.39999999999998,1152.3,4305.3,8036.9400000000005,12149.52,11310.96,15572.13,17104.5,15817.41,15044.400000000001,16619.714999999997,17382.329999999998,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,15674.714999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[196,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.условия",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[199,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,12716974.179592324,null,null,0,25750,44373.611111111109,73340.277777777781,95562.5,100901.38888888889,116167.22222222222,126925,126925,126925,126925,126925,129510.625,137647.625,137647.625,137647.625,137647.625,137647.625,137647.625,137647.625,137647.625,137647.625,137647.625,137647.625,138958.94375000001,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,147207.71206250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,156519.94342437503,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,167090.74172710624,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,179153.70397891942,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7455445.1368403984,null,null,0,5750,20923.611111111109,44236.111111111109,58125,63463.888888888891,75526.388888888891,82250,82250,82250,82250,82250,84835.625,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,88732.568750000006,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,91394.5458125,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,94136.382186875009,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,96960.473652481247,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,99869.287862055673,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2221431.7627519318,null,null,0,0,3450,9104.1666666666661,17437.5,17437.5,20640.833333333332,24675,24675,24675,24675,24675,24675,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[202,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,3040097.2800000007,null,null,0,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,34560,34560,34560,34560,34560,34560,34560,34560,34560,34560,34560,34560,41472,41472,41472,41472,41472,41472,41472,41472,41472,41472,41472,41472,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[204,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[205]
[206,"CF(-)",null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,495822668.04562366,null,null,556741.92833333334,4096848.7028821572,4251632.6738354294,4514764.9751546625,9158230.4938045274,4185908.2338654804,4250578.3116220543,3987679.1557611334,3985343.3299852153,3985460.1212740112,3987432.5963736754,12348906.724417185,4049697.3224127353,4107929.4440518618,4107284.3343913876,4111454.5537123359,9397678.786089018,4105003.4571075947,4110486.8892216245,4111422.2982293121,4108777.3486213684,4108777.3486213684,4110761.060827326,16786120.677929621,4117970.0085005602,4233677.1222649673,4232999.3539279317,4237350.090602003,9629160.5122427531,4230572.4072316475,4236333.4380964497,4237316.2021851512,4234537.3520033052,4234537.3520033052,4236621.4896396901,17553670.347323608,4244136.6828687172,4363318.0091342796,4362605.9287751811,4367145.0974933775,9866646.4309796896,4360024.2939023972,4366076.9769547302,4367109.4934754223,4364189.9640031205,4364189.9640031205,4366379.6111073466,18357603.18517562,4374214.8008757764,4496974.7112838672,4496226.5818565898,4500962.4490311444,10110301.156960204,4493481.1547583705,4499840.2548902286,4500925.0425597802,4497857.7119079428,4497857.7119079428,4500158.2098968215,19199686.551264621,4508327.7898464296,4634773.7942136489,4633987.790734116,4638928.9903459819,10360294.092187651,4631068.9555506492,4637749.9851266826,4638889.6901720054,4635667.0759059191,4635667.0759059191,4638084.0366054839,20081775.027810458,4646603.0738943899,4776845.9146971069,4776020.119791422,4781175.6699617039,8669664.7514368221,4772917.7209048569,4779936.9776031766,4781134.3802164197,4777748.6211031126,4777748.6211031126,4780287.9404380927,20969791.530456413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,11573112.757223016,null,null,63343.15,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,128586.59449999998,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,132444.192335,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,136417.51810505,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,140510.04364820148,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,144725.34495764753,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,149067.10530637694,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2367318.3390939091,null,null,12957.05,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,26302.811499999996,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,27091.895844999999,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27904.652720349997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28741.792301960497,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29604.046071019311,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30492.16745314989,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1507334.8508617848,null,null,8250.1,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16747.703000000001,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,17250.13409,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17767.638112699999,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18300.667256081,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18849.687273763429,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19415.177891976331,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[210,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,2101107.960498719,null,null,11500,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23345,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,24045.35,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24766.710500000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25509.711815000002,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,26275.003169449999,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,27063.253264533494,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по ремонту и экспл.ТС",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,2773462.5078583099,null,null,15180,30360,30360,30360,30360,30360,30360,30360,30360,30360,30360,30360,30815.4,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31739.862000000001,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32692.057860000001,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33672.8195958,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34683.004183673998,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35723.494309184214,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,1248058.1285362397,null,null,6831,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,13866.93,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14282.937900000001,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14711.426036999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,15152.768818109998,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15607.351882653298,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,16075.572439132897,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Гл.инженер по БДД",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,1575830.9703740412,null,null,8625,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17508.75,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,18034.012499999997,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18575.032874999997,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,19132.283861249998,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19706.252377087498,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,20297.439948400122,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[215,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[216,"CF(-)",null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3471933.8271668991,null,null,19002.945,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38575.97834999999,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39733.257700499998,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40925.255431514997,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,42153.013094460439,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,43417.603487294255,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44720.131591913079,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,"CF(-)",null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,7953403.0316684116,null,null,474395.83333333337,263492.58743589744,413885.64401709405,598271.8128205128,52848.735897435894,265981.51716239308,324732.9035897436,60693.592051282052,60693.592051282052,60693.592051282052,60693.592051282052,62126.769134615381,118674.4260615386,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,65916.375941346152,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,68994.938508490392,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,72223.084079393375,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,75608.204901751058,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,79158.061097594415,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,46857.562472638107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2499489.2719056639,null,null,50895.833333333343,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,25447.916666666672,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,26881.09375,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,28225.148437499996,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,29636.405859375001,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,31118.226152343748,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,32674.137459960937,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,34307.844332958979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на организацию рабочего места",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,256653.33333333328,null,null,200000,7666.666666666667,12564.814814814814,18518.518518518522,0,7118.5185185185237,8964.8148148148102,0,0,0,0,0,1819.9999999999982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1827446.5022435898,null,null,215000,218138.48717948719,357504.74287749286,526904.55840455834,0,202542.11225071215,255074.49672364673,0,0,0,0,0,52282.104807692434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2752579.7683275775,null,null,6000,9116.2641025641024,14223.474715099715,21750.682692307691,21750.682692307691,24644.141438746436,28288.06282051282,28288.06282051282,28288.06282051282,28288.06282051282,28288.06282051282,28288.06282051282,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,30449.353173076928,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,31971.820831730773,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,33570.411873317316,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,35248.932466983177,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,37011.379090332332,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,38861.948044848948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[222,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,617234.15585824463,null,null,2500,3123.2528205128206,4144.6949430199429,5650.1365384615383,5650.1365384615383,6228.8282877492875,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[224,"CF(-)",null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,472824218.42956525,null,null,0,3668663.9254462598,3673054.8398183351,3751800.9723341502,8940689.5679070912,3755234.5267030871,3761153.2180323107,3762293.3737098514,3759957.5479339333,3760074.3392227292,3762046.8143223934,12122087.765282569,3763860.3235011967,3873724.1670980155,3873079.0574375414,3877249.2767584897,9163473.5091351718,3870798.1801537485,3876281.6122677783,3877217.0212754658,3874572.0716675222,3874572.0716675222,3876555.7838734798,16550571.346288277,3878208.8773784447,3991371.4968073522,3990693.7284703166,3995044.4651443879,9386854.8867851384,3988266.7817740319,3994027.8126388346,3995010.576727536,3992231.7265456901,3992231.7265456901,3994315.8641820746,17309953.464444116,3996052.645545728,4112613.1426457246,4111901.0622866265,4116440.2310048225,9615941.5644911341,4109319.4274138426,4115372.1104661757,4116404.6269868677,4113485.097514566,4113485.097514566,4115674.7446187921,18105416.498394098,4117499.4505389808,4237559.9069065396,4236811.7774792621,4241547.6446538167,9850886.3525828756,4234066.3503810428,4240425.4505129009,4241510.2381824525,4238442.9075306151,4238442.9075306151,4240743.4055194939,18938715.835579675,4242660.4871768914,4366326.0538823633,4365540.0504028304,4370481.2500146963,10091846.351856364,4362621.2152193636,4369302.2447953969,4370441.9498407198,4367219.3355746334,4367219.3355746334,4369636.2962741982,19811693.580606174,4371650.4301905027,4499029.4202016192,4498203.6252959343,4503359.1754662162,8391848.2569413353,4495101.2264093691,4502120.4831076888,4503317.8857209319,4499932.1266076248,4499932.1266076248,4502471.4459426049,20726282.880293883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","КАСКО+ОСАГО+прочме страховки",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,36614493.081933312,null,null,0,0,0,0,5187000,0,0,0,0,0,0,0,0,0,0,0,5290740,0,0,0,0,0,0,0,0,0,0,0,5396554.8000000007,0,0,0,0,0,0,0,0,0,0,0,5504485.8959999988,0,0,0,0,0,0,0,0,0,0,0,5614575.6139200004,0,0,0,0,0,0,0,0,0,0,0,5726867.1261983998,0,0,0,0,0,0,0,0,0,0,0,3894269.6458149115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[226,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Платон+платные дороги и стоянки",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,94698026.091265127,null,null,0,0,0,0,0,0,0,0,0,0,0,8359294.7843928682,0,0,0,0,0,0,0,0,0,0,0,12673354.325012811,0,0,0,0,0,0,0,0,0,0,0,13314942.88771658,0,0,0,0,0,0,0,0,0,0,0,13989011.871407231,0,0,0,0,0,0,0,0,0,0,0,14697205.597397223,0,0,0,0,0,0,0,0,0,0,0,15441251.630765453,0,0,0,0,0,0,0,0,0,0,0,16222964.994572952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,963640.05796875071,null,null,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,2104400.579805892,null,null,0,1663.9254462599999,6054.839818335,12800.972334150001,14689.567907090999,16234.526703087002,22153.218032310753,23293.373709851436,20957.547933933183,21074.339222729101,23046.814322393398,23792.980889700619,24860.323501196599,24514.167098015376,23869.057437541287,25159.276758489468,20643.509135170843,18708.180153748577,24191.612267778331,25127.021275465762,22482.071667521996,22482.071667521996,24465.783873479821,25127.021275465762,26118.877378444668,25755.196807352397,25077.428470316809,26432.965144387988,21688.586785138861,19655.281774032093,25416.312638834606,26399.076727536212,23620.226545690293,23620.226545690293,25704.364182074733,26399.076727536212,27441.145545728432,27059.053645724609,26346.973286626591,27771.134004822627,22786.571491136514,20650.330413842468,26703.013466175606,27735.529986867725,24816.000514565858,24816.000514565858,27005.64761879226,27735.529986867725,28830.353538980926,28428.918236539415,27680.788809262067,29177.047663816775,23940.141672875299,21695.753391043239,28054.853522900739,29139.641192452895,26072.310540615752,26072.310540615752,28372.808529493614,29139.641192452902,30289.890186891833,29868.132222264223,29082.128742730954,30654.135701797495,25152.111345064612,22794.100906464802,29475.130482497589,30614.835527820826,27392.221261734423,27392.221261734423,29809.181961299226,30614.835527820826,31823.315877603225,31380.20641601635,30554.411510331705,32206.001321700991,26425.4369819085,23948.052264854581,30967.308963174029,32164.711576416754,28778.952463109727,28778.952463109727,31318.271798089998,32164.71157641675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на мойку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,6550817.5234990213,null,null,0,0,0,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,74880,74880,74880,74880,74880,74880,74880,74880,74880,74880,74880,74880,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,77875.200000000012,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,80990.208000000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,84229.816320000013,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,87599.008972800031,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,91102.969331712025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обслуживание автопарка",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,331892841.09509295,null,null,0,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[233,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[234]
[235,"CF",null,null,null,null,null,"Финпоток по операционной деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,670101677.40236986,null,null,-678556.8563333333,-1465837.5226507727,1960671.236974895,7434137.2787252516,-3837248.4809889272,8797379.6863287091,10833574.165137213,7794169.900285963,5986889.5864153579,9081330.2870227471,9523594.4095046371,993811.02362469584,11026864.339470662,7943426.7718850709,9762833.412172595,10997066.813923202,-4420397.7196405716,9365413.9356733076,11948901.226412348,8388200.1456908938,6537606.6221217699,9629576.6584544033,10158624.94918298,-2941625.3201270662,11635884.266207907,8371012.0691262595,10287896.52067339,11584329.091219891,-4450897.376934614,9891566.3049545009,12587277.849164378,8836973.0675340667,6900201.6223679855,10153381.917871431,10701556.065284409,-3066097.6517677791,12249440.212320041,8817304.4338572733,10836928.557668768,12198680.714403298,-4482222.6249179654,10443091.055135645,13255517.220613049,9305445.7125148103,7278622.5628949665,10701449.435053263,11269228.711221267,-3199878.5348662212,12891029.376585327,9282861.9933005534,11410773.928596325,12841122.303613592,-4514713.9977480583,11020985.727502543,13954771.675925251,9794221.5444346853,7673306.5757895671,11274660.181089502,11862518.342689276,-3343832.3029586077,13561676.148721714,9768224.1726263538,12010274.040753584,13512659.281213474,-4548773.3868916966,11626257.615704652,14686206.721934531,10303887.319125835,8084667.4781394042,11873895.301521227,12482298.497105636,-3498914.2593478933,14262409.448648781,10273903.797585484,12636260.274677373,14214295.231441442,-2637739.1551594622,12259917.686965154,15450994.862449709,10835005.269638021,8513087.7331819683,12500029.328767672,13129433.789648227,-2273082.895767156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236]
[237,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,399750000,null,null,11499.999999999998,133047500,133154500,133235000,202500,95500,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238,"CF(-)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[239,"CF(-)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,399000000,null,null,0,133000000,133000000,133000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,750000,null,null,11499.999999999998,47500,154500,235000,202500,95500,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,300000,null,null,9999.9999999999982,30000,100000,90000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,300000,null,null,0,9999.9999999999982,30000,100000,90000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[243,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,150000,null,null,1500,7500,24500,45000,42500,25500,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[245,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[246]
[247,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,4114613.095238097,null,null,0,0,0,0,244940.47619047615,0,0,0,0,0,0,0,0,0,0,0,1312232.142857143,0,0,0,0,0,0,0,0,0,0,0,1035803.5714285715,0,0,0,0,0,0,0,0,0,0,0,759374.99999999988,0,0,0,0,0,0,0,0,0,0,0,482946.42857142887,0,0,0,0,0,0,0,0,0,0,0,208601.19047619117,0,0,0,0,0,0,0,0,0,0,0,70714.285714286365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[251,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[252,"CF(+)",null,null,null,null,null,"НДС к возмещению по капзатратам",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,66624999.999999978,null,null,0,0,0,0,0,0,0,0,22185833.333333328,22207499.999999985,22208333.333333328,22500,833.33333333581686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253]
[254,"CF(-)",null,null,null,null,null,"НДС начисленный",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,133021843.6169893,null,null,0,-74824.652777777752,-598542.8319506431,-272646.50955425121,272025.03232643148,853023.69991122931,611562.51159710088,1260430.4062724523,1622032.3308244986,1402797.9017534961,1254939.7229120461,1491689.7666386706,1595271.5639105183,1631614.0364593347,1726476.1854102029,1543455.916267124,1668466.2885035188,1588761.0680841238,881204.59439948294,1465750.2662704936,1779157.6182358572,1523287.9503158606,1358610.6305727987,1591682.2114485619,1696818.958364326,1722844.4946380621,1814841.1233364111,1621796.1463300749,1752370.8660897161,1674789.9483105196,927591.39445615886,1538949.2658561226,1869800.3989800923,1602554.8630870064,1427963.2200665916,1672045.2827415094,1782504.5774698844,1808558.1063628141,1907107.8719065678,1703481.4389044698,1839852.7551921257,1764900.1757601397,975805.40494282078,1615154.8188039414,1964434.6941793459,1685339.256668706,1500229.5080833486,1755828.5233626682,1871879.8198866667,1897881.2925030934,2003408.5386794801,1788612.7127509215,1931021.6208536611,1859251.042605639,1025876.7444370463,1694445.9062251355,2063195.5524631334,1771758.3856002344,1575489.9788210285,1843134.9556630044,1965061.3490735316,1990921.7019942142,2103874.2056559902,1877288.0990601084,2025984.5999353984,1958003.2928079981,1077829.5268641724,1776897.3179847375,2166217.0474481927,1861928.0063975137,1653821.3791404543,1934064.816742728,2062163.7338196621,2087784.1305325823,2208633.7306362586,1969601.6424518609,2124845.0040784418,2061318.1159265768,1131680.421978076,1862578.2647762801,2273631.0756438868,1955961.1719900845,1735295.3766280701,2028714.2532089255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[255]
[256,"CF(-)",null,null,null,null,null,"Налог на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,19629477.197036862,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1010203.8150169057,1144701.1880234084,1375058.7304622736,1451846.8719895142,1553698.3257112531,1479234.801304223,1399598.6358567299,1556206.3719859459,1008736.8849530481,770617.69838050567,1432302.7270131595,1542210.5596632566,1222030.4821272604,1221271.3606986925,1461758.7438506857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257]
[258,"CF",null,null,null,null,null,"Финпоток по основной деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,180210743.49310559,null,null,-690056.8563333333,-134438512.86987299,-130595285.93107447,-125528216.2117205,-4556713.9895058349,7848855.9864174798,10218511.653540112,6533739.4940135106,26550690.588924188,29886032.385269236,30476988.019925918,-475378.74301397428,9432426.1088934802,6311812.7354257368,8036357.2267623916,9453610.8976560794,-7401096.1510012336,7776652.8675891832,11067696.632012866,6922449.8794203997,4758449.0038859136,8106288.7081385422,8800014.3186101802,-4533307.5315756276,9939065.3078435808,6648167.5744881965,8473055.3973369785,9962532.9448898174,-7239071.8144529015,8216776.3566439822,11659686.454708219,7298023.801677946,5030401.2233878933,8550827.0547844246,9273592.8452178165,-4738142.9345092885,10466935.634850156,7008746.3274944574,8929820.6857622005,10495199.275498826,-7081450.3801100925,8678190.8793755062,12279711.815670229,7690290.8937108703,5314187.8687156215,9016110.1783845574,9768999.2031379193,-4955707.0582288876,11019149.556698661,7384980.700797461,9407365.3899168447,11052509.590862669,-6928682.0471731499,9161734.684896905,12928894.931488205,8099775.6382095478,5610111.0233264342,9502901.7954892665,10287028.363868248,-5186967.2586216107,11596614.799648181,7777302.4706321396,9906399.835097596,11635371.182153367,-6783359.1773032844,9668254.3228966519,13608377.19507036,8526990.0011410974,5918450.4306912124,9001763.4801068045,9683775.9299417734,-6808037.8065528944,10748398.842839602,6632421.3413416483,8948391.7427368909,10845094.953132853,-6389504.8169381358,9189862.6860855296,13548696.742091127,7540124.277848579,4697246.097874824,9322037.6746503264,10172867.052321464,-5763555.8928267695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[259]
[260,"CF(+)",null,null,null,null,null,"Поступление финансирования от Учредителей",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,38000000,null,null,38000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[261]
[262,"CF(+)",null,null,null,null,null,"Поступление кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,345000000,null,null,0,93000000,126000000,121000000,5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[263]
[264,"CF(-)",null,null,null,null,null,"Возврат кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,345000000,null,null,0,0,0,0,0,0,0,6388888.888888889,6388888.888888889,6388888.888888889,6388888.8888888881,6388888.8888888881,6388888.888888889,6388888.888888889,6388888.888888889,6388888.888888889,6388888.888888889,6388888.888888889,6388888.888888889,6388888.8888888881,6388888.888888889,6388888.888888889,6388888.888888889,6388888.8888888881,6388888.8888888881,6388888.8888888881,6388888.8888888881,6388888.8888888881,6388888.8888888871,6388888.8888888871,6388888.8888888871,6388888.8888888862,6388888.8888888862,6388888.8888888862,6388888.8888888853,6388888.8888888853,6388888.8888888843,6388888.8888888843,6388888.8888888834,6388888.8888888834,6388888.8888888825,6388888.8888888825,6388888.8888888815,6388888.8888888806,6388888.8888888815,6388888.8888888806,6388888.8888888797,6388888.8888888806,6388888.8888888815,6388888.8888888806,6388888.8888888797,6388888.8888888778,6388888.888888876,6388888.8888888732,6388888.8888888704,6388888.8888888657,6388888.8888888601,6388888.8888888657,6388888.888888876,6388888.8888888657,6388888.8888888359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[265]
[266,"CF(-)",null,null,null,null,null,"Оплата процентов по кредиту",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,76708958.333333313,null,null,0,0,658750.00000000012,1551250,2408333.3333333335,2443750.0000000005,2443750.0000000005,2443750.0000000005,2398495.3703703708,2353240.7407407407,2307986.111111111,2262731.4814814813,2217476.8518518526,2172222.2222222225,2126967.5925925928,2081712.9629629636,2036458.333333333,1991203.7037037036,1945949.0740740739,1900694.4444444443,1855439.8148148151,1810185.1851851852,1764930.5555555557,1719675.9259259261,1674421.2962962964,1629166.6666666667,1583912.0370370368,1538657.4074074074,1493402.7777777778,1448148.1481481476,1402893.5185185182,1357638.8888888885,1312384.2592592589,1267129.6296296292,1221874.9999999993,1176620.3703703699,1131365.74074074,1086111.1111111103,1040856.4814814806,995601.85185185098,950347.22222222132,905092.59259259177,859837.96296296199,814583.33333333244,769328.70370370289,724074.07407407323,678819.44444444345,633564.81481481402,588310.18518518459,543055.55555555481,497800.92592592526,452546.29629629554,407291.66666666581,362037.03703703615,316782.40740740648,271527.77777777682,226273.14814814713,181018.51851851787,135763.88888888864,90509.259259258935,45254.629629629257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[267]
[268,"CF(+)",null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82922489.319721743,null,null,0,4128569.7262063175,5254035.9310744703,6079466.2117204964,1965047.322839167,0,0,2298899.3948753774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8091061.0602606311,0,466253.67250553914,0,0,14420686.491221197,0,0,0,1844029.723876961,0,0,11978160.761932582,0,0,0,0,13724862.602728691,0,0,0,1005051.0137105696,0,0,11666365.406769738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[269]
[270,"CF(-)",null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82922489.319721729,null,null,0,0,0,0,0,4809382.7871465664,7656996.1137629692,0,7259639.685806293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2795647.8654290009,0,1392524.2005348743,3069929.8698679362,0,1090771.2778484621,4894446.4357221872,395961.64345919853,0,1694402.5551948855,2612732.9635397219,0,3690013.3511915188,311507.81524760602,2382054.5402722643,4094685.8798902645,0,1998268.4085702114,6035603.9651381923,1308071.6051637926,0,2676076.0396974487,3658893.1216021092,0,4806033.5361631708,7643939.9111530576,6644905.7473200057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[271]
[272,"CF(-)",null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4358643.9330004621,null,null,0,0,0,0,0,595723.19927091338,117765.53977714293,0,135513.27413505083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,151033.13979153172,0,107551.11485696048,40778.664890154731,0,293438.12004557019,136538.5280961995,90857.028029459063,0,208744.66022671666,88557.906264872756,0,351937.13143307902,141528.44110541837,138621.03482977441,116388.52578723291,0,412540.35040078312,187619.67005373631,131287.3663791134,0,256918.34838443343,103482.4644883736,0,356437.74496654328,133362.559479082,62019.120308320038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[273]
[274,"CF",null,null,null,null,null,"Финпоток по финансовой деятельности",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,-43067602.266333453,null,null,38000000,97128569.726206318,130595285.93107447,125528216.2117205,4556713.989505833,-7848855.9864174798,-10218511.653540112,-6533739.4940135125,-16182537.219200604,-8742129.6296296306,-8696875,-8651620.3703703694,-8606365.7407407425,-8561111.1111111119,-8515856.4814814813,-8470601.8518518526,-8425347.222222222,-8380092.5925925924,-8334837.9629629627,-8289583.3333333321,-8244328.7037037043,-8199074.0740740746,-8153819.444444445,-8108564.8148148144,-8063310.1851851847,-8018055.555555555,-7972800.9259259254,-7927546.2962962957,-7882291.6666666651,-7837037.0370370345,-7791782.4074074049,-7746527.7777777743,-7701273.1481481455,-7656018.5185185149,-7610763.8888888843,525551.80100137554,-10466935.634850157,-7008746.3274944555,-8929820.6857621986,-10495199.275498826,7081450.3801100934,-8678190.8793755062,-12279711.815670229,-7690290.8937108703,-5314187.8687156234,-9016110.1783845574,-9768999.2031379174,4955707.0582288867,-11019149.556698663,-7384980.7007974591,-9407365.3899168447,-11052509.590862671,6928682.047173149,-9161734.684896905,-12928894.931488205,-8099775.6382095497,-5610111.0233264379,-9502901.7954892665,-10287028.363868248,5186967.2586216126,-11596614.799648181,-7777302.4706321396,-6706924.8676283257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[275]
[276]
[277,"CF",null,null,null,null,null,"Итоговый финпоток",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,137143141.22677228,null,null,37309943.14366667,-37309943.14366667,0,0,0,0,0,0,10368153.369723588,21143902.755639605,21780113.019925918,-9126999.1133843437,826060.36815274134,-2249298.3756853752,-479499.25471908972,983009.04580422863,-15826443.373223454,-603439.72500341013,2732858.6690499038,-1367133.4539129324,-3485879.6998177879,-92785.365935534239,646194.87416573614,-12641872.346390437,1875755.122658398,-1369887.9810673594,500254.47141105309,2034986.6485935226,-15121363.481119566,379739.31960694492,3867904.0473008119,-448503.97609983012,-2670871.9247602522,894808.53626590967,1662828.9563289322,-4212591.1335079223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7252902984619141E-9,3199474.9674692713,11635371.182153367,-6783359.1773032844,9668254.3228966519,13608377.19507036,8526990.0011410974,5918450.4306912124,9001763.4801068045,9683775.9299417734,-6808037.8065528944,10748398.842839602,6632421.3413416483,8948391.7427368909,10845094.953132853,-6389504.8169381358,9189862.6860855296,13548696.742091127,7540124.277848579,4697246.097874824,9322037.6746503264,10172867.052321464,-5763555.8928267695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278]
[279,"BS",null,null,null,null,null,"Итоговый финпоток нараст. итогом",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,137143141.22677228,null,null,37309943.14366667,0,0,0,0,0,0,0,10368153.369723588,31512056.125363193,53292169.145289108,44165170.031904764,44991230.40005751,42741932.024372131,42262432.769653037,43245441.81545727,27418998.442233816,26815558.717230406,29548417.386280309,28181283.932367377,24695404.232549589,24602618.866614055,25248813.740779791,12606941.394389354,14482696.517047752,13112808.535980392,13613063.007391445,15648049.655984968,526686.17486540228,906425.4944723472,4774329.5417731591,4325825.5656733289,1654953.6409130767,2549762.1771789864,4212591.1335079186,0,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,0,3199474.9674692713,14834846.149622638,8051486.9723193534,17719741.295216005,31328118.490286365,39855108.491427466,45773558.922118679,54775322.402225479,64459098.332167253,57651060.525614358,68399459.368453965,75031880.709795609,83980272.4525325,94825367.405665353,88435862.588727221,97625725.274812758,111174422.01690388,118714546.29475245,123411792.39262727,132733830.0672776,142906697.11959904,137143141.22677228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280]
[281,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[282]
[283,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,152776554.70927411,null,null,37431059.671666667,133732533.14894694,266223299.20360622,397437612.06881142,391635166.54279208,387573047.24802804,383132709.037956,377531294.85412693,360063457.44595814,354142341.23405021,348641399.46626723,334267481.6495086,330188950.5907045,322282544.55342376,316808852.66189158,312872229.47656697,290391819.26944679,285710383.36617064,284108117.41183174,277283311.94801086,268329651.64979804,263588319.53418276,259388839.07535526,241698124.14341462,238878623.99499547,232040478.26692498,227701919.42272177,224903447.68918848,203035715.36433795,199401109.16522384,198981727.60533816,193055475.11469373,184896250.37073794,181171511.55291036,178005643.45485851,168748919.0393571,164079114.57754436,158590187.19743213,153768868.84212199,148953158.8807905,142108760.87515974,138161942.40632361,133925409.21142623,128426361.5331126,122916183.64486983,118327401.74955383,113516716.95095295,108477579.76910284,103834753.99054295,98323898.555082008,93521140.889891863,88724260.443232,81775863.443108469,77900684.493178621,73717994.532478765,68196350.57132268,62663018.467327684,58106875.647228733,53315300.050784916,48281463.23157689,43667236.395375073,38133117.880253032,37938415.422976226,47574660.404917464,37899238.518603273,47934983.002696186,61584459.190893248,68732499.50107725,73259720.186948597,81906634.308520809,90985774.261253715,83316189.456886426,93647345.323152557,98887635.448510468,107240518.44609089,117496569.38372347,108097950.41402255,117735934.34136806,131386331.11103439,137522073.38251328,140802029.46175021,149805953.34457299,159395691.99506533,152776554.70927411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284,null,null,null,null,null,null,0,"Внеоборотные активы",null,null,null,0,null,null,null,null,null,null,null,null,null,null,2872177.221404139,null,null,0,110927973.46315388,220186696.80357826,327671406.75285012,322449843.86079746,317119231.71330392,311784333.57879239,306449435.4442808,301114537.30976933,295779639.17525774,290444741.04074621,285109842.90623468,279774944.77172315,274440046.63721156,269174592.94714451,263978583.7015219,258852018.90034369,253725454.09916547,248598889.29798728,243472324.49680907,238345759.69563088,233219194.89445266,228092630.09327444,222966065.29209623,217839500.49091804,212712935.68973982,207586370.88856164,202459806.08738342,197333241.2862052,192206676.48502702,187080111.6838488,181953546.88267058,176826982.08149236,171700417.28031418,166573852.47913596,161447287.67795777,156320722.87677959,151194158.0756014,146067593.27442318,140941028.47324499,135814463.67206681,130687898.87088861,125561334.0697104,120434769.2685322,115308204.46735401,110181639.66617581,105055074.86499763,99928510.063819423,94801945.262641221,89675380.461463034,84548815.660284832,79422250.859106645,74295686.057928443,69169121.256750241,64042556.455572061,58915991.654393859,53789426.853215665,48662862.05203747,43536297.250859275,38409732.449681073,33283167.648502883,28156602.847324684,24418926.935035355,22070139.911634918,21110241.77712338,20150343.642611839,19190445.508100301,18230547.373588763,17270649.239077222,16310751.104565684,15350852.970054144,14390954.835542604,13431056.701031065,12471158.566519532,11511260.432007993,10551362.297496455,9591464.1629849151,8631566.0284733754,7671667.8939618357,6711769.7594502959,5751871.6249387572,4791973.4904272174,3832075.3559156787,2872177.221404139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[285,null,null,null,null,null,null,"АКТИВЫ","Дебиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,9746284.9413972646,null,null,0,309856.45080000005,827769.78916666715,1602849.744166668,1257112.5219466682,1979656.2325800019,2468848.3027260043,2336792.9446095061,2173730.8776690043,2486392.4048106107,2671293.6357978117,2766500.842624363,3027828.8649379071,2864241.8196135685,3056673.9236545172,3253057.4056018535,2361626.5499213971,3015579.5934281154,3519459.3040503329,3350964.6473662602,3174330.1521950336,3489341.901647862,3687546.9688100517,3764875.4344380088,4042118.3333104551,3868568.8369258586,4072720.0561029203,4281063.2921008412,3335344.2973094527,4029123.0811657254,4563689.0661648382,4384933.0848887116,4197541.5489615612,4531737.5139560513,4742013.2697083931,4824051.0388930868,5118178.0303068683,4934059.3695924412,5150643.3980173655,5371674.7370875962,4368361.4555133991,5104391.3673065081,5671512.4207920469,5481870.2002561986,5283066.519791089,5637615.0190537572,5860696.5683314204,5947730.4376594611,6259769.7628503107,6064438.2756983638,6294212.2714543529,6528704.4190739356,5464289.3586519025,6245143.492073182,6846802.217716001,6645610.7859495208,6434699.9613441303,6810840.464211911,7047507.6798405871,7139841.9118107557,7470884.4319057539,7263657.2571862973,7507424.4892838411,7756197.2086934745,6626959.2710917406,7455367.4212384187,8093667.1632728763,7880223.1733117625,7656467.8794878908,8055515.3389802724,8306595.5880407244,8404552.9747378603,8755755.9843066186,8535908.6746467054,8794521.3311789706,9058444.3092006221,7860435.7811989337,8739293.9876895845,9416466.1840139553,9190023.4550642818,8952641.4638464972,9375990.9136220291,9642361.949850291,9746284.9413972646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3014951.3197004348,null,null,0,308869.90165973338,815499.27752799983,1561688.9051279984,1304043.4933813303,1849159.3021441041,2254527.1564375982,2120066.4652365893,1967869.2221295985,2132586.8619519994,2209862.3111007959,2225134.535411492,2394946.5539859682,2236324.072226455,2315153.0214395379,2395146.5539859389,1759175.3769478849,2153790.9563466758,2441351.4235137999,2278738.8714681864,2114157.569422543,2277163.8714681864,2359848.2724909782,2360242.022491008,2514308.6537192166,2346165.2042788966,2429765.4706657529,2514528.6537192464,1840443.6059579058,2258884.1045587361,2563597.3135513365,2391169.5814611316,2216773.0993709564,2389594.5814611614,2477186.572506249,2477580.322506249,2640213.6704578996,2461969.7522382941,2550632.1696814317,2640455.6704579014,1925935.7475795373,2369652.1681284942,2692562.7209237851,2509722.0643242039,2324912.6577247418,2508147.0643242635,2600945.5176239051,2601339.2676239647,2773038.9650514163,2584079.8179206084,2678112.9581526779,2773305.1650514137,2015888.0265281238,2486419.7443551999,2828635.8591907006,2634748.1309792977,2438891.6527678948,2633173.1309793554,2731495.1200850569,2731888.8700850569,2913184.3149664365,2712857.7757420577,2812589.0311877578,2913477.134966433,2110550.4980687983,2609530.6436299197,2972228.0292337053,2766620.462749254,2559044.1462648027,2765045.4627493732,2869227.3709915988,2869621.1209915988,3061073.2693609111,2848687.4975486137,2954464.2303714305,3061395.3713610321,2210187.8811114766,2739349.0503923446,3123775.0161547214,2905733.8732462674,2685723.9803376943,2904158.8732461482,3014557.5697003156,3014951.3197004348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288,null,null,null,null,null,null,"АКТИВЫ","Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,121116.52799999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,137143141.22677228,null,null,37309943.14366667,0,0,0,0,0,0,0,10368153.369723588,31512056.125363193,53292169.145289108,44165170.031904764,44991230.40005751,42741932.024372131,42262432.769653037,43245441.81545727,27418998.442233816,26815558.717230406,29548417.386280309,28181283.932367377,24695404.232549589,24602618.866614055,25248813.740779791,12606941.394389354,14482696.517047752,13112808.535980392,13613063.007391445,15648049.655984968,526686.17486540228,906425.4944723472,4774329.5417731591,4325825.5656733289,1654953.6409130767,2549762.1771789864,4212591.1335079186,0,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,0,3199474.9674692713,14834846.149622638,8051486.9723193534,17719741.295216005,31328118.490286365,39855108.491427466,45773558.922118679,54775322.402225479,64459098.332167253,57651060.525614358,68399459.368453965,75031880.709795609,83980272.4525325,94825367.405665353,88435862.588727221,97625725.274812758,111174422.01690388,118714546.29475245,123411792.39262727,132733830.0672776,142906697.11959904,137143141.22677228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,null,"АКТИВЫ","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,22185833.333333328,44393333.333333313,66601666.666666642,66624166.666666642,66624999.999999978,66624999.999999978,66624999.999999978,44439166.666666649,22231666.666666664,23333.333333335817,833.33333333581686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[291]
[292]
[293]
[294,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[295]
[296,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,152776554.70927295,null,null,37431059.671666667,133732533.14894693,266223299.20360625,397437612.0688113,391635166.54279214,387573047.24802798,383132709.03795594,377531294.85412687,360063457.44595808,354142341.23405015,348641399.46626723,334267481.64950871,330188950.59070456,322282544.55342376,316808852.6618917,312872229.47656697,290391819.26944679,285710383.36617076,284108117.41183174,277283311.94801092,268329651.64979807,263588319.53418276,259388839.07535529,241698124.14341456,238878623.99499539,232040478.26692486,227701919.42272151,224903447.68918824,203035715.3643378,199401109.1652236,198981727.60533798,193055475.11469355,184896250.37073779,181171511.55291018,178005643.4548583,168748919.03935692,164079114.57754406,158590187.1974318,153768868.8421216,148953158.88079,142108760.87515923,138161942.40632319,133925409.21142577,128426361.53311235,122916183.64486955,118327401.74955361,113516716.95095281,108477579.76910266,103834753.99054277,98323898.555081859,93521140.889891863,88724260.443232045,81775863.443108395,77900684.493178651,73717994.532478794,68196350.571322545,62663018.467327498,58106875.647228353,53315300.050784722,48281463.231576651,43667236.395375028,38133117.88025292,37938415.42297601,47574660.404917471,37899238.518603273,47934983.002695978,61584459.190893084,68732499.50107713,73259720.18694818,81906634.308520302,90985774.261253223,83316189.456885874,93647345.323151737,98887635.448509544,107240518.44609012,117496569.38372245,108097950.41402152,117735934.3413669,131386331.11103296,137522073.38251191,140802029.46174908,149805953.34457183,159395691.99506426,152776554.70927295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[297,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,84685602.783943355,null,null,-538815.45388888894,-4100821.4633397548,-8756173.7978561651,-13467135.446272407,-19226699.6134784,-24530329.269440573,-27179245.315298926,-29084044.536957659,-32086584.892214622,-34920846.755113035,-36739386.61371956,-38144540.462478817,-39106309.200988472,-40301697.490228862,-41702097.827915549,-42355711.626249328,-45095011.856961131,-48748949.527985357,-49690113.012283906,-50139612.850787908,-51831395.344892278,-53480156.31650988,-54113513.694575347,-54377180.318132266,-54166381.824366987,-54223236.040548772,-54568696.437886663,-54208754.030452028,-56102452.401030757,-58952945.943384677,-58972415.944717407,-58480918.915301561,-59289079.597515404,-60054218.757242471,-59760923.031395428,-59159109.356928259,-58063641.820865095,-57227494.969928518,-56694696.986713618,-55414262.863056727,-56596045.803504802,-58778548.788758099,-57996664.626353711,-56638039.797934942,-56652363.396595761,-56623665.472769812,-55475886.67949675,-54016540.173817977,-52043561.011082225,-50331278.613152727,-48934795.895832777,-46750984.637939572,-47120250.201676533,-48535994.933575958,-46850580.089671582,-44556864.438872024,-43682020.300552249,-42764154.639745697,-40671345.888883442,-38238728.529240936,-35271681.342758253,-32614962.628987215,-28878491.109125141,-22940588.763853543,-18235172.320160851,-14670714.693122944,-7936952.135694379,-676282.47217537276,4040815.2600676212,8619620.0121612567,14119854.934010351,19927242.421968408,26142035.72481342,32058974.930030309,37657369.473457232,43882194.961401016,47917142.501213208,50999613.294735238,56728824.202787876,62897666.44144091,67785788.369949967,72670873.812744737,78517908.788147479,84685602.783943355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,16147335.003513813,null,null,0,1670648.377356,4408655.4402449997,8444037.9942449965,6304881.7023696005,9995239.0480026007,12247486.935953841,11140001.41514951,9902223.4801328927,11257264.587940544,11882668.176159471,12006445.969661146,12954323.283055454,11658890.954749912,12306607.118902713,12954323.283055484,7772593.9698333144,11011174.7905972,13278181.365131915,11950363.228618681,10622545.092105508,11950363.228618681,12614272.296875238,12614272.296875238,13610135.899260104,12249122.30933404,12929629.104297042,13610135.899260044,8166081.5395560265,11568615.514371037,13950389.296741605,12555350.367067456,11160311.437393308,12555350.367067456,13252869.831904531,13252869.831904531,14299149.029160142,12869234.126244068,13584191.577702045,14299149.029160023,8579489.417495966,12154276.674786091,14656627.754889131,13190964.979400277,11725302.203911424,13190964.979400396,13923796.367144823,13923796.367144823,15023043.448761463,13520739.103885412,14271891.276323557,15023043.448761702,9013826.069257021,12769586.931447506,15398619.534980774,13858757.581482649,12318895.627984524,13858757.58148241,14628688.558231592,14628688.558231592,15783585.023355246,14205226.521019697,14994405.772187471,15783585.023355246,9470151.0140132904,13416047.269851923,16178174.648938894,14560357.184045076,12942539.71915102,14560357.184044838,15369265.916491747,15369265.916491747,16582629.015161991,14924366.113645792,15753497.564404011,16582629.015161991,9949577.4090969563,14095234.662887335,16997194.740540743,15297475.266486645,13597755.792432547,15297475.266486645,16147335.003513813,16147335.003513813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,8729531.2899442911,null,null,0,528202.63599999994,1625126.3600000003,3828072.1751999995,2474960.6647999994,4180120.475440003,5434083.9189000055,4959491.4369000047,4229568.1995840073,4875013.9751040041,5184922.8658500016,5174386.9127496108,5784817.2549476475,5073569.2317983508,5358068.4410580695,6069316.464207381,3176907.8367335647,4665787.0318594277,5958361.772596091,5372293.4015210569,4590868.9067543447,5225776.3087522984,5567649.5252127349,5489507.0757360458,6137112.6257739663,5382549.5980148613,5684374.8091184795,6438937.8368775845,3370381.5239906311,4949933.4620996714,6321226.0045471787,5699466.0696736872,4870452.8231756985,5544026.0859553218,5906719.3812981844,5823818.0566483736,6510862.7846835852,5710346.8685339689,6030553.2349938154,6831069.1511434317,3575637.7588016391,5251384.4099414945,6706188.6682240367,6046563.553316772,5167063.4001070261,5881657.2745899558,6266438.5916191936,6178488.5762982368,6907374.328270793,6058106.9928276539,6397813.9270049334,7247081.2624480724,3793394.098312676,5571193.7205069661,7114595.5581189394,6414799.2737137675,5481737.5611736178,6239850.2026125193,6648064.7018488646,6554758.5305948853,7328033.4248625636,6427045.7086910009,6787440.7951596975,7688428.5113313198,4024411.7989001274,5910479.4180860519,7547874.4276086092,6805460.54948318,5815575.3786492348,6619857.0799517632,7052931.842191577,6953943.3251081705,7774310.6604367495,6818452.792350173,7200795.9395847321,8156653.8076711893,4269498.4774528742,6270427.6146472692,8007539.9802496433,7219913.0969463587,6169743.9192086458,7023006.3761205673,7482455.3913807869,8729531.2899442911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,37128.944999990985,null,null,-698.4,3645.7999999999956,10978.833333333292,24921.059999999939,16440.939999999915,27434.713333333406,34235.25,30980.25,26586.840000000084,30339.540000000037,32269.125,32145.645000000019,34598.129999999888,30440.655000000261,32145.645000000484,36093.120000000112,19214.054999999702,28237.334999999031,34598.129999998957,31188.149999999441,26781.509999999776,30440.655000000261,32394.80999999959,32145.644999999553,34598.12999999919,30440.654999999213,32145.644999999669,36093.119999999995,19214.055000000284,28237.335000000661,34598.13000000047,31188.15000000177,26781.51000000129,30440.655000002822,32394.810000002035,32145.645000002813,34598.130000003031,30440.65500000352,32145.645000000834,36093.12000000081,19214.055000001914,28237.33500000136,34598.130000001285,31188.150000002002,26781.510000002105,30440.65500000352,32394.81000000285,32145.645000001648,34598.130000002682,30440.655000002356,32145.645000002813,36093.12000000244,19214.055000002962,28237.335000002058,34598.130000004079,31188.150000003632,26781.51000000257,30440.655000002356,32394.810000003781,32145.645000004675,34598.130000005011,30440.655000003288,32145.645000003045,36093.120000000345,19214.054999999469,28237.334999995539,34598.129999994999,31188.149999994086,26781.509999993956,30440.654999992112,32394.809999992838,32145.644999995129,34598.129999992205,30440.654999990715,32145.644999988377,36093.119999991497,19214.054999993648,28237.334999994142,34598.129999997094,31188.149999996647,26781.509999996051,30440.654999994673,32394.809999991208,37128.944999990985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,91102.969331793021,null,null,-25447.916666666657,49428.728415033518,393896.52024010819,969940.27527685906,-3123779.1689040451,-1960975.4672651303,-531830.65581114707,948621.16113217059,2323960.8181591616,3704556.0831819759,5173912.7276896751,-1683881.0937500014,-132916.53619615256,1402470.983214532,2911708.5679038959,4476126.0220359163,555238.93311860145,1838002.0400372939,3367519.5920873182,4939130.549483289,6391718.7745217727,7844306.9995602565,9386162.2738668527,-1716925.1484374953,-100680.66640748887,1499198.1899233679,3071572.6710876147,4701951.1025850698,731095.60791631741,2065296.1877477388,3658743.156495295,5296414.509234421,6809037.6037904834,8321660.6983465469,9928069.9865398929,-1750612.8058594251,-66048.356301661348,1601321.9577559272,3239763.6636541225,4939177.5938711502,918794.57297227182,2306766.5995951928,3967109.3635731079,5673915.3709821738,7249342.5521376468,8824769.7332931198,10498731.034138773,-1784956.6501523813,-28883.582898200722,1709124.8957460511,3416707.1584828487,5188381.4613546124,1118993.5238740435,2563183.7276309719,4293533.4373215428,6072698.5921419254,7713833.8676296463,9354969.1431173682,11099626.828104615,-1819969.5257798443,10956.833790320903,1822904.0849521942,3602850.3721878715,5450167.7799287625,1332384.5914414711,2835358.0594155379,4638977.8583111353,6493884.3842462488,8203773.2682075091,9913662.1521687694,11732314.267610449,-1855664.544092875,53623.597582451534,1942971.8134863894,3798663.2189934175,5725172.2056531832,3506830.9297510306,5071276.987396352,6951589.5964659974,8885785.3231316134,10667621.889698438,12449458.456265263,14345564.392906182,91102.969331793021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302,null,null,null,null,null,null,"ПАССИВЫ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,865469.45135904197,null,null,63343.15,172419.87738461536,314309.51393162395,523432.04384615377,523432.04384615377,603818.74434529943,705054.96107692376,705054.96107692423,705054.96107692434,705054.96107692434,705054.96107692434,705054.96107692434,745886.55135846231,746561.55135846231,746561.55135846231,746561.55135846231,746561.55135846231,746561.55135846231,746561.55135846231,746561.55135846231,746561.55135846231,746561.55135846231,746561.55135846231,746561.55135846231,768263.1478992179,768958.39789921767,768958.39789921744,768958.39789921767,768958.3978992179,768958.3978992179,768958.3978992179,768958.39789921418,768958.39789921464,768958.39789921464,768958.39789921464,768958.39789921464,791311.04233618919,792027.14983618911,792027.14983619004,792027.14983618958,792027.14983618911,792027.14983618911,792027.14983618911,792027.14983618958,792027.14983618911,792027.14983618911,792027.14983618911,792027.14983618911,815050.37360627623,815787.96433127578,815787.96433127578,815787.96433127578,815787.96433127578,815787.96433127578,815787.96433127578,815787.96433127578,815787.96433127578,815787.96433127578,815787.96433127578,815787.96433127578,839501.88481446635,840261.60326121654,840261.60326121561,840261.60326121561,840261.60326121561,840261.60326121654,840261.60326121561,840261.60326121561,840261.60326121561,840261.60326121654,840261.60326121747,840261.60326121561,864686.94135888945,865469.4513590429,865469.45135904383,865469.45135904197,865469.45135904197,865469.4513590429,865469.45135904197,865469.45135904197,865469.45135904197,865469.4513590429,865469.45135904383,865469.45135904197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[303,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,496591.16069736844,null,null,19002.945,84448.981430769229,169582.76335897431,295056.28130769223,295056.28130769223,343288.30160717946,404030.03164615383,404030.03164615383,404030.03164615383,404030.03164615383,404030.03164615406,404030.0316461536,427958.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,440797.66438902949,441214.81438902952,441214.81438902952,441214.81438902847,441214.81438902847,441214.81438902835,441214.81438902847,441214.81438902859,441214.81438902847,441214.81438902835,441214.81438902847,441214.81438902859,454021.59432069992,454451.25882069976,454451.25882069988,454451.25882069999,454451.25882069988,454451.25882069976,454451.25882069976,454451.25882069999,454451.25882069976,454451.25882069976,454451.25882069976,454451.25882069999,467642.24215032044,468084.79658532236,468084.79658532212,468084.79658532212,468084.79658532189,468084.79658532212,468084.79658532189,468084.79658532189,468084.79658532236,468084.79658532212,468084.79658532189,468084.79658532189,481671.50941483164,482127.34048288199,482127.34048288153,482127.34048288199,482127.34048288153,482127.34048288199,482127.34048288153,482127.34048288199,482127.34048288153,482127.34048288199,482127.34048288153,482127.34048288199,496121.65469727735,496591.16069736867,496591.16069736844,496591.16069736867,496591.1606973689,496591.16069736867,496591.16069736844,496591.16069736844,496591.16069736844,496591.16069736844,496591.16069736844,496591.16069736844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,-11499.999999999998,56000,146500,161500,94000,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по налогам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,18571.428571429104,null,null,0,41250,123110.11904761904,244940.47619047615,119910.71428571426,237901.78571428568,353973.21428571426,468124.99999999994,580357.14285714272,690669.64285714272,799062.5,905535.71428571409,1010089.2857142854,1112723.2142857141,1213437.4999999998,1312232.1428571427,96874.999999999767,191830.35714285681,284866.07142857113,375982.14285714249,465178.57142857113,552455.35714285704,637812.49999999977,721249.99999999977,802767.85714285704,882366.07142857113,960044.64285714249,1035803.5714285711,73839.285714285448,145758.92857142817,215758.92857142817,283839.28571428545,349999.99999999953,414241.0714285709,476562.49999999953,536964.28571428545,595446.42857142817,652008.92857142817,706651.78571428545,759374.99999999953,50803.571428570896,99687.499999999534,146651.78571428545,191696.42857142817,234821.42857142817,276026.78571428545,315312.49999999953,352678.5714285709,388124.99999999953,421651.78571428545,453258.92857142817,482946.42857142817,27767.85714285681,53616.071428571362,77544.642857142724,99553.571428571362,119642.85714285728,137812.5,154062.5,168392.85714285728,180803.57142857183,191294.64285714319,200386.90476190532,208601.19047619123,7857.1428571427241,15357.142857142724,22500,29285.714285714552,35714.285714285914,41785.714285714552,47500.000000000466,52857.14285714319,57857.14285714319,62500.000000000466,66785.714285715017,70714.28571428638,3571.428571428638,6785.7142857145518,9642.8571428572759,12142.857142857276,14285.714285714552,16071.428571429104,17500.000000000466,18571.428571429104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НДС",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2163298.1779628843,null,null,-74824.652777777752,-598542.8319506431,-272646.50955425121,272025.03232643148,853023.69991122931,611562.51159710088,1260430.4062724523,1622032.3308244986,1402797.9017534959,1254939.7229120461,1491689.766638671,1595271.5639105178,1631614.0364593342,1726476.1854102034,1543455.9162671249,1668466.2885035183,1588761.0680841226,881204.59439948201,1465750.2662704922,1779157.6182358563,1523287.9503158592,1358610.6305727996,1591682.2114485614,1696818.9583643265,1722844.494638063,1814841.123336412,1621796.1463300735,1752370.8660897166,1674789.9483105168,927591.3944561556,1538949.2658561245,1869800.3989800885,1602554.8630870059,1427963.2200665921,1672045.2827415094,1782504.5774698853,1808558.1063628122,1907107.8719065711,1703481.4389044717,1839852.7551921234,1764900.1757601425,975805.40494281799,1615154.8188039437,1964434.6941793486,1685339.2566687092,1500229.508083351,1755828.5233626664,1871879.8198866695,1897881.2925030887,2003408.5386794806,1788612.7127509266,1931021.6208536625,1859251.0426056385,1025876.7444370389,1694445.90622513,2063195.5524631292,1771758.385600239,1575489.9788210243,1843134.9556630105,1965061.3490735292,1990921.7019942105,2103874.205655992,1877288.0990601033,2025984.5999353975,1958003.2928079963,1077829.526864171,1776897.31798473,2166217.0474481881,1861928.0063975155,1653821.3791404516,1934064.8167427331,2062163.7338196635,2087784.1305325776,2208633.730636254,1969601.6424518675,2124845.0040784478,2061318.1159265786,1131680.4219780713,1862578.2647762746,2273631.0756438822,1955961.1719900817,1735295.3766280711,2028714.2532089204,2163298.1779628843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[307,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НП",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1541923.4989489727,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1010203.8150169057,1144701.1880234084,1375058.7304622736,1451846.8719895142,1553698.3257112531,1479234.801304223,1399598.6358567299,1556206.3719859459,1008736.8849530481,770617.69838050567,1432302.7270131595,1542210.5596632566,1222030.4821272604,1221271.3606986925,1461758.7438506857,1541923.4989489727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308,null,null,null,null,null,null,"ПАССИВЫ","Вложения Учредителей в капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,38000000,null,null,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,38000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[309,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,93000000,219000000,340000000,345000000,345000000,345000000,338611111.1111111,332222222.22222221,325833333.33333331,319444444.44444442,313055555.55555558,306666666.66666669,300277777.77777779,293888888.8888889,287500000,281111111.1111111,274722222.22222221,268333333.33333331,261944444.44444445,255555555.55555555,249166666.66666666,242777777.77777776,236388888.88888887,229999999.99999997,223611111.11111107,217222222.22222218,210833333.33333328,204444444.44444439,198055555.55555549,191666666.6666666,185277777.7777777,178888888.88888881,172499999.99999991,166111111.11111102,159722222.22222212,153333333.33333322,146944444.44444433,140555555.55555543,134166666.66666654,127777777.77777764,121388888.88888875,114999999.99999985,108611111.11111099,102222222.22222209,95833333.333333194,89444444.444444329,83055555.555555463,76666666.666666567,70277777.777777672,63888888.888888776,57499999.999999881,51111111.111110985,44722222.22222209,38333333.333333194,31944444.444444299,25555555.555555463,19166666.666666627,12777777.777777731,6388888.8888888359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,658750.00000000012,1551250,2408333.333333334,2443750,2443750,2443750,2398495.3703703713,2353240.7407407407,2307986.1111111101,2262731.4814814813,2217476.8518518507,2172222.2222222239,2126967.5925925933,2081712.9629629627,2036458.3333333321,1991203.7037037015,1945949.0740740746,1900694.4444444478,1855439.8148148134,1810185.1851851866,1764930.5555555522,1719675.9259259254,1674421.2962962985,1629166.6666666642,1583912.0370370373,1538657.4074074104,1493402.7777777761,1448148.1481481493,1402893.5185185149,1357638.8888888881,1312384.2592592612,1267129.6296296269,1221875,1176620.3703703731,1131365.7407407388,1086111.1111111119,1040856.4814814776,995601.85185185075,950347.22222222388,905092.59259259701,859837.96296295524,814583.33333332837,769328.7037037015,724074.07407407463,678819.44444444776,633564.81481482089,588310.18518517911,543055.55555555224,497800.92592592537,452546.2962962985,407291.66666667163,362037.03703702986,316782.40740740299,271527.77777777612,226273.14814814925,181018.51851852238,135763.88888889551,90509.25925925374,45254.62962962687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[311,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,4128569.7262063175,9382605.6572807878,15462071.869001284,17427119.191840451,12617736.404693885,4960740.2909309156,7259639.685806293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8091061.0602606311,5295413.1948316302,5761666.8673371691,4369142.6668022946,1299212.7969343583,15719899.288155556,14629128.010307094,9734681.5745849069,9338719.9311257079,11182749.655002668,9488347.099807784,6875614.1362680625,18853774.898200646,15163761.547009127,14852253.731761521,12470199.191489257,8375513.311598992,22100375.914327681,20102107.50575747,14066503.540619276,12758431.935455484,13763482.949166054,11087406.909468606,7428513.7878664974,19094879.194636233,14288845.658473063,6644905.7473200057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по %% по овердрафту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,38533.317444592292,126104.30357921298,270416.97435655829,433070.08681373583,0,0,67756.637067525415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75516.569895765861,0,53775.557428480359,0,0,146719.0600227851,0,0,0,104372.33011335833,0,0,175968.56571653951,0,0,0,0,206270.17520039156,0,0,0,128459.17419221671,0,0,178218.87248327164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[313]
[314]
[315]
[316,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[317]
[318,null,null,null,null,null,null,"БАЛАНС",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,1.1622905731201172E-6,null,null,0,1.4901161193847656E-8,-2.9802322387695313E-8,1.1920928955078125E-7,-5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,0,-1.1920928955078125E-7,-5.9604644775390625E-8,0,-1.1920928955078125E-7,0,0,-1.1920928955078125E-7,0,-5.9604644775390625E-8,-2.9802322387695313E-8,0,-2.9802322387695313E-8,5.9604644775390625E-8,8.9406967163085938E-8,1.1920928955078125E-7,2.6822090148925781E-7,2.384185791015625E-7,1.4901161193847656E-7,2.384185791015625E-7,1.7881393432617188E-7,1.7881393432617188E-7,1.4901161193847656E-7,1.7881393432617188E-7,2.0861625671386719E-7,1.7881393432617188E-7,2.9802322387695313E-7,3.2782554626464844E-7,3.8743019104003906E-7,5.0663948059082031E-7,5.0663948059082031E-7,4.1723251342773438E-7,4.6193599700927734E-7,2.5331974029541016E-7,2.8312206268310547E-7,2.2351741790771484E-7,1.3411045074462891E-7,1.7881393432617188E-7,1.7881393432617188E-7,1.4901161193847656E-7,0,-4.4703483581542969E-8,7.4505805969238281E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,1.3411045074462891E-7,1.862645149230957E-7,3.7997961044311523E-7,1.9371509552001953E-7,2.384185791015625E-7,4.4703483581542969E-8,1.1175870895385742E-7,2.1606683731079102E-7,-7.4505805969238281E-9,0,2.0861625671386719E-7,1.6391277313232422E-7,1.1920928955078125E-7,4.1723251342773438E-7,5.0663948059082031E-7,4.9173831939697266E-7,5.5134296417236328E-7,8.1956386566162109E-7,9.2387199401855469E-7,7.7486038208007813E-7,1.0132789611816406E-6,1.0281801223754883E-6,1.1622905731201172E-6,1.430511474609375E-6,1.3709068298339844E-6,1.1324882507324219E-6,1.1622905731201172E-6,1.0728836059570313E-6,1.1622905731201172E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Calc","index":29,"n_rows":908,"n_cols":159,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты начала:",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты начала:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты окончания:",null,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,"Calc",null,null,"Функционал финансовой модели. Все расчеты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2028-08-31",null,null,"2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,"2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[16,null,null,null,null,null,null,"Поток закупок транспортных средств SCANIA",null,null,null,null,"кол-во ТС",null,null,null,"запуски процесса",null,null,null,null,null,null,30,null,null,0,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17]
[18,null,null,null,null,null,null,"кол-во ТС",null,null,null,null,"кол-во ТС",null,null,null,"нарастающим итогом",null,null,0,null,null,null,30,null,null,0,10,20,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19]
[20,null,null,null,null,null,null,"Продажи",null,null,null,null,"руб.",null,null,null,"учет",null,null,0,null,null,null,2104400579.805892,null,null,0,1663925.4462599999,6054839.8183349995,12800972.334150001,14689567.907090999,16234526.703087002,22153218.032310754,23293373.709851436,20957547.933933184,21074339.222729102,23046814.322393399,23792980.889700618,24860323.501196597,24514167.098015375,23869057.437541287,25159276.758489467,20643509.135170843,18708180.153748576,24191612.26777833,25127021.27546576,22482071.667521995,22482071.667521995,24465783.873479821,25127021.27546576,26118877.378444668,25755196.807352398,25077428.470316809,26432965.144387987,21688586.78513886,19655281.774032094,25416312.638834607,26399076.727536213,23620226.545690294,23620226.545690294,25704364.182074733,26399076.727536213,27441145.54572843,27059053.645724609,26346973.286626592,27771134.004822627,22786571.491136514,20650330.413842469,26703013.466175605,27735529.986867726,24816000.514565859,24816000.514565859,27005647.618792258,27735529.986867726,28830353.538980924,28428918.236539416,27680788.809262067,29177047.663816772,23940141.6728753,21695753.391043238,28054853.522900738,29139641.192452893,26072310.540615752,26072310.540615752,28372808.529493611,29139641.1924529,30289890.186891831,29868132.222264223,29082128.742730953,30654135.701797493,25152111.34506461,22794100.9064648,29475130.482497588,30614835.527820826,27392221.261734422,27392221.261734422,29809181.961299226,30614835.527820826,31823315.877603225,31380206.416016348,30554411.510331705,32206001.32170099,26425436.9819085,23948052.26485458,30967308.96317403,32164711.576416753,28778952.463109724,28778952.463109724,31318271.798089996,32164711.57641675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21]
[22,null,null,null,null,null,null,"Пробег",null,null,null,null,"км",null,null,null,null,null,null,null,null,null,null,45929500,null,null,0,90000,237500,450000,336000,527000,630000,567000,504000,567000,598500,598500,630000,567000,598500,630000,378000,535500,630000,567000,504000,567000,598500,598500,630000,567000,598500,630000,378000,535500,630000,567000,504000,567000,598500,598500,630000,567000,598500,630000,378000,535500,630000,567000,504000,567000,598500,598500,630000,567000,598500,630000,378000,535500,630000,567000,504000,567000,598500,598500,630000,567000,598500,630000,378000,535500,630000,567000,504000,567000,598500,598500,630000,567000,598500,630000,378000,535500,630000,567000,504000,567000,598500,598500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23]
[24,null,null,null,null,null,null,"Конверсия в заказ",null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.97,null,null,0,0.92,0.92,0.93,0.93,0.94000000000000006,0.94000000000000006,0.95000000000000007,0.95000000000000007,0.96000000000000008,0.96000000000000008,0.97000000000000008,0.97000000000000008,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25]
[26,null,null,null,null,null,null,"Валовый поток заказов в общем пробеге",null,null,null,null,"км",null,null,null,null,null,null,null,null,null,null,44436015,null,null,0,82800,218500,418500,312480,495380.00000000006,592200,538650,478800.00000000006,544320,574560,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,"Валовый поток заказов в общем пробеге","Тариф перевозки груза",null,null,null,"км",null,null,null,null,null,null,null,null,null,null,44436015,null,null,0,82800,218500,418500,312480,495380.00000000006,592200,538650,478800.00000000006,544320,574560,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,611100,549990,580545,611100,366660,519435,611100,549990,488880,549990,580545,580545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,"Валовый поток заказов в общем пробеге","Погрузка-разгрузка",null,null,null,"км",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Валовый поток заказов в общем пробеге","Доп.условия",null,null,null,"км",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[31]
[32,null,null,null,null,null,null,"Общий оборот (GMV)",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2215902002.519702,null,null,0,3477600,9177000,17577000,13124160,20805960.000000004,25494210,23188882.5,20612340,23432976,24734808,24992462.25,26965551.375,24268996.237500001,25617273.806249999,26965551.375,16179330.824999999,22920718.668749999,27639690.159374997,24875721.143437497,22111752.127499998,24875721.143437497,26257705.651406247,26257705.651406247,28330682.413359366,25497614.17202343,26914148.292691398,28330682.413359366,16998409.448015619,24081080.051355463,29038949.473693352,26135054.526324019,23231159.578954682,26135054.526324019,27587002.000008684,27587002.000008684,29764923.210535683,26788430.889482114,28276677.0500089,29764923.210535683,17858953.92632141,25300184.728955332,30509046.290799074,27458141.661719166,24407237.032639258,27458141.661719166,28983593.97625912,28983593.97625912,31271772.448069047,28144595.203262143,29708183.825665597,31271772.448069047,18763063.46884143,26581006.580858693,32053566.759270769,28848210.083343692,25642853.407416616,28848210.083343692,30450888.421307232,30450888.421307232,32854905.928252541,29569415.335427288,31212160.631839916,32854905.928252541,19712943.556951527,27926670.03901466,33676278.576458856,30308650.718812969,26941022.861167081,30308650.718812969,31992464.647635911,31992464.647635911,34518185.540870324,31066366.986783292,32792276.263826806,34518185.540870324,20710911.324522194,29340457.709739774,35381140.179392077,31843026.161452871,28304912.143513661,31843026.161452871,33612083.170422472,33612083.170422472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Общий оборот (GMV)","Тариф перевозки груза",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2215902002.519702,null,null,0,3477600,9177000,17577000,13124160,20805960.000000004,25494210,23188882.5,20612340,23432976,24734808,24992462.25,26965551.375,24268996.237500001,25617273.806249999,26965551.375,16179330.824999999,22920718.668749999,27639690.159374997,24875721.143437497,22111752.127499998,24875721.143437497,26257705.651406247,26257705.651406247,28330682.413359366,25497614.17202343,26914148.292691398,28330682.413359366,16998409.448015619,24081080.051355463,29038949.473693352,26135054.526324019,23231159.578954682,26135054.526324019,27587002.000008684,27587002.000008684,29764923.210535683,26788430.889482114,28276677.0500089,29764923.210535683,17858953.92632141,25300184.728955332,30509046.290799074,27458141.661719166,24407237.032639258,27458141.661719166,28983593.97625912,28983593.97625912,31271772.448069047,28144595.203262143,29708183.825665597,31271772.448069047,18763063.46884143,26581006.580858693,32053566.759270769,28848210.083343692,25642853.407416616,28848210.083343692,30450888.421307232,30450888.421307232,32854905.928252541,29569415.335427288,31212160.631839916,32854905.928252541,19712943.556951527,27926670.03901466,33676278.576458856,30308650.718812969,26941022.861167081,30308650.718812969,31992464.647635911,31992464.647635911,34518185.540870324,31066366.986783292,32792276.263826806,34518185.540870324,20710911.324522194,29340457.709739774,35381140.179392077,31843026.161452871,28304912.143513661,31843026.161452871,33612083.170422472,33612083.170422472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,"Общий оборот (GMV)","Погрузка-разгрузка",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"Общий оборот (GMV)","Доп.условия",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[37]
[38,null,null,null,null,null,null,"Маркетинговые скидки",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,7755657.0088189505,null,null,0,12171.6,32119.500000000004,61519.500000000007,45934.560000000005,72820.86000000003,89229.735000000015,81161.08875000001,72143.19,82015.416000000012,86571.828000000023,87473.617875000011,94379.42981250002,84941.486831250018,89660.458321875019,94379.42981250002,56627.657887500005,80222.515340625003,96738.915557812492,87065.024002031249,77391.132446250005,87065.024002031249,91901.969779921885,91901.969779921885,99157.388446757803,89241.64960208202,94199.519024419904,99157.388446757803,59494.433068054677,84283.780179744135,101636.32315792674,91472.690842134078,81309.05852634141,91472.690842134078,96554.507000030411,96554.507000030411,104177.2312368749,93759.508113187418,98968.369675031179,104177.2312368749,62506.338742124943,88550.646551343671,106781.66201779679,96103.495816017094,85425.329614237417,96103.495816017094,101442.57891690693,101442.57891690693,109451.20356824168,98506.083211417514,103978.64338982961,109451.20356824168,65670.722140945014,93033.523033005447,112187.48365744771,100968.73529170293,89749.986925958176,100968.73529170293,106578.10947457534,106578.10947457534,114992.17074888392,103492.95367399552,109242.56221143973,114992.17074888392,68995.302449330353,97743.345136551332,117866.97501760602,106080.2775158454,94293.580014084786,106080.2775158454,111973.6262667257,111973.6262667257,120813.64939304616,108732.28445374155,114772.96692339383,120813.64939304616,72488.189635827686,102691.60198408923,123833.99062787229,111450.59156508507,99067.192502297825,111450.59156508507,117642.29109647867,117642.29109647867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Маркетинговые скидки","Тариф перевозки груза",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,7755657.0088189505,null,null,0,12171.6,32119.500000000004,61519.500000000007,45934.560000000005,72820.86000000003,89229.735000000015,81161.08875000001,72143.19,82015.416000000012,86571.828000000023,87473.617875000011,94379.42981250002,84941.486831250018,89660.458321875019,94379.42981250002,56627.657887500005,80222.515340625003,96738.915557812492,87065.024002031249,77391.132446250005,87065.024002031249,91901.969779921885,91901.969779921885,99157.388446757803,89241.64960208202,94199.519024419904,99157.388446757803,59494.433068054677,84283.780179744135,101636.32315792674,91472.690842134078,81309.05852634141,91472.690842134078,96554.507000030411,96554.507000030411,104177.2312368749,93759.508113187418,98968.369675031179,104177.2312368749,62506.338742124943,88550.646551343671,106781.66201779679,96103.495816017094,85425.329614237417,96103.495816017094,101442.57891690693,101442.57891690693,109451.20356824168,98506.083211417514,103978.64338982961,109451.20356824168,65670.722140945014,93033.523033005447,112187.48365744771,100968.73529170293,89749.986925958176,100968.73529170293,106578.10947457534,106578.10947457534,114992.17074888392,103492.95367399552,109242.56221143973,114992.17074888392,68995.302449330353,97743.345136551332,117866.97501760602,106080.2775158454,94293.580014084786,106080.2775158454,111973.6262667257,111973.6262667257,120813.64939304616,108732.28445374155,114772.96692339383,120813.64939304616,72488.189635827686,102691.60198408923,123833.99062787229,111450.59156508507,99067.192502297825,111450.59156508507,117642.29109647867,117642.29109647867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Маркетинговые скидки","Погрузка-разгрузка",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,"Маркетинговые скидки","Доп.условия",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[43]
[44,null,null,null,null,null,null,"Общий оборот (GMV) с учетом скидок",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2208146345.5108824,null,null,0,3465428.4,9144880.5,17515480.5,13078225.439999999,20733139.140000004,25404980.265000001,23107721.411249999,20540196.809999999,23350960.583999999,24648236.171999998,24904988.632125001,26871171.945187502,24184054.750668749,25527613.347928122,26871171.945187502,16122703.167112499,22840496.153409373,27542951.243817184,24788656.119435467,22034360.995053746,24788656.119435467,26165803.681626324,26165803.681626324,28231525.024912607,25408372.522421349,26819948.773666978,28231525.024912607,16938915.014947563,23996796.27117572,28937313.150535427,26043581.835481886,23149850.520428341,26043581.835481886,27490447.493008655,27490447.493008655,29660745.979298808,26694671.381368928,28177708.680333868,29660745.979298808,17796447.587579284,25211634.082403988,30402264.628781278,27362038.165903147,24321811.703025021,27362038.165903147,28882151.397342212,28882151.397342212,31162321.244500805,28046089.120050725,29604205.182275768,31162321.244500805,18697392.746700484,26487973.057825688,31941379.275613319,28747241.348051988,25553103.420490656,28747241.348051988,30344310.311832655,30344310.311832655,32739913.757503655,29465922.381753292,31102918.069628477,32739913.757503655,19643948.254502196,27828926.693878107,33558411.601441249,30202570.441297121,26846729.281152997,30202570.441297121,31880491.021369185,31880491.021369185,34397371.891477279,30957634.70232955,32677503.296903413,34397371.891477279,20638423.134886365,29237766.107755687,35257306.188764207,31731575.569887787,28205844.951011363,31731575.569887787,33494440.879325993,33494440.879325993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"Общий оборот (GMV) с учетом скидок","Тариф перевозки груза",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2208146345.5108824,null,null,0,3465428.4,9144880.5,17515480.5,13078225.439999999,20733139.140000004,25404980.265000001,23107721.411249999,20540196.809999999,23350960.583999999,24648236.171999998,24904988.632125001,26871171.945187502,24184054.750668749,25527613.347928122,26871171.945187502,16122703.167112499,22840496.153409373,27542951.243817184,24788656.119435467,22034360.995053746,24788656.119435467,26165803.681626324,26165803.681626324,28231525.024912607,25408372.522421349,26819948.773666978,28231525.024912607,16938915.014947563,23996796.27117572,28937313.150535427,26043581.835481886,23149850.520428341,26043581.835481886,27490447.493008655,27490447.493008655,29660745.979298808,26694671.381368928,28177708.680333868,29660745.979298808,17796447.587579284,25211634.082403988,30402264.628781278,27362038.165903147,24321811.703025021,27362038.165903147,28882151.397342212,28882151.397342212,31162321.244500805,28046089.120050725,29604205.182275768,31162321.244500805,18697392.746700484,26487973.057825688,31941379.275613319,28747241.348051988,25553103.420490656,28747241.348051988,30344310.311832655,30344310.311832655,32739913.757503655,29465922.381753292,31102918.069628477,32739913.757503655,19643948.254502196,27828926.693878107,33558411.601441249,30202570.441297121,26846729.281152997,30202570.441297121,31880491.021369185,31880491.021369185,34397371.891477279,30957634.70232955,32677503.296903413,34397371.891477279,20638423.134886365,29237766.107755687,35257306.188764207,31731575.569887787,28205844.951011363,31731575.569887787,33494440.879325993,33494440.879325993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,null,"Общий оборот (GMV) с учетом скидок","Погрузка-разгрузка",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Общий оборот (GMV) с учетом скидок","Доп.условия",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[49]
[50,null,null,null,null,null,null,"Поток решений о покупке",null,null,null,null,"км",null,null,null,null,null,0,null,null,null,null,43102934.549999982,null,null,0,80316,211945,405945,303105.59999999998,480518.60000000003,574434,522490.5,464436.00000000006,527990.4,557323.19999999995,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,null,null,null,"Поток решений о покупке","Тариф перевозки груза",null,null,1,"км",null,null,null,null,null,null,null,null,null,null,43102934.549999982,null,null,0,80316,211945,405945,303105.59999999998,480518.60000000003,574434,522490.5,464436.00000000006,527990.4,557323.19999999995,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,592767,533490.29999999993,563128.65,592767,355660.2,503851.95,592767,533490.29999999993,474213.6,533490.29999999993,563128.65,563128.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,null,null,null,"Поток решений о покупке","Погрузка-разгрузка",null,null,2,"км",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,"Поток решений о покупке","Доп.условия",null,null,3,"км",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[55]
[56,null,null,null,null,null,null,"Акцептованный GMV",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2141901955.1455557,null,null,0,3361465.548,8870534.084999999,16990016.085000001,12685878.6768,20111144.965800002,24642830.857050002,22414489.768912498,19923990.905699998,22650431.766479999,23908789.086839996,24157838.97316125,26065036.786831874,23458533.108148687,24761784.947490279,26065036.786831874,15639022.072099123,22155281.268807091,26716662.706502669,24044996.435852401,21373330.165202133,24044996.435852401,25380829.571177535,25380829.571177535,27384579.274165228,24646121.346748706,26015350.310456969,27384579.274165228,16430747.564499136,23276892.383040447,28069193.756019365,25262274.380417429,22455355.004815489,25262274.380417429,26665734.068218395,26665734.068218395,28770923.599919844,25893831.239927858,27332377.419923849,28770923.599919844,17262554.159951907,24455285.059931867,29490196.68991784,26541177.020926051,23592157.351934269,26541177.020926051,28015686.855421945,28015686.855421945,30227451.60716578,27204706.446449202,28716079.026807494,30227451.60716578,18136470.96429947,25693333.866090916,30983137.897344917,27884824.107610427,24786510.317875937,27884824.107610427,29433981.002477676,29433981.002477676,31757716.344778545,28581944.710300691,30169830.527539622,31757716.344778545,19054629.80686713,26994058.893061765,32551659.253398012,29296493.328058206,26041327.402718406,29296493.328058206,30924076.290728107,30924076.290728107,33365450.734732959,30028905.661259662,31697178.197996311,33365450.734732959,20019270.440839775,28360633.124523018,34199587.003101282,30779628.302791152,27359669.602481022,30779628.302791152,32489607.652946211,32489607.652946211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,"Акцептованный GMV","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2141901955.1455557,null,null,0,3361465.548,8870534.084999999,16990016.085000001,12685878.6768,20111144.965800002,24642830.857050002,22414489.768912498,19923990.905699998,22650431.766479999,23908789.086839996,24157838.97316125,26065036.786831874,23458533.108148687,24761784.947490279,26065036.786831874,15639022.072099123,22155281.268807091,26716662.706502669,24044996.435852401,21373330.165202133,24044996.435852401,25380829.571177535,25380829.571177535,27384579.274165228,24646121.346748706,26015350.310456969,27384579.274165228,16430747.564499136,23276892.383040447,28069193.756019365,25262274.380417429,22455355.004815489,25262274.380417429,26665734.068218395,26665734.068218395,28770923.599919844,25893831.239927858,27332377.419923849,28770923.599919844,17262554.159951907,24455285.059931867,29490196.68991784,26541177.020926051,23592157.351934269,26541177.020926051,28015686.855421945,28015686.855421945,30227451.60716578,27204706.446449202,28716079.026807494,30227451.60716578,18136470.96429947,25693333.866090916,30983137.897344917,27884824.107610427,24786510.317875937,27884824.107610427,29433981.002477676,29433981.002477676,31757716.344778545,28581944.710300691,30169830.527539622,31757716.344778545,19054629.80686713,26994058.893061765,32551659.253398012,29296493.328058206,26041327.402718406,29296493.328058206,30924076.290728107,30924076.290728107,33365450.734732959,30028905.661259662,31697178.197996311,33365450.734732959,20019270.440839775,28360633.124523018,34199587.003101282,30779628.302791152,27359669.602481022,30779628.302791152,32489607.652946211,32489607.652946211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,null,"Акцептованный GMV","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,null,"Акцептованный GMV","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[61]
[62,null,null,null,null,null,null,"Количество продаж",null,null,null,null,"км",null,null,null,null,null,0,null,null,null,null,42393156.522749983,null,null,0,39756.42,144669.19500000001,305855.55,350980.04700000002,387893.97900000005,522201.53700000001,542977.62749999994,488528.61750000005,491251.06800000009,537230.23200000008,554623.66574999993,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,null,null,null,null,null,"Количество продаж","Тариф перевозки груза",null,null,1,"км",null,null,null,null,null,null,null,null,null,null,42393156.522749983,null,null,0,39756.42,144669.19500000001,305855.55,350980.04700000002,387893.97900000005,522201.53700000001,542977.62749999994,488528.61750000005,491251.06800000009,537230.23200000008,554623.66574999993,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,572168.34675000003,557497.36349999998,542826.38024999993,572168.34675000003,469471.46399999998,425458.51425000001,542826.38024999993,557497.36349999998,498813.4304999999,498813.4304999999,542826.38024999993,557497.36349999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,null,null,null,null,null,"Количество продаж","Погрузка-разгрузка",null,null,2,"км",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,"Количество продаж","Доп.условия",null,null,3,"км",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[67]
[68,null,null,null,null,null,null,"Продажи",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2104400579.805892,null,null,0,1663925.4462599999,6054839.8183349995,12800972.334150001,14689567.907090999,16234526.703087002,22153218.032310754,23293373.709851436,20957547.933933184,21074339.222729102,23046814.322393399,23792980.889700618,24860323.501196597,24514167.098015375,23869057.437541287,25159276.758489467,20643509.135170843,18708180.153748576,24191612.26777833,25127021.27546576,22482071.667521995,22482071.667521995,24465783.873479821,25127021.27546576,26118877.378444668,25755196.807352398,25077428.470316809,26432965.144387987,21688586.78513886,19655281.774032094,25416312.638834607,26399076.727536213,23620226.545690294,23620226.545690294,25704364.182074733,26399076.727536213,27441145.54572843,27059053.645724609,26346973.286626592,27771134.004822627,22786571.491136514,20650330.413842469,26703013.466175605,27735529.986867726,24816000.514565859,24816000.514565859,27005647.618792258,27735529.986867726,28830353.538980924,28428918.236539416,27680788.809262067,29177047.663816772,23940141.6728753,21695753.391043238,28054853.522900738,29139641.192452893,26072310.540615752,26072310.540615752,28372808.529493611,29139641.1924529,30289890.186891831,29868132.222264223,29082128.742730953,30654135.701797493,25152111.34506461,22794100.9064648,29475130.482497588,30614835.527820826,27392221.261734422,27392221.261734422,29809181.961299226,30614835.527820826,31823315.877603225,31380206.416016348,30554411.510331705,32206001.32170099,26425436.9819085,23948052.26485458,30967308.96317403,32164711.576416753,28778952.463109724,28778952.463109724,31318271.798089996,32164711.57641675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"ндс(+)",null,"*",null,null,null,"Продажи","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2104400579.805892,null,null,0,1663925.4462599999,6054839.8183349995,12800972.334150001,14689567.907090999,16234526.703087002,22153218.032310754,23293373.709851436,20957547.933933184,21074339.222729102,23046814.322393399,23792980.889700618,24860323.501196597,24514167.098015375,23869057.437541287,25159276.758489467,20643509.135170843,18708180.153748576,24191612.26777833,25127021.27546576,22482071.667521995,22482071.667521995,24465783.873479821,25127021.27546576,26118877.378444668,25755196.807352398,25077428.470316809,26432965.144387987,21688586.78513886,19655281.774032094,25416312.638834607,26399076.727536213,23620226.545690294,23620226.545690294,25704364.182074733,26399076.727536213,27441145.54572843,27059053.645724609,26346973.286626592,27771134.004822627,22786571.491136514,20650330.413842469,26703013.466175605,27735529.986867726,24816000.514565859,24816000.514565859,27005647.618792258,27735529.986867726,28830353.538980924,28428918.236539416,27680788.809262067,29177047.663816772,23940141.6728753,21695753.391043238,28054853.522900738,29139641.192452893,26072310.540615752,26072310.540615752,28372808.529493611,29139641.1924529,30289890.186891831,29868132.222264223,29082128.742730953,30654135.701797493,25152111.34506461,22794100.9064648,29475130.482497588,30614835.527820826,27392221.261734422,27392221.261734422,29809181.961299226,30614835.527820826,31823315.877603225,31380206.416016348,30554411.510331705,32206001.32170099,26425436.9819085,23948052.26485458,30967308.96317403,32164711.576416753,28778952.463109724,28778952.463109724,31318271.798089996,32164711.57641675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"ндс(+)",null,"*",null,null,null,"Продажи","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,"ндс(+)",null,"*",null,null,null,"Продажи","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[73]
[74,"CF(+)",null,null,null,null,null,"Поступление ДС",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2120547914.8094058,null,null,0,3334573.8236159999,8792846.881223999,16836354.888149999,12550411.6152156,19924884.048720002,24405465.920262001,22185888.189047098,19719769.998916574,22429380.33053676,23672217.910612315,23916758.683202282,25808200.814590897,23218734.769709833,24516773.601694059,25806992.922642238,15461779.821948666,21946760.974512435,26458618.842313033,23799203.138952576,21154253.53100881,23809889.804035176,25129692.941736408,25127021.27546576,27114740.980829552,24394183.217426386,25757935.265279815,27113471.939350992,16244532.425434813,23057815.748847123,27798086.421205129,25004037.797862049,22225187.616016131,25015265.475364458,26401883.646911811,26399076.727536213,28487424.742984049,25629138.742808595,27061930.738084603,28486091.456280638,17066911.879472453,24225117.671132509,29205364.546278633,26269867.211378805,23350337.739076942,26281663.290054772,27738479.006536718,27735529.986867726,29929600.620597608,26926613.891663276,28431940.981700137,29928199.836254839,17930924.293370742,25451514.253233589,30683886.126433976,27599779.238954853,24532448.587117709,27612172.494113792,29142739.506242633,29139641.1924529,31444786.652015362,28289773.71992873,29871307.993898705,31443314.952965237,18838677.335722636,26739997.162303537,32237257.861584704,28997018.062926944,25774403.796840541,29010038.726628304,30618090.693746164,30614835.527820826,33036678.976273641,29721943.514500119,31383542.96108982,33035132.772459105,19792385.375843592,28093709.518645152,33869269.040827423,30464992.102362622,27079232.989055593,30478671.93716386,32168131.53511706,32164711.57641675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"CF(+)",null,null,null,null,null,"Поступление ДС","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2120547914.8094058,null,null,0,3334573.8236159999,8792846.881223999,16836354.888149999,12550411.6152156,19924884.048720002,24405465.920262001,22185888.189047098,19719769.998916574,22429380.33053676,23672217.910612315,23916758.683202282,25808200.814590897,23218734.769709833,24516773.601694059,25806992.922642238,15461779.821948666,21946760.974512435,26458618.842313033,23799203.138952576,21154253.53100881,23809889.804035176,25129692.941736408,25127021.27546576,27114740.980829552,24394183.217426386,25757935.265279815,27113471.939350992,16244532.425434813,23057815.748847123,27798086.421205129,25004037.797862049,22225187.616016131,25015265.475364458,26401883.646911811,26399076.727536213,28487424.742984049,25629138.742808595,27061930.738084603,28486091.456280638,17066911.879472453,24225117.671132509,29205364.546278633,26269867.211378805,23350337.739076942,26281663.290054772,27738479.006536718,27735529.986867726,29929600.620597608,26926613.891663276,28431940.981700137,29928199.836254839,17930924.293370742,25451514.253233589,30683886.126433976,27599779.238954853,24532448.587117709,27612172.494113792,29142739.506242633,29139641.1924529,31444786.652015362,28289773.71992873,29871307.993898705,31443314.952965237,18838677.335722636,26739997.162303537,32237257.861584704,28997018.062926944,25774403.796840541,29010038.726628304,30618090.693746164,30614835.527820826,33036678.976273641,29721943.514500119,31383542.96108982,33035132.772459105,19792385.375843592,28093709.518645152,33869269.040827423,30464992.102362622,27079232.989055593,30478671.93716386,32168131.53511706,32164711.57641675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"CF(+)",null,null,null,null,null,"Поступление ДС","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"CF(+)",null,null,null,null,null,"Поступление ДС","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[79]
[80,"BS",null,null,null,null,null,"Дебиторская задолженность",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"BS",null,null,null,null,null,"Дебиторская задолженность","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,"BS",null,null,null,null,null,"Дебиторская задолженность","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,"BS",null,null,null,null,null,"Дебиторская задолженность","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[85]
[86,"BS",null,null,null,null,null,"Авансы полученные",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,16147335.003513813,null,null,0,1670648.377356,4408655.4402449997,8444037.9942449965,6304881.7023696005,9995239.0480026007,12247486.935953841,11140001.41514951,9902223.4801328927,11257264.587940544,11882668.176159471,12006445.969661146,12954323.283055454,11658890.954749912,12306607.118902713,12954323.283055484,7772593.9698333144,11011174.7905972,13278181.365131915,11950363.228618681,10622545.092105508,11950363.228618681,12614272.296875238,12614272.296875238,13610135.899260104,12249122.30933404,12929629.104297042,13610135.899260044,8166081.5395560265,11568615.514371037,13950389.296741605,12555350.367067456,11160311.437393308,12555350.367067456,13252869.831904531,13252869.831904531,14299149.029160142,12869234.126244068,13584191.577702045,14299149.029160023,8579489.417495966,12154276.674786091,14656627.754889131,13190964.979400277,11725302.203911424,13190964.979400396,13923796.367144823,13923796.367144823,15023043.448761463,13520739.103885412,14271891.276323557,15023043.448761702,9013826.069257021,12769586.931447506,15398619.534980774,13858757.581482649,12318895.627984524,13858757.58148241,14628688.558231592,14628688.558231592,15783585.023355246,14205226.521019697,14994405.772187471,15783585.023355246,9470151.0140132904,13416047.269851923,16178174.648938894,14560357.184045076,12942539.71915102,14560357.184044838,15369265.916491747,15369265.916491747,16582629.015161991,14924366.113645792,15753497.564404011,16582629.015161991,9949577.4090969563,14095234.662887335,16997194.740540743,15297475.266486645,13597755.792432547,15297475.266486645,16147335.003513813,16147335.003513813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"BS",null,null,null,null,null,"Авансы полученные","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,16147335.003513813,null,null,0,1670648.377356,4408655.4402449997,8444037.9942449965,6304881.7023696005,9995239.0480026007,12247486.935953841,11140001.41514951,9902223.4801328927,11257264.587940544,11882668.176159471,12006445.969661146,12954323.283055454,11658890.954749912,12306607.118902713,12954323.283055484,7772593.9698333144,11011174.7905972,13278181.365131915,11950363.228618681,10622545.092105508,11950363.228618681,12614272.296875238,12614272.296875238,13610135.899260104,12249122.30933404,12929629.104297042,13610135.899260044,8166081.5395560265,11568615.514371037,13950389.296741605,12555350.367067456,11160311.437393308,12555350.367067456,13252869.831904531,13252869.831904531,14299149.029160142,12869234.126244068,13584191.577702045,14299149.029160023,8579489.417495966,12154276.674786091,14656627.754889131,13190964.979400277,11725302.203911424,13190964.979400396,13923796.367144823,13923796.367144823,15023043.448761463,13520739.103885412,14271891.276323557,15023043.448761702,9013826.069257021,12769586.931447506,15398619.534980774,13858757.581482649,12318895.627984524,13858757.58148241,14628688.558231592,14628688.558231592,15783585.023355246,14205226.521019697,14994405.772187471,15783585.023355246,9470151.0140132904,13416047.269851923,16178174.648938894,14560357.184045076,12942539.71915102,14560357.184044838,15369265.916491747,15369265.916491747,16582629.015161991,14924366.113645792,15753497.564404011,16582629.015161991,9949577.4090969563,14095234.662887335,16997194.740540743,15297475.266486645,13597755.792432547,15297475.266486645,16147335.003513813,16147335.003513813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"BS",null,null,null,null,null,"Авансы полученные","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"BS",null,null,null,null,null,"Авансы полученные","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[91]
[92,"PL(+)",null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1753667149.8382423,null,null,0,1386604.5385499999,5045699.8486124994,10667476.945125002,12241306.589242499,13528772.252572503,18461015.026925631,19411144.75820953,17464623.278277654,17561949.352274254,19205678.6019945,19827484.074750517,20716936.250997163,20428472.581679482,19890881.197951075,20966063.965407889,17202924.279309038,15590150.128123814,20159676.889815275,20939184.396221466,18735059.722934995,18735059.722934995,20388153.227899853,20939184.396221466,21765731.148703892,21462664.006127,20897857.058597341,22027470.953656655,18073822.320949052,16379401.478360079,21180260.532362174,21999230.606280178,19683522.121408578,19683522.121408578,21420303.485062279,21999230.606280178,22867621.288107026,22549211.371437177,21955811.072188828,23142611.670685522,18988809.575947095,17208608.678202059,22252511.221813004,23112941.655723106,20680000.428804882,20680000.428804882,22504706.348993551,23112941.655723106,24025294.615817439,23690765.197116181,23067324.007718392,24314206.386513978,19950118.060729418,18079794.492536034,23379044.602417283,24283034.327044077,21726925.450513128,21726925.450513128,23644007.107911345,24283034.327044085,25241575.155743193,24890110.185220186,24235107.28560913,25545113.084831245,20960092.787553843,18995084.088720668,24562608.735414658,25512362.939850688,22826851.051445354,22826851.051445354,24840984.967749357,25512362.939850688,26519429.898002688,26150172.013346959,25462009.591943089,26838334.434750825,22021197.48492375,19956710.220712151,25806090.802645028,26803926.31368063,23982460.385924771,23982460.385924771,26098559.831741665,26803926.313680626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"PL(+)",null,null,null,null,null,"Выручка","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1753667149.8382423,null,null,0,1386604.5385499999,5045699.8486124994,10667476.945125002,12241306.589242499,13528772.252572503,18461015.026925631,19411144.75820953,17464623.278277654,17561949.352274254,19205678.6019945,19827484.074750517,20716936.250997163,20428472.581679482,19890881.197951075,20966063.965407889,17202924.279309038,15590150.128123814,20159676.889815275,20939184.396221466,18735059.722934995,18735059.722934995,20388153.227899853,20939184.396221466,21765731.148703892,21462664.006127,20897857.058597341,22027470.953656655,18073822.320949052,16379401.478360079,21180260.532362174,21999230.606280178,19683522.121408578,19683522.121408578,21420303.485062279,21999230.606280178,22867621.288107026,22549211.371437177,21955811.072188828,23142611.670685522,18988809.575947095,17208608.678202059,22252511.221813004,23112941.655723106,20680000.428804882,20680000.428804882,22504706.348993551,23112941.655723106,24025294.615817439,23690765.197116181,23067324.007718392,24314206.386513978,19950118.060729418,18079794.492536034,23379044.602417283,24283034.327044077,21726925.450513128,21726925.450513128,23644007.107911345,24283034.327044085,25241575.155743193,24890110.185220186,24235107.28560913,25545113.084831245,20960092.787553843,18995084.088720668,24562608.735414658,25512362.939850688,22826851.051445354,22826851.051445354,24840984.967749357,25512362.939850688,26519429.898002688,26150172.013346959,25462009.591943089,26838334.434750825,22021197.48492375,19956710.220712151,25806090.802645028,26803926.31368063,23982460.385924771,23982460.385924771,26098559.831741665,26803926.313680626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,"PL(+)",null,null,null,null,null,"Выручка","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,"PL(+)",null,null,null,null,null,"Выручка","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[97]
[98,null,null,null,null,null,null,"НДС начисленный",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,350733429.96764874,null,null,0,277320.90771,1009139.9697225,2133495.3890250004,2448261.3178484999,2705754.4505145005,3692203.005385126,3882228.9516419065,3492924.6556555312,3512389.8704548506,3841135.7203989006,3965496.8149501034,4143387.250199433,4085694.5163358958,3978176.239590215,4193212.7930815783,3440584.8558618077,3118030.0256247628,4031935.3779630549,4187836.879244294,3747011.9445869997,3747011.9445869997,4077630.6455799704,4187836.879244294,4353146.2297407789,4292532.8012253996,4179571.4117194684,4405494.1907313317,3614764.4641898102,3275880.2956720158,4236052.1064724345,4399846.1212560358,3936704.4242817159,3936704.4242817159,4284060.6970124561,4399846.1212560358,4573524.2576214056,4509842.2742874352,4391162.214437766,4628522.3341371054,3797761.9151894189,3441721.7356404122,4450502.244362602,4622588.3311446216,4136000.0857609767,4136000.0857609767,4500941.2697987109,4622588.3311446216,4805058.9231634876,4738153.0394232366,4613464.8015436782,4862841.277302796,3990023.6121458835,3615958.8985072072,4675808.9204834569,4856606.8654088154,4345385.090102626,4345385.090102626,4728801.4215822695,4856606.8654088173,5048315.0311486395,4978022.0370440371,4847021.4571218258,5109022.6169662494,4192018.557510769,3799016.817744134,4912521.7470829319,5102472.5879701385,4565370.2102890704,4565370.2102890704,4968196.9935498713,5102472.5879701385,5303885.9796005385,5230034.4026693925,5092401.9183886182,5367666.886950166,4404239.496984751,3991342.0441424306,5161218.1605290053,5360785.2627361258,4796492.0771849547,4796492.0771849547,5219711.9663483333,5360785.2627361258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,null,"НДС начисленный","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,350733429.96764874,null,null,0,277320.90771,1009139.9697225,2133495.3890250004,2448261.3178484999,2705754.4505145005,3692203.005385126,3882228.9516419065,3492924.6556555312,3512389.8704548506,3841135.7203989006,3965496.8149501034,4143387.250199433,4085694.5163358958,3978176.239590215,4193212.7930815783,3440584.8558618077,3118030.0256247628,4031935.3779630549,4187836.879244294,3747011.9445869997,3747011.9445869997,4077630.6455799704,4187836.879244294,4353146.2297407789,4292532.8012253996,4179571.4117194684,4405494.1907313317,3614764.4641898102,3275880.2956720158,4236052.1064724345,4399846.1212560358,3936704.4242817159,3936704.4242817159,4284060.6970124561,4399846.1212560358,4573524.2576214056,4509842.2742874352,4391162.214437766,4628522.3341371054,3797761.9151894189,3441721.7356404122,4450502.244362602,4622588.3311446216,4136000.0857609767,4136000.0857609767,4500941.2697987109,4622588.3311446216,4805058.9231634876,4738153.0394232366,4613464.8015436782,4862841.277302796,3990023.6121458835,3615958.8985072072,4675808.9204834569,4856606.8654088154,4345385.090102626,4345385.090102626,4728801.4215822695,4856606.8654088173,5048315.0311486395,4978022.0370440371,4847021.4571218258,5109022.6169662494,4192018.557510769,3799016.817744134,4912521.7470829319,5102472.5879701385,4565370.2102890704,4565370.2102890704,4968196.9935498713,5102472.5879701385,5303885.9796005385,5230034.4026693925,5092401.9183886182,5367666.886950166,4404239.496984751,3991342.0441424306,5161218.1605290053,5360785.2627361258,4796492.0771849547,4796492.0771849547,5219711.9663483333,5360785.2627361258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,null,"НДС начисленный","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,"НДС начисленный","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[103]
[104,null,null,null,null,null,null,"Прямые производственные расходы",null,null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,799172651.09430039,null,null,0,1211165.28,3196130.6000000006,6121650.6000000006,4570832.4479999999,7246220.4880000008,8922338.6616000012,8115531.4422000004,7213805.726400001,8200958.0889600012,8656566.8716799989,8746739.443260001,9483306.9753240012,8534976.2777915988,9009141.6265578009,9483306.9753240012,5689984.1851944011,8060810.9290254014,9767806.1845837198,8791025.5661253482,7814244.9476669766,8791025.5661253482,9279415.8753545359,9279415.8753545359,10060840.370121231,9054756.3331091069,9557798.35161517,10060840.370121231,6036504.2220727392,8551714.3146030474,10362665.581224868,9326399.0231023785,8290132.4649798926,9326399.0231023785,9844532.3021636251,9844532.3021636251,10673545.548661614,9606190.9937954508,10139868.271228535,10673545.548661614,6404127.329196969,9072513.716362372,10993751.915121462,9894376.7236093152,8795001.5320971701,9894376.7236093152,10444064.31936539,10444064.31936539,11323564.472575108,10191208.025317594,10757386.248946352,11323564.472575108,6794138.6835450632,9625029.8016888406,11663271.406752359,10496944.266077122,9330617.125401888,10496944.266077122,11080107.836414741,11080107.836414741,12013169.548954932,10811852.594059436,11412511.071507186,12013169.548954932,7207901.7293729587,10211194.116611691,12373564.63542358,11136208.171881219,9898851.7083388623,11136208.171881219,11754886.4036524,11754886.4036524,12744771.574486284,11470294.417037653,12107532.995761972,12744771.574486284,7646862.9446917707,10833055.838313341,13127114.721720871,11814403.249548782,10501691.777376696,11814403.249548782,12470758.98563483,12470758.98563483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,"ндс(-)",null,"*",null,null,null,"Прямые производственные расходы","ГСМ",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,641245960.09555924,null,null,0,971823.60000000009,2564534.5000000005,4911934.5000000009,3667577.76,5814275.0600000005,7159170.9420000007,6511799.1015000008,5788265.8680000007,6580344.355200001,6945919.0416000001,7018272.3649500012,7609284.7746300008,6848356.2971669994,7228820.535898502,7609284.7746300008,4565570.8647780009,6467892.0584355006,7837563.3178689005,7053806.98608201,6270050.6542951204,7053806.98608201,7445685.1519754566,7445685.1519754566,8072690.2174049672,7265421.1956644692,7669055.70653472,8072690.2174049672,4843614.1304429807,6861786.684794222,8314870.9239271153,7483383.8315344024,6651896.7391416915,7483383.8315344024,7899127.3777307607,7899127.3777307607,8564317.0516449288,7707885.3464804348,8136101.1990626836,8564317.0516449288,5138590.2309869574,7279669.4938981896,8821246.5631942768,7939121.9068748485,7056997.2505554212,7939121.9068748485,8380184.2350345645,8380184.2350345645,9085883.9600901064,8177295.5640810933,8631589.7620856017,9085883.9600901064,5451530.3760540634,7723001.3660765886,9358460.4788928088,8422614.4310035259,7486768.3831142467,8422614.4310035259,8890537.4549481682,8890537.4549481682,9639214.2932595927,8675292.8639336322,9157253.5785966143,9639214.2932595927,5783528.575955756,8193332.1492706537,9928390.7220573816,8935551.6498516407,7942712.5776459044,8935551.6498516407,9431971.185954513,9431971.185954513,10226242.4437191,9203618.1993471887,9714930.3215331472,10226242.4437191,6135745.4662314607,8692306.0771612357,10533029.717030672,9479726.7453276031,8426423.7736245375,9479726.7453276031,10006378.231179141,10006378.231179141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,"ндс(-)",null,"*",null,null,null,"Прямые производственные расходы","Текущие ремонты",null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,105991067.78439002,null,null,0,160632,423890,811890,606211.19999999995,961037.20000000007,1183334.04,1076330.43,956738.16000000015,1087660.2240000002,1148085.7919999999,1160045.0190000001,1257733.0205999999,1131959.7185399998,1194846.3695699999,1257733.0205999999,754639.81235999998,1069073.06751,1295465.0112180002,1165918.5100962,1036372.0089744,1165918.5100962,1230691.7606571,1230691.7606571,1334328.9615545399,1200896.0653990856,1267612.5134768127,1334328.9615545399,800597.37693272391,1134179.617321359,1374358.8304011764,1236922.9473610583,1099487.0643209408,1236922.9473610583,1305640.8888811173,1305640.8888811173,1415589.5953132114,1274030.63578189,1344810.1155475508,1415589.5953132114,849353.75718792691,1203251.1560162299,1458057.2831726079,1312251.5548553469,1166445.8265380862,1312251.5548553469,1385154.4190139775,1385154.4190139775,1501799.0016677859,1351619.1015010071,1426709.0515843965,1501799.0016677859,901079.40100067155,1276529.1514176179,1546852.9717178198,1392167.6745460376,1237482.3773742556,1392167.6745460376,1469510.3231319287,1469510.3231319287,1593258.5608693543,1433932.7047824187,1513595.6328258864,1593258.5608693543,955955.13652161264,1354269.7767389512,1641056.3176954349,1476950.6859258912,1312845.0541563479,1476950.6859258912,1559003.5018106631,1559003.5018106631,1690288.0072262976,1521259.2065036676,1605773.6068649828,1690288.0072262976,1014172.8043357786,1436744.806142353,1740996.6474430866,1566896.9826987775,1392797.317954469,1566896.9826987775,1653946.815070932,1653946.815070932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,"ндс(-)",null,"*",null,null,null,"Прямые производственные расходы","Износ покрышек",null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,51935623.21435111,null,null,0,78709.680000000008,207706.1,397826.1,297043.48800000001,470908.22800000006,579833.67960000003,527401.91070000001,468801.69840000005,532953.50976000016,562562.03807999997,568422.05931000004,616289.18009400007,554660.26208459993,585474.72108930012,616289.18009400007,369773.50805639999,523845.80307990004,634777.85549682006,571300.06994713796,507822.28439745604,571300.06994713796,603038.96272197913,603038.96272197913,653821.19116172462,588439.07204555208,621130.13160363841,653821.19116172462,392292.7146970348,555748.01248746598,673435.82689657633,606092.24420691864,538748.66151726106,606092.24420691864,639764.03555174754,639764.03555174754,693638.90170347365,624275.01153312612,658956.95661829994,693638.90170347365,416183.34102208418,589593.06644795253,714448.06875457789,643003.26187912002,571558.45500366227,643003.26187912002,678725.66531684902,678725.66531684902,735881.5108172152,662293.35973549355,699087.43527635443,735881.5108172152,441528.90649032907,625499.2841946329,757957.9561417317,682162.16052755842,606366.36491338536,682162.16052755842,720060.05833464512,720060.05833464512,780696.69482598372,702627.02534338518,741661.86008468445,780696.69482598372,468418.01689559018,663592.19060208614,804117.59567076305,723705.8361036866,643294.07653661037,723705.8361036866,763911.71588722488,763911.71588722488,828241.12354088586,745417.01118679717,786829.06736384158,828241.12354088586,496944.67412453151,704004.95500975288,853088.35724711244,767779.52152240102,682470.68579768983,767779.52152240102,810433.93938475673,810433.93938475673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[109]
[110,"CF(-)",null,null,null,null,null,"Прямые производственные расходы",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,790443119.8043561,null,null,121116.52799999999,561846.11600000004,2099206.8760000002,3918704.7848000005,5923943.9583999999,5541060.6773600001,7668375.2181400005,8590123.9242000002,7943728.9637160003,7555512.3134400006,8346657.9809340015,8757275.3963603992,8872876.6331259608,9246224.300940901,8724642.4172980785,8772058.9521747008,8582392.8126682211,6571931.7338995328,8475231.4438470602,9377093.9372003712,8595669.4424336739,8156118.1641274057,8937542.658894103,9357558.3248312045,9413234.8200833313,9809319.3608682007,9255973.1405115314,9306277.3423621394,9105060.5349597149,6972162.3764940146,8991373.0387773439,9948158.9579758719,9119145.7114778813,8652825.7603227627,9481839.0068207532,9927433.6268134248,9986500.820626406,10406706.909945074,9819661.9047686849,9873029.6325119939,9659558.7215387598,7396767.065222498,9538947.6568388846,10554001.838516604,9674501.6853068862,9179782.8491264209,10059283.002336137,10532014.334686361,10594678.720602553,11040475.360760728,10417679.314769097,10474297.137131974,10247825.847680472,7847230.1794945486,10119869.569140371,11196740.550482264,10263678.837942075,9738831.6246382203,10671893.337178407,11173414.00766876,11239894.654687248,11712840.310231058,11052115.985038534,11112181.832783312,10871918.441804213,8325126.4974257667,10736169.625901021,11878622.050006635,10888736.879172748,10331926.470578687,11321811.641412573,11853874.920735788,11924404.239157701,12426152.285124127,11725189.848527379,11788913.706399813,11534018.274910087,8832126.7011189945,11390002.356118392,12602030.132852037,11551860.955114365,10961140.792636927,12011309.970374595,11223683.087071346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111]
[112,"BS",null,null,null,null,null,"Авансы выданные",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,121116.52799999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113]
[114,"BS",null,null,null,null,null,"Кредиторская задолженность",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,8729531.2899442911,null,null,0,528202.63599999994,1625126.3600000003,3828072.1751999995,2474960.6647999994,4180120.475440003,5434083.9189000055,4959491.4369000047,4229568.1995840073,4875013.9751040041,5184922.8658500016,5174386.9127496108,5784817.2549476475,5073569.2317983508,5358068.4410580695,6069316.464207381,3176907.8367335647,4665787.0318594277,5958361.772596091,5372293.4015210569,4590868.9067543447,5225776.3087522984,5567649.5252127349,5489507.0757360458,6137112.6257739663,5382549.5980148613,5684374.8091184795,6438937.8368775845,3370381.5239906311,4949933.4620996714,6321226.0045471787,5699466.0696736872,4870452.8231756985,5544026.0859553218,5906719.3812981844,5823818.0566483736,6510862.7846835852,5710346.8685339689,6030553.2349938154,6831069.1511434317,3575637.7588016391,5251384.4099414945,6706188.6682240367,6046563.553316772,5167063.4001070261,5881657.2745899558,6266438.5916191936,6178488.5762982368,6907374.328270793,6058106.9928276539,6397813.9270049334,7247081.2624480724,3793394.098312676,5571193.7205069661,7114595.5581189394,6414799.2737137675,5481737.5611736178,6239850.2026125193,6648064.7018488646,6554758.5305948853,7328033.4248625636,6427045.7086910009,6787440.7951596975,7688428.5113313198,4024411.7989001274,5910479.4180860519,7547874.4276086092,6805460.54948318,5815575.3786492348,6619857.0799517632,7052931.842191577,6953943.3251081705,7774310.6604367495,6818452.792350173,7200795.9395847321,8156653.8076711893,4269498.4774528742,6270427.6146472692,8007539.9802496433,7219913.0969463587,6169743.9192086458,7023006.3761205673,7482455.3913807869,8729531.2899442911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115]
[116,"SF(+)",null,null,null,null,null,"Поступление запасов",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,665977209.24525046,null,null,0,1009304.4000000001,2663442.166666667,5101375.5000000009,3809027.04,6038517.0733333342,7435282.2180000013,6762942.8685000008,6011504.7720000008,6834131.7408000017,7213805.726400001,7288949.5360500021,7902755.8127700007,7112480.2314929999,7507618.0221315017,7902755.8127700007,4741653.4876620006,6717342.440854501,8139838.4871531017,7325854.6384377908,6511870.7897224799,7325854.6384377908,7732846.5627954472,7732846.5627954472,8384033.6417676937,7545630.277590923,7964831.9596793102,8384033.6417676937,5030420.1850606166,7126428.5955025395,8635554.6510207243,7771999.1859186506,6908443.7208165778,7771999.1859186506,8203776.9184696879,8203776.9184696879,8894621.2905513458,8005159.161496209,8449890.2260237802,8894621.2905513458,5336772.7743308069,7560428.0969686434,9161459.9292678852,8245313.9363410957,7329167.9434143081,8245313.9363410957,8703386.9328044932,8703386.9328044932,9436303.7271459233,8492673.3544313293,8964488.5407886282,9436303.7271459233,5661782.2362875538,8020858.1680740342,9719392.8389603011,8747453.5550642684,7775514.2711682403,8747453.5550642684,9233423.1970122848,9233423.1970122848,10010974.624129109,9009877.1617161985,9510425.8929226547,10010974.624129109,6006584.7744774669,8509328.4305097423,10311303.862852983,9280173.4765676819,8249043.0902823862,9280173.4765676819,9795738.6697103344,9795738.6697103344,10620642.978738571,9558578.6808647122,10089610.829801643,10620642.978738571,6372385.7872431427,9027546.5319277849,10939262.268100727,9845336.041290652,8751409.8144805804,9845336.041290652,10392299.154695692,10392299.154695692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,"SF(+)",null,null,null,null,null,"Поступление запасов","ГСМ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,534371633.41296631,null,null,0,809853.00000000012,2137112.083333334,4093278.7500000009,3056314.8,4845229.2166666677,5965975.7850000011,5426499.2512500007,4823554.8900000006,5483620.296000001,5788265.8680000007,5848560.3041250017,6341070.645525001,5706963.5809725001,6024017.1132487515,6341070.645525001,3804642.3873150009,5389910.0486962507,6531302.7648907509,5878172.4884016756,5225042.2119126003,5878172.4884016756,6204737.6266462142,6204737.6266462142,6727241.8478374733,6054517.6630537249,6390879.7554456005,6727241.8478374733,4036345.1087024841,5718155.5706618521,6929059.1032725964,6236153.192945336,5543247.2826180765,6236153.192945336,6582606.1481089676,6582606.1481089676,7136930.8763707746,6423237.7887336956,6780084.3325522365,7136930.8763707746,4282158.5258224644,6066391.2449151585,7351038.8026618976,6615934.9223957071,5880831.0421295175,6615934.9223957071,6983486.8625288038,6983486.8625288038,7571569.9667417556,6814412.9700675784,7192991.4684046684,7571569.9667417556,4542941.9800450532,6435834.4717304911,7798717.0657440079,7018845.3591696052,6238973.6525952062,7018845.3591696052,7408781.2124568075,7408781.2124568075,8032678.5777163273,7229410.7199446941,7631044.6488305125,8032678.5777163273,4819607.1466297973,6827776.7910588784,8273658.9350478183,7446293.0415430339,6618927.1480382541,7446293.0415430339,7859975.9882954275,7859975.9882954275,8521868.7030992508,7669681.8327893242,8095775.2679442894,8521868.7030992508,5113121.221859551,7243588.3976343637,8777524.7641922273,7899772.2877730029,7022019.8113537813,7899772.2877730029,8338648.5259826174,8338648.5259826174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,"SF(+)",null,null,null,null,null,"Поступление запасов","Текущие ремонты",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,88325889.820324987,null,null,0,133860,353241.66666666669,676575,505176,800864.33333333337,986111.70000000007,896942.02500000002,797281.80000000016,906383.52000000014,956738.15999999992,966704.18250000011,1048110.8504999999,943299.76544999983,995705.30797499989,1048110.8504999999,628866.51029999997,890894.22292500001,1079554.1760150003,971598.75841350004,863643.34081199998,971598.75841350004,1025576.46721425,1025576.46721425,1111940.80129545,1000746.7211659048,1056343.7612306774,1111940.80129545,667164.48077726993,945149.68110113253,1145299.0253343137,1030769.122800882,916239.22026745067,1030769.122800882,1088034.0740675977,1088034.0740675977,1179657.996094343,1061692.1964849085,1120675.0962896259,1179657.996094343,707794.79765660584,1002709.2966801916,1215047.7359771733,1093542.9623794558,972038.18878173851,1093542.9623794558,1154295.3491783147,1154295.3491783147,1251499.1680564883,1126349.2512508393,1188924.2096536639,1251499.1680564883,750899.50083389296,1063774.292848015,1289044.1430981832,1160139.7287883647,1031235.3144785464,1160139.7287883647,1224591.9359432741,1224591.9359432741,1327715.4673911287,1194943.9206520156,1261329.6940215721,1327715.4673911287,796629.28043467726,1128558.1472824593,1367546.9314128624,1230792.2382715761,1094037.5451302899,1230792.2382715761,1299169.5848422193,1299169.5848422193,1408573.339355248,1267716.005419723,1338144.6723874856,1408573.339355248,845144.00361314882,1197287.3384519608,1450830.5395359055,1305747.4855823147,1160664.4316287243,1305747.4855823147,1378289.0125591101,1378289.0125591101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,"SF(+)",null,null,null,null,null,"Поступление запасов","Износ покрышек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,43279686.011959255,null,null,0,65591.400000000009,173088.41666666669,331521.75,247536.24000000002,392423.52333333337,483194.73300000007,439501.59225000005,390668.08200000005,444127.92480000015,468801.69839999999,473685.04942500003,513574.31674500008,462216.88507049996,487895.60090775014,513574.31674500008,308144.59004700003,436538.16923325002,528981.54624735005,476083.39162261499,423185.23699788004,476083.39162261499,502532.46893498261,502532.46893498261,544850.99263477058,490365.89337129344,517608.44300303201,544850.99263477058,326910.59558086237,463123.34373955498,561196.52241381363,505076.87017243222,448957.21793105092,505076.87017243222,533136.69629312295,533136.69629312295,578032.41808622808,520229.17627760512,549130.79718191666,578032.41808622808,346819.45085173682,491327.55537329381,595373.39062881493,535836.05156593339,476298.71250305191,535836.05156593339,565604.72109737422,565604.72109737422,613234.59234767931,551911.13311291137,582572.8627302954,613234.59234767931,367940.7554086076,521249.40349552745,631631.63011810975,568468.46710629866,505305.3040944878,568468.46710629866,600050.04861220426,600050.04861220426,650580.57902165316,585522.5211194877,618051.55007057043,650580.57902165316,390348.3474129918,552993.49216840509,670097.99639230256,603088.1967530722,536078.39711384196,603088.1967530722,636593.09657268738,636593.09657268738,690200.93628407153,621180.84265566431,655690.88946986804,690200.93628407153,414120.56177044293,586670.79584146081,710906.96437259368,639816.26793533424,568725.57149807492,639816.26793533424,675361.61615396396,675361.61615396396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[121]
[122,null,null,null,null,null,null,"НДС к возмещению",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,133195441.84905016,null,null,0,201860.88000000003,532688.43333333347,1020275.1000000002,761805.40800000005,1207703.4146666669,1487056.4436000003,1352588.5737000003,1202300.9544000002,1366826.3481600005,1442761.1452800001,1457789.9072100003,1580551.1625540003,1422496.0462986,1501523.6044263006,1580551.1625540003,948330.69753240026,1343468.4881709004,1627967.6974306202,1465170.9276875579,1302374.1579444963,1465170.9276875579,1546569.3125590894,1546569.3125590894,1676806.7283535386,1509126.0555181846,1592966.3919358621,1676806.7283535386,1006084.0370121233,1425285.7191005079,1727110.9302041449,1554399.83718373,1381688.7441633157,1554399.83718373,1640755.3836939379,1640755.3836939379,1778924.2581102692,1601031.832299242,1689978.0452047559,1778924.2581102692,1067354.5548661617,1512085.6193937289,1832291.9858535773,1649062.7872682195,1465833.5886828618,1649062.7872682195,1740677.3865608987,1740677.3865608987,1887260.7454291848,1698534.6708862656,1792897.7081577256,1887260.7454291848,1132356.4472575109,1604171.6336148067,1943878.5677920601,1749490.7110128538,1555102.8542336479,1749490.7110128538,1846684.6394024575,1846684.6394024575,2002194.9248258218,1801975.4323432394,1902085.1785845309,2002194.9248258218,1201316.9548954931,1701865.6861019488,2062260.7725705968,1856034.6953135366,1649808.618056477,1856034.6953135366,1959147.733942067,1959147.733942067,2124128.5957477144,1911715.7361729424,2017922.1659603289,2124128.5957477144,1274477.1574486285,1805509.3063855569,2187852.4536201451,1969067.2082581306,1750281.9628961163,1969067.2082581306,2078459.8309391383,2078459.8309391383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,null,"НДС к возмещению","ГСМ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,106874326.68259326,null,null,0,161970.60000000003,427422.4166666668,818655.75000000023,611262.96000000008,969045.8433333335,1193195.1570000004,1085299.8502500004,964710.97800000012,1096724.0592000003,1157653.1736000001,1169712.0608250003,1268214.1291050003,1141392.7161945,1204803.4226497505,1268214.1291050003,760928.47746300022,1077982.0097392504,1306260.5529781501,1175634.4976803351,1045008.4423825202,1175634.4976803351,1240947.5253292429,1240947.5253292429,1345448.3695674946,1210903.5326107449,1278175.9510891202,1345448.3695674946,807269.02174049686,1143631.1141323703,1385811.8206545194,1247230.6385890672,1108649.4565236154,1247230.6385890672,1316521.2296217936,1316521.2296217936,1427386.1752741549,1284647.5577467394,1356016.8665104473,1427386.1752741549,856431.70516449306,1213278.2489830318,1470207.7605323796,1323186.9844791417,1176166.2084259037,1323186.9844791417,1396697.372505761,1396697.372505761,1514313.9933483512,1362882.5940135156,1438598.2936809338,1514313.9933483512,908588.39600901061,1287166.8943460982,1559743.4131488015,1403769.0718339211,1247794.7305190412,1403769.0718339211,1481756.2424913617,1481756.2424913617,1606535.7155432655,1445882.1439889388,1526208.9297661025,1606535.7155432655,963921.42932595941,1365555.3582117758,1654731.7870095638,1489258.6083086068,1323785.4296076507,1489258.6083086068,1571995.1976590857,1571995.1976590857,1704373.7406198503,1533936.3665578649,1619155.0535888581,1704373.7406198503,1022624.2443719101,1448717.6795268727,1755504.9528384453,1579954.4575546007,1404403.9622707565,1579954.4575546007,1667729.7051965236,1667729.7051965236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,null,"НДС к возмещению","Текущие ремонты",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,17665177.964064997,null,null,0,26772.000000000004,70648.333333333343,135315,101035.2,160172.8666666667,197222.34000000003,179388.40500000003,159456.36000000004,181276.70400000003,191347.63199999998,193340.83650000003,209622.17010000002,188659.95309,199141.06159500001,209622.17010000002,125773.30206000002,178178.84458500001,215910.83520300005,194319.75168270001,172728.66816240002,194319.75168270001,205115.29344285003,205115.29344285003,222388.16025908999,200149.34423318095,211268.75224613547,222388.16025908999,133432.89615545401,189029.93622022652,229059.80506686275,206153.82456017641,183247.84405349015,206153.82456017641,217606.81481351957,217606.81481351957,235931.59921886862,212338.43929698167,224135.01925792516,235931.59921886862,141558.95953132116,200541.85933603832,243009.54719543469,218708.59247589117,194407.63775634771,218708.59247589117,230859.06983566293,230859.06983566293,250299.83361129765,225269.85025016786,237784.84193073277,250299.83361129765,150179.90016677862,212754.85856960301,257808.82861963662,232027.94575767298,206247.06289570927,232027.94575767298,244918.3871886548,244918.3871886548,265543.09347822575,238988.78413040313,252265.93880431441,265543.09347822575,159325.85608693547,225711.62945649191,273509.38628257252,246158.44765431521,218807.50902605802,246158.44765431521,259833.91696844387,259833.91696844387,281714.66787104961,253543.20108394464,267628.93447749718,281714.66787104961,169028.80072262979,239457.46769039219,290166.10790718114,261149.49711646294,232132.88632574488,261149.49711646294,275657.80251182202,275657.80251182202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,null,"НДС к возмещению","Износ покрышек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,8655937.202391848,null,null,0,13118.280000000002,34617.683333333334,66304.350000000006,49507.248000000007,78484.704666666687,96638.94660000001,87900.318450000006,78133.616400000014,88825.584960000037,93760.339680000005,94737.009885000007,102714.86334900002,92443.377014099999,97579.120181550024,102714.86334900002,61628.918009400004,87307.633846650016,105796.30924947002,95216.678324523004,84637.047399576026,95216.678324523004,100506.49378699654,100506.49378699654,108970.1985269541,98073.178674258685,103521.68860060642,108970.1985269541,65382.119116172471,92624.668747911011,112239.30448276273,101015.37403448645,89791.443586210182,101015.37403448645,106627.3392586246,106627.3392586246,115606.48361724561,104045.83525552103,109826.15943638334,115606.48361724561,69363.890170347368,98265.511074658774,119074.67812576301,107167.21031318668,95259.742500610388,107167.21031318668,113120.94421947484,113120.94421947484,122646.91846953587,110382.22662258227,116514.57254605909,122646.91846953587,73588.151081721517,104249.88069910549,126326.32602362195,113693.69342125974,101061.06081889757,113693.69342125974,120010.00972244087,120010.00972244087,130116.11580433062,117104.50422389753,123610.31001411407,130116.11580433062,78069.669482598372,110598.69843368104,134019.59927846052,120617.63935061444,107215.6794227684,120617.63935061444,127318.61931453749,127318.61931453749,138040.18725681433,124236.16853113286,131138.1778939736,138040.18725681433,82824.112354088589,117334.15916829216,142181.39287451876,127963.25358706685,113745.11429961497,127963.25358706685,135072.3232307928,135072.3232307928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[126,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[127]
[128,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов",null,null,null,null,"руб.",null,null,null,"списание",null,0,null,null,null,null,787477109.16462398,null,null,0,839337.53904000006,2574634.5939600002,5191554.6540000001,4985717.1146639995,6379168.0352400001,8335308.1774247997,8273997.8719397997,7409480.2067286009,7825764.2563900808,8434685.3944953606,8632490.7950681392,9169713.3485477511,8731280.7321808059,8778223.1017086618,9247646.7969871983,6759701.212010948,7276067.2768173385,9163150.531837061,8993219.1541462317,8026206.3418724425,8413011.4667819589,9041569.7947599199,9186621.7166009881,9728148.8914743103,9263015.7287706155,9312816.8886027187,9810828.4869237188,7171367.0158224143,7719179.7739755139,9721186.3992259372,9540906.2006337326,8515002.3080924731,8925363.8651089761,9592201.3952607997,9746086.9791419879,10320593.158965094,9827133.3866527472,9879967.4371186234,10408307.941777373,7608103.2670859983,8189277.8222106239,10313206.650938796,10121947.388252329,9033565.9486553054,9468918.5244941134,10176366.460232183,10339623.676171737,10949117.28234607,10425605.8098999,10481657.454039147,11042173.895431614,8071436.7560515366,8688004.8415832501,10941280.93598097,10738373.984196896,9583710.1149284132,10045575.662635805,10796107.17766032,10969306.758050594,11615918.524840945,11060525.203722803,11119990.392990133,11714642.2856634,8562987.254495075,9217104.33643567,11607604.944982212,11392340.959834486,10167358.060927553,10657351.220490325,11453590.104779834,11637337.539615877,12323327.963003756,11734111.188629519,11797197.807923228,12428064.000860298,9084473.1782938242,9778425.9905246031,12314508.086131625,12086134.524288403,10786550.166838037,11306383.909818184,12151113.742160924,12346051.395778481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов","ГСМ",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,631861606.1599437,null,null,0,673473.7548,2065854.0177000002,4165637.355,4000475.9341799994,5118563.2112999996,6688145.1556259999,6638950.5471135005,5945272.5796695007,6279293.6009496003,6767884.1693232004,6926600.7042655507,7357661.2412087405,7005868.4920018408,7043534.4516362604,7420194.0479804445,5423898.1873562643,5838223.7433348671,7352395.3206384918,7216044.5467618965,6440125.7782928748,6750493.285680484,7254840.4851853475,7371228.3004557006,7805742.8107983526,7432525.8831647513,7472485.6997409081,7872083.8655024543,5754213.5869662613,6193771.5693039605,7800156.1956653744,7655501.6596596939,6832329.43819091,7161598.326778423,7696660.2707331348,7820136.1039534518,8281112.5479759704,7885166.7094494849,7927560.078855129,8351493.7729115533,6104645.1944125053,6570972.2578745717,8275185.7079813946,8121721.7107329695,7248418.3009767374,7597739.6648792299,8165386.8812207831,8296382.3926842185,8785432.3021477088,8365373.3620549599,8410348.4876574054,8860099.7436818648,6476418.0867522275,6971144.4683791324,8779144.517597463,8616334.5629166067,7689846.97550622,8060442.0104703745,8662658.9422871266,8801632.0803986862,9320465.1293485034,8874824.5998041052,8922538.7105557434,9399679.8180720918,6870831.9482354373,7395687.166503422,9313794.4187191483,9141069.3377982285,8158158.6563145481,8551322.9289080203,9190214.8718724139,9337651.4740949683,9888081.4557258263,9415301.4179321732,9465921.3180285841,9972120.3189926799,7289265.6138829747,7846084.5149434805,9881004.4988191426,9697760.4604701381,8654990.5184841007,9072098.4952785149,9749898.9575694408,9906314.448867349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов","Текущие ремонты",null,null,2,"руб.",null,null,null,"списание",null,null,null,null,null,null,104439934.90247005,null,null,0,111317.976,341463.47399999999,688535.1,661235.6915999999,846043.50600000005,1105478.5381199999,1097347.1978699998,982689.68258999998,1037899.7687520001,1118658.5403839999,1144892.6783909998,1216142.3539187999,1157994.7920664197,1164220.5705183898,1226478.3550380897,896512.09708367998,964995.66005534993,1215271.9538245441,1192734.6358284128,1064483.5997178305,1115784.0141620636,1199147.1876339416,1218384.843050529,1290205.4232724549,1228516.6749032647,1235121.6032629597,1301170.8868599094,951109.68379607599,1023763.8957527207,1289282.0158124589,1265372.1751503628,1129310.6509406462,1183735.2606245328,1272175.2513608485,1292584.4799923061,1368778.9335497473,1303333.3404048735,1310340.5089016741,1380412.1938696781,1009032.2635392571,1086111.1170040616,1367799.2905754375,1342433.3406170199,1198085.6695829318,1255824.737996567,1349650.7241687244,1371302.8748238378,1452137.5706029269,1382706.3408355303,1390140.2458937857,1464479.2964763413,1070482.3283887976,1152255.2840296086,1451098.2673714815,1424187.5310605965,1271049.0868605322,1332304.4645405577,1431844.4532705997,1454815.2199006095,1540572.7486526454,1466913.1569924143,1474799.7868687175,1553666.0856317508,1135674.7021876757,1222427.630827012,1539470.1518544047,1510920.5517021865,1348455.9762503386,1413441.8064310777,1519043.7804747792,1543413.4667925562,1634393.629045591,1556248.168253252,1564615.0938890222,1648284.350246724,1204837.291550905,1296873.4735443769,1633223.8841023378,1602935.6133008495,1430576.9452039837,1499520.41244273,1611553.5467056928,1637407.3469202227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов","Износ покрышек",null,null,3,"руб.",null,null,null,"списание",null,null,null,null,null,null,51175568.102210298,null,null,0,54545.808240000006,167317.10225999999,337382.19899999996,324005.48888399999,414561.31794000004,541684.48367879994,537700.1269563,481517.94446910004,508570.88668848015,548142.68478816003,560997.41241158999,595909.75342021207,567417.44811254577,570468.07955401111,600974.39396866411,439290.92757100315,472847.87342712155,595483.25737402658,584439.97155592218,521596.96386173693,546734.16693941108,587582.12194063142,597008.57309475925,632200.65740350296,601973.17070259969,605209.58559885027,637573.73456135578,466043.74506007729,501644.30891883321,631748.18774810468,620032.36582367762,553362.21896091662,580030.27770602109,623365.87316681584,633366.39519623003,670701.67743937625,638633.33679838805,642066.84936182026,676401.97499614221,494425.80913423595,532194.44733199,670221.65238196426,657792.33690233971,587061.97809563659,615354.12161831791,661328.85484267492,671938.40866368054,711547.40959543432,677526.10700940993,681168.72048795514,717594.8552734073,524536.34091051086,564605.08917450823,711038.15101202601,697851.89021969237,622814.05256166088,652829.18762487348,701603.7821025938,712859.45775129867,754880.64683979633,718787.44692628295,722651.89556567173,761296.381959558,556480.60407196102,598989.53910523583,754340.37440865836,740351.07033407129,660743.42836266593,692586.48515122803,744331.45243264176,756272.59872835258,800852.87823233963,762561.60244409356,766661.39600562083,807659.33162089472,590370.27285994333,635468.00203674461,800279.70321014547,785438.45051741623,700982.70314995211,734765.00209693774,789661.23788578948,802329.5999909091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[133]
[134,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,656230924.30385351,null,null,0,699447.94920000003,2145528.8283000002,4326295.5449999999,4154764.2622199995,5315973.3626999995,6946090.1478539994,6894998.2266165009,6174566.8389405012,6521470.2136584008,7028904.4954128005,7193742.3292234503,7641427.7904564599,7276067.2768173395,7315185.9180905512,7706372.3308226652,5633084.343342457,6063389.3973477837,7635958.7765308851,7494349.2951218598,6688505.2848937018,7010842.8889849661,7534641.4956332678,7655518.097167491,8106790.7428952586,7719179.7739755129,7760680.7405022653,8175690.4057697663,5976139.1798520125,6432649.8116462622,8100988.6660216162,7950755.167194779,7095835.2567437273,7437803.2209241483,7993501.162717334,8121739.1492849896,8600494.2991375774,8189277.822210622,8233306.1975988531,8673589.9514811449,6340086.0559049994,6824398.1851755194,8594338.8757823315,8434956.1568769403,7527971.6238794215,7890765.4370784294,8480305.3835268188,8616353.063476447,9124264.4019550588,8688004.8415832501,8734714.5450326223,9201811.5795263443,6726197.2967096129,7240004.0346527081,9117734.1133174766,8948644.9868307468,7986425.0957736773,8371313.0521965055,8996755.9813836012,9141088.9650421627,9679932.1040341221,9217104.33643567,9266658.6608251091,9762201.9047194999,7135822.7120792288,7680920.2803630577,9673004.1208185107,9493617.4665287398,8472798.3841062933,8881126.0170752723,9544658.4206498619,9697781.2830132321,10269439.969169797,9778425.9905245993,9830998.1732693557,10356720.000716915,7570394.3152448526,8148688.3254371686,10262090.071776357,10071778.770240337,8988791.805698365,9421986.5915151518,10125928.118467435,10288376.163148735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во","ГСМ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,526551338.46661967,null,null,0,561228.12900000007,1721545.0147500003,3471364.4624999999,3333729.9451499996,4265469.3427499998,5573454.2963549998,5532458.7892612508,4954393.816391251,5232744.6674580006,5639903.4744360009,5772167.2535546254,6131384.3676739503,5838223.743334868,5869612.0430302173,6183495.0399837038,4519915.1561302207,4865186.4527790565,6126996.1005320763,6013370.4556349143,5366771.4819107288,5625411.071400404,6045700.4043211229,6142690.2503797505,6504785.6756652938,6193771.5693039596,6227071.4164507566,6560069.8879187126,4795177.9891385511,5161476.3077533003,6500130.1630544793,6379584.7163830781,5693607.8651590915,5967998.6056486862,6413883.5589442793,6516780.0866278764,6900927.1233133087,6570972.2578745708,6606300.0657126075,6959578.1440929612,5087204.328677088,5475810.2148954766,6895988.0899844961,6768101.4256108077,6040348.584147281,6331449.7207326917,6804489.0676839864,6913651.9939035159,7321193.585123091,6971144.4683791334,7008623.7397145052,7383416.453068221,5397015.0722935228,5809287.0569826104,7315953.7646645531,7180278.8024305059,6408205.81292185,6717035.0087253125,7218882.4519059388,7334693.4003322385,7767054.2744570868,7395687.166503421,7435448.9254631195,7833066.5150600765,5725693.290196198,6163072.6387528516,7761495.3489326239,7617557.7814985244,6798465.5469287904,7126102.4407566842,7658512.3932270119,7781376.2284124736,8240067.8797715222,7846084.5149434777,7888267.7650238201,8310100.2658272339,6074388.0115691461,6538403.7624529004,8234170.4156826194,8081467.0503917821,7212492.0987367509,7560082.0793987624,8124915.7979745343,8255262.0407227911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во","Текущие ремонты",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,87033279.0853917,null,null,0,92764.98,284552.89500000002,573779.25,551029.7429999999,705036.25500000012,921232.11509999994,914455.99822499987,818908.06882499997,864916.47396000009,932215.45031999995,954077.2319924999,1013451.9615989999,964995.66005534981,970183.80876532488,1022065.2958650747,747093.41423640004,804163.05004612496,1012726.6281871201,993945.5298570107,887069.66643152549,929820.01180171967,999289.32302828471,1015320.7025421076,1075171.186060379,1023763.8957527207,1029268.0027191332,1084309.0723832578,792591.40316339664,853136.5797939339,1074401.6798437159,1054476.8126253025,941092.20911720523,986446.05052044406,1060146.0428007073,1077153.7333269217,1140649.1112914563,1086111.1170040614,1091950.4240847284,1150343.4948913984,840860.21961604757,905092.59750338469,1139832.7421461979,1118694.4505141834,998404.7246524432,1046520.6149971392,1124708.9368072704,1142752.3956865314,1210114.6421691058,1152255.2840296086,1158450.2049114881,1220399.4137302844,892068.60699066473,960212.73669134057,1209248.5561429013,1186822.9425504971,1059207.5723837768,1110253.7204504649,1193203.7110588332,1212346.0165838413,1283810.6238772045,1222427.630827012,1228999.822390598,1294721.738026459,946395.5851563965,1018689.6923558434,1282891.793212004,1259100.4597518221,1123713.3135419488,1177868.172025898,1265869.817062316,1286177.8889937969,1361994.6908713258,1296873.4735443767,1303845.9115741854,1373570.2918722699,1004031.0762924209,1080727.8946203142,1361019.9034186148,1335779.6777507078,1192147.4543366532,1249600.3437022751,1342961.2889214107,1364506.122433519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во","Износ покрышек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,42646306.751841918,null,null,0,45454.840200000006,139430.91855,281151.83249999996,270004.57407000003,345467.76495000004,451403.73639899999,448083.43913025002,401264.95372425002,423809.07224040013,456785.57065680006,467497.84367632499,496591.46118351008,472847.87342712149,475390.06629500928,500811.99497388676,366075.77297583595,394039.89452260133,496236.04781168886,487033.30962993519,434664.13655144745,455611.80578284257,489651.76828385954,497507.14424563275,526833.88116958586,501644.30891883309,504341.32133237523,531311.44546779653,388369.78755006444,418036.9240990277,526456.82312342059,516693.63818639802,461135.18246743054,483358.56475501758,519471.56097234657,527805.32933019171,558918.06453281362,532194.44733199012,535055.70780151687,563668.31249678519,412021.50761186332,443495.37277665833,558518.04365163692,548160.28075194976,489218.31507969717,512795.10134859825,551107.37903556251,559948.67388640053,592956.17466286197,564605.08917450835,567640.60040662927,597995.71272783948,437113.61742542573,470504.24097875686,592531.79251002171,581543.24184974364,519011.71046805073,544024.32302072796,584669.81841882819,594049.54812608229,629067.20569983032,598989.53910523583,602209.91297139309,634413.65163296508,463733.83672663418,499157.94925436319,628616.97867388197,616959.22527839278,550619.52363555494,577155.4042926901,620276.21036053484,630227.16560696054,667377.39852694969,635468.00203674461,638884.49667135067,673049.44301741233,491975.22738328611,529556.66836395382,666899.7526751213,654532.04209784686,584152.25262496015,612304.16841411486,658051.03157149127,668607.99999242427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[139]
[140,"BS",null,null,null,null,null,"Запасы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,9746284.9413972646,null,null,0,309856.45080000005,827769.78916666715,1602849.744166668,1257112.5219466682,1979656.2325800019,2468848.3027260043,2336792.9446095061,2173730.8776690043,2486392.4048106107,2671293.6357978117,2766500.842624363,3027828.8649379071,2864241.8196135685,3056673.9236545172,3253057.4056018535,2361626.5499213971,3015579.5934281154,3519459.3040503329,3350964.6473662602,3174330.1521950336,3489341.901647862,3687546.9688100517,3764875.4344380088,4042118.3333104551,3868568.8369258586,4072720.0561029203,4281063.2921008412,3335344.2973094527,4029123.0811657254,4563689.0661648382,4384933.0848887116,4197541.5489615612,4531737.5139560513,4742013.2697083931,4824051.0388930868,5118178.0303068683,4934059.3695924412,5150643.3980173655,5371674.7370875962,4368361.4555133991,5104391.3673065081,5671512.4207920469,5481870.2002561986,5283066.519791089,5637615.0190537572,5860696.5683314204,5947730.4376594611,6259769.7628503107,6064438.2756983638,6294212.2714543529,6528704.4190739356,5464289.3586519025,6245143.492073182,6846802.217716001,6645610.7859495208,6434699.9613441303,6810840.464211911,7047507.6798405871,7139841.9118107557,7470884.4319057539,7263657.2571862973,7507424.4892838411,7756197.2086934745,6626959.2710917406,7455367.4212384187,8093667.1632728763,7880223.1733117625,7656467.8794878908,8055515.3389802724,8306595.5880407244,8404552.9747378603,8755755.9843066186,8535908.6746467054,8794521.3311789706,9058444.3092006221,7860435.7811989337,8739293.9876895845,9416466.1840139553,9190023.4550642818,8952641.4638464972,9375990.9136220291,9642361.949850291,9746284.9413972646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,"BS",null,null,null,null,null,"Запасы","ГСМ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7820294.9463466406,null,null,0,248624.87100000004,664191.93958333367,1286106.2270833347,1008691.0819333345,1588450.9558500014,1980972.4444950037,1875012.9064837545,1744173.9800925031,1995049.6086345091,2143412.0021985099,2219805.0527688861,2429491.3306199387,2298231.1682575718,2452636.238476105,2610211.8440174013,1894939.0752021819,2419662.671119377,2823969.3354780525,2688771.3682448119,2547042.0982466787,2799803.5152479559,2958840.7375730574,3020888.113839522,3243344.2860117108,3104090.3797614723,3267898.718756333,3435070.6786750853,2676237.7982390225,3232917.0611475706,3661846.0013656914,3518414.477927953,3368053.8953869343,3636208.4826835692,3804931.0718482435,3870757.1333293319,4106760.8863868117,3959026.4172459245,4132810.6840855479,4310163.4163633883,3505117.6135087609,4095698.6435284317,4550749.356205821,4398582.8529907167,4239065.3109729588,4523550.5126359761,4702548.3074807823,4772383.1761060655,5022759.5577247143,4866028.0594131351,5050395.7881032825,5238549.3017768264,4384476.2095283866,5011023.6242762208,5493786.9253556728,5332353.4820947647,5163121.3217681646,5464931.6722124815,5654830.4327633381,5728918.244887948,5994542.5481472015,5828266.1015884876,6023861.8249558806,6223473.887612164,5317387.744045794,5982091.8963518143,6494255.4824669957,6322990.7425114512,6143452.3436209559,6463642.9444072843,6665106.5394756794,6743706.2993586659,7025507.1226863861,6849104.4405322075,7056611.9434526563,7268380.3807246685,6307113.5910151005,7012298.2261965871,7555652.5747061968,7373957.8120874166,7183485.5247044563,7523175.7330787182,7736908.4610868096,7820294.9463466406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[142,"BS",null,null,null,null,null,"Запасы","Текущие ремонты",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1292610.7349332869,null,null,0,41095.020000000004,109783.79166666669,212579.54166666674,166725.79866666696,262553.87700000033,327433.46190000046,309919.48867500108,288293.21985000093,329760.26589000132,354282.97557000164,366909.92607750185,401568.81497850269,379872.92037315294,405394.41958282702,431439.97421775386,313213.07028135285,399944.24316022731,466771.79098810814,444425.01954459585,420998.69392506965,462777.4405368492,489064.58472281322,499320.34939495474,536089.96463002637,513072.79004320875,540148.54855475202,567780.27746694535,442353.35508082062,534366.45638801903,605263.80187861621,581556.11205419526,556703.1232044436,601026.19548488408,628914.22675177455,639794.56749244779,678803.45229533315,654384.53177617863,683109.20398107916,712423.70518402755,579358.28322458267,676974.9824013859,752189.97623235732,727038.48809763044,700671.95222692192,747694.29960923642,777280.71198028326,788823.66547206789,830208.1913594529,804302.15858068317,834776.16332285851,865875.91764906049,724706.81149228662,828268.36764895916,908063.95460423827,881380.74084211141,853408.48293688148,903294.49127477407,934682.71615921706,946928.63551865518,990833.47903257608,963349.7688575834,995679.64048855752,1028673.3698532209,878907.06513150036,988775.52005811781,1073430.6582589746,1045122.4367787242,1015446.668367058,1068370.7346127331,1101670.5023926347,1114662.198241055,1161240.8467249721,1132083.3786003143,1166382.1394136101,1201385.1868965924,1042498.1142173111,1159057.5580489635,1248868.194166258,1218836.0019978732,1187352.979289934,1243500.1211699843,1278827.8448076844,1292610.7349332869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[143,"BS",null,null,null,null,null,"Запасы","Износ покрышек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,633379.26011733711,null,null,0,20136.559800000003,53794.057916666701,104163.97541666671,81695.641346666729,128651.39973000018,160442.39633100014,151860.54945075046,141263.6777265002,161582.53028610023,173598.65802930016,179785.86377797509,196768.71933946572,186137.73098284379,198643.26559558511,211405.58736669831,153474.40443786234,195972.67914851103,228718.17758417223,217768.25957685243,206289.36002328526,226760.94586305693,239641.64651418105,244666.97120353207,262684.08266871795,251405.66712117754,264672.78879183531,278212.33595881052,216753.14398960955,261839.56363013573,296579.26292053051,284962.49490656331,272784.53037018329,294502.83578759804,308167.97110837512,313499.33807130717,332613.69162472337,320648.42057033814,334723.5099507384,349087.61554018036,283885.55878005549,331717.74137669057,368573.08835386857,356248.85916785151,343329.25659120828,366370.2068085447,380867.54887035489,386523.59608132765,406802.01376614347,394108.05770454556,409040.32002821192,424279.19964804873,355106.33763122931,405851.50014800206,444951.33775608987,431876.56301264465,418170.15663908422,442614.30072465539,457994.53091803193,463995.03140415251,485508.40472597629,472041.3867402263,487883.02383940294,504049.95122808963,430664.4619144462,484500.00482848659,525981.02254690602,512109.99402158707,497568.86749987677,523501.65996025503,539818.54617241025,546184.47713813931,569008.01489526033,554720.85551418364,571527.24831270427,588678.74157936126,510824.0759665221,567938.20344403386,611945.41514150053,597229.64097899199,581802.95985210687,609315.0593733266,626625.64395579696,633379.26011733711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[144,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[145]
[146,"BS(+)",null,null,null,null,null,"ФОТ водителей",null,null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,105512162.01294869,null,null,0,161653.45476923077,426585.50564102561,817052.78769230761,817052.78769230761,967148.41091282037,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,"BS(+)",null,null,null,null,null,"ФОТ водителей","Тариф перевозки груза",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,105512162.01294869,null,null,0,161653.45476923077,426585.50564102561,817052.78769230761,817052.78769230761,967148.41091282037,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,"BS(+)",null,null,null,null,null,"ФОТ водителей","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,"BS(+)",null,null,null,null,null,"ФОТ водителей","Доп.условия",null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[151]
[152,"BS(+)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,31653648.603884686,null,null,0,48496.036430769229,127975.65169230767,245115.83630769228,245115.83630769228,290144.52327384608,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153,"BS(+)",null,null,null,null,null,"Соцсборы","Тариф перевозки груза",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,31653648.603884686,null,null,0,48496.036430769229,127975.65169230767,245115.83630769228,245115.83630769228,290144.52327384608,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,"BS(+)",null,null,null,null,null,"Соцсборы","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[155,"BS(+)",null,null,null,null,null,"Соцсборы","Доп.условия",null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[156,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[157]
[158,"CF(-)",null,null,null,null,null,"ФОТ водителей",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,104799866.36632238,null,null,0,80826.727384615384,294119.4802051282,621819.14666666661,817052.78769230761,892100.59930256405,1061661.0165333333,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1192519.2929353844,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1247297.9381726768,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1284716.8763178573,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1323258.382607393,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1362956.1340856145,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1403844.8181081829,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159]
[160,"BS",null,null,null,null,null,"Задолженность перед персоналом",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,712295.64662630856,null,null,0,80826.727384615384,213292.7528205128,408526.39384615375,408526.39384615375,483574.20545641053,578086.81107692374,578086.8110769242,578086.8110769242,578086.8110769242,578086.8110769242,578086.8110769242,614432.4818584621,614432.4818584621,614432.4818584621,614432.4818584621,614432.4818584621,614432.4818584621,614432.4818584621,614432.4818584621,614432.4818584621,614432.4818584621,614432.4818584621,614432.4818584621,632865.4563142173,632865.4563142173,632865.4563142173,632865.4563142173,632865.4563142173,632865.4563142173,632865.4563142173,632865.45631421357,632865.45631421357,632865.45631421357,632865.45631421357,632865.45631421357,651851.42000363767,651851.42000363767,651851.42000363767,651851.42000363767,651851.42000363767,651851.42000363767,651851.42000363767,651851.42000363767,651851.42000363767,651851.42000363767,651851.42000363767,651851.42000363767,671406.96260374784,671406.96260374784,671406.96260374784,671406.96260374784,671406.96260374784,671406.96260374784,671406.96260374784,671406.96260374784,671406.96260374784,671406.96260374784,671406.96260374784,671406.96260374784,691549.17148186266,691549.17148186266,691549.17148186266,691549.17148186266,691549.17148186266,691549.17148186266,691549.17148186266,691549.17148186266,691549.17148186266,691549.17148186266,691549.17148186266,691549.17148186266,712295.64662630856,712295.64662630856,712295.64662630856,712295.64662630856,712295.64662630856,712295.64662630856,712295.64662630856,712295.64662630856,712295.64662630856,712295.64662630856,712295.64662630856,712295.64662630856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[161]
[162,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,31226271.215908892,null,null,0,0,48496.036430769229,127975.65169230767,245115.83630769228,245115.83630769228,290144.52327384608,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163]
[164,"BS",null,null,null,null,null,"Задолженность по соцсборам",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,427377.38797579333,null,null,0,48496.036430769229,127975.65169230767,245115.83630769225,245115.83630769223,290144.52327384613,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615406,346852.08664615359,368659.48911507707,368659.48911507707,368659.48911507707,368659.48911507707,368659.48911507707,368659.48911507707,368659.48911507707,368659.48911507707,368659.48911507707,368659.48911507707,368659.48911507707,368659.48911507707,379719.27378852945,379719.27378852945,379719.27378852945,379719.27378852852,379719.27378852852,379719.27378852852,379719.27378852852,379719.27378852852,379719.27378852852,379719.27378852852,379719.27378852852,379719.27378852852,391110.85200218484,391110.85200218484,391110.85200218484,391110.85200218484,391110.85200218484,391110.85200218484,391110.85200218484,391110.85200218484,391110.85200218484,391110.85200218484,391110.85200218484,391110.85200218484,402844.17756224982,402844.17756225169,402844.17756225169,402844.17756225169,402844.17756225169,402844.17756225169,402844.17756225169,402844.17756225169,402844.17756225169,402844.17756225169,402844.17756225169,402844.17756225169,414929.50288911909,414929.50288911909,414929.50288911909,414929.50288911909,414929.50288911909,414929.50288911909,414929.50288911909,414929.50288911909,414929.50288911909,414929.50288911909,414929.50288911909,414929.50288911909,427377.38797579333,427377.38797579333,427377.38797579333,427377.38797579333,427377.38797579333,427377.38797579333,427377.38797579333,427377.38797579333,427377.38797579333,427377.38797579333,427377.38797579333,427377.38797579333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165]
[166,null,null,null,null,null,null,"Себестоимость продаж",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,921253281.06773138,null,null,0,705232.00767359999,2565000.0198650667,5422189.4070666675,6354947.732760001,7009757.3553438932,9384333.298869174,9936771.4101810027,9091047.6072570011,9133333.7974032015,9847500.5643168017,10117662.334695302,10574431.554247178,10516574.66312422,10281862.815484952,10751286.510763491,9108303.5772886071,8404168.0343708023,10422689.924068512,10784146.169432987,9817133.3571591992,9817133.3571591992,10542392.96636454,10784146.169432988,11195057.938335739,11107670.554515976,10858664.755355477,11356676.353676477,9613635.7595529743,8866618.3620714732,11008068.234851778,11391537.165558945,10365633.273017684,10365633.273017684,11135061.192423631,11391537.165558947,11826728.565888485,11733283.280525714,11469113.028196339,11997453.53285509,10148261.766549468,9355751.0095613413,11627615.179593965,12034437.368181203,10946055.928584181,10946055.928584181,11762342.008281946,12034437.368181206,12495364.682632437,12395470.489226637,12115212.268530406,12675728.709922872,10713921.165049234,9873146.5029605348,12283367.200948145,12714964.860820346,11560300.991551861,11560300.991551861,12426298.893503223,12714964.860820346,13203172.389298536,13096413.806644956,12799087.860308323,13393739.752981592,11312458.128625149,10420480.289615246,12977483.428110303,13435365.38546872,12210382.486561785,12210382.486561785,13129119.660741987,13435365.385468723,13952490.785225414,13838426.34703278,13522993.250564246,14153859.443501316,11945827.768221568,10999528.478815962,13712253.108445365,14198020.07700691,12898435.719556542,12898435.719556542,13873123.987644317,14198020.077006912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,null,null,null,null,null,null,"Себестоимость продаж","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,0,null,null,null,null,921253281.06773138,null,null,0,705232.00767359999,2565000.0198650667,5422189.4070666675,6354947.732760001,7009757.3553438932,9384333.298869174,9936771.4101810027,9091047.6072570011,9133333.7974032015,9847500.5643168017,10117662.334695302,10574431.554247178,10516574.66312422,10281862.815484952,10751286.510763491,9108303.5772886071,8404168.0343708023,10422689.924068512,10784146.169432987,9817133.3571591992,9817133.3571591992,10542392.96636454,10784146.169432988,11195057.938335739,11107670.554515976,10858664.755355477,11356676.353676477,9613635.7595529743,8866618.3620714732,11008068.234851778,11391537.165558945,10365633.273017684,10365633.273017684,11135061.192423631,11391537.165558947,11826728.565888485,11733283.280525714,11469113.028196339,11997453.53285509,10148261.766549468,9355751.0095613413,11627615.179593965,12034437.368181203,10946055.928584181,10946055.928584181,11762342.008281946,12034437.368181206,12495364.682632437,12395470.489226637,12115212.268530406,12675728.709922872,10713921.165049234,9873146.5029605348,12283367.200948145,12714964.860820346,11560300.991551861,11560300.991551861,12426298.893503223,12714964.860820346,13203172.389298536,13096413.806644956,12799087.860308323,13393739.752981592,11312458.128625149,10420480.289615246,12977483.428110303,13435365.38546872,12210382.486561785,12210382.486561785,13129119.660741987,13435365.385468723,13952490.785225414,13838426.34703278,13522993.250564246,14153859.443501316,11945827.768221568,10999528.478815962,13712253.108445365,14198020.07700691,12898435.719556542,12898435.719556542,13873123.987644317,14198020.077006912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,null,null,null,null,null,null,"Себестоимость продаж","Тариф перевозки груза","ГСМ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,629880343.27017021,null,null,0,481052.68200000003,1750497.2595000002,3700852.1550000007,4246858.5687000006,4693517.1458999999,6421855.770990001,6767130.1715325005,6088532.1599025,6122462.0604840005,6695500.3814160004,6912274.7462422512,7240640.7840921003,7156532.3305395152,6968202.5323674232,7344862.1287116092,6026553.541506961,5461564.1469906829,7081200.411270678,7371228.3004557006,6595309.5319866799,6595309.5319866799,7177248.6083384454,7371228.3004557015,7681595.8078433089,7592365.149469371,7392566.0665885992,7792164.2323501445,6393570.6521847341,5794173.4035424152,7512445.5163170621,7820136.1039534509,6996963.8824846661,6996963.8824846661,7614343.0485862549,7820136.1039534528,8149404.9925409658,8054740.1870720545,7842773.3400438428,8266707.034100268,6782939.1049027834,6147038.5638181474,7969953.4482607711,8296382.3926842166,7423078.9829279836,7423078.9829279836,8078056.5402451586,8296382.3926842185,8645703.7565867119,8545273.8644647431,8320398.2364525143,8770149.4924769737,7196020.0963913631,6521393.2123546731,8455323.6132598519,8801632.0803986862,7875144.4929882977,7875144.4929882977,8570010.1835460886,8801632.0803986862,9172227.1153628416,9065681.0428106468,8827110.4890524726,9304251.5965688229,7634257.720261598,6918546.0589870727,8970252.8213073779,9337651.4740949646,8354740.7926112842,8354740.7926112842,9091923.8037240468,9337651.4740949683,9730815.7466884386,9617781.0183178131,9364681.5178357661,9870880.5187998619,8099184.0154255275,7339885.5139793847,9516541.2181249931,9906314.4488673471,8863544.5068813097,8863544.5068813097,9645621.9633708373,9906314.448867349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,null,null,null,"Себестоимость продаж","Тариф перевозки груза","Текущие ремонты",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,104112453.43308595,null,null,0,79512.84,289338.39,611711.1,701960.09400000004,775787.9580000001,1061463.7638000001,1118533.9126499998,1006368.9520500001,1011977.2000800002,1106694.27792,1142524.7514450001,1196800.1296020001,1182897.9058742998,1151769.0136144497,1214026.79813415,996124.55231519998,902737.87553564995,1170446.3489703601,1218384.8430505292,1090133.806939947,1090133.806939947,1186322.0840228836,1218384.843050529,1269685.2574947616,1254936.3883420445,1221911.7465435695,1287961.0301405196,1056788.5375511956,957714.61215577112,1241726.531622655,1292584.4799923061,1156522.9557825895,1156522.9557825895,1258569.098939877,1292584.4799923061,1347009.0896761927,1331362.0143920751,1296326.1719080731,1366397.8568760774,1121146.9594880636,1016039.4320360576,1317347.6773984747,1371302.8748238375,1226955.2037897492,1226955.2037897492,1335215.9570653155,1371302.8748238378,1429041.9432374728,1412441.9610685525,1375272.4357772749,1449611.4863598302,1189424.8093208864,1077916.2334470532,1397574.1509520416,1454815.2199006095,1301676.7757005449,1301676.7757005449,1416530.6088505932,1454815.2199006095,1516070.597580635,1498459.6764976275,1459026.527116111,1537892.825879144,1261860.7802085285,1143561.332063979,1482686.416745021,1543413.4667925565,1380948.8913407084,1380948.8913407084,1502797.3229295942,1543413.4667925565,1608399.2969732955,1589715.8707963326,1547881.2426174819,1631550.4989751838,1338708.1017232276,1213204.2171866749,1572982.0195247927,1637407.3469202227,1465048.678823357,1465048.678823357,1594317.6798960064,1637407.3469202227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,null,null,null,"Себестоимость продаж","Тариф перевозки груза","Износ покрышек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,51015102.182212137,null,null,0,38961.291600000004,141775.81109999999,299738.43900000001,343960.44605999999,380136.09941999998,520117.24426200002,548081.61719849997,493120.78650450002,495868.82803920016,542280.19618080009,559837.12820805004,586432.06350498006,579619.97387840692,564366.81667108054,594873.13108573365,488101.03063444805,442341.55901246856,573518.71099547646,597008.57309475925,534165.56540057412,534165.56540057412,581297.82117121294,597008.57309475937,622145.7761724334,614918.83028760203,598736.75580634922,631100.90476885473,517826.38340008596,469280.15995632787,608446.00049510098,633366.39519623003,566696.24833346903,566696.24833346903,616698.85848053975,633366.39519623003,660034.4539413345,652367.38705211692,635199.82423495594,669534.94986927789,549362.01014915109,497859.32169766817,645500.3619252526,671938.40866368054,601208.0498569773,601208.0498569773,654255.81896200473,671938.40866368054,700230.55218636175,692096.56092359079,673883.49353086483,710309.62831631699,582818.15656723443,528178.95438905619,684811.33396650048,712859.45775129856,637821.62009326718,637821.62009326718,694099.99833679083,712859.45775129867,742874.59281451127,734245.2414838376,714922.99828689452,753567.48468078068,618311.78230217914,560345.0527113498,726516.34420506028,756272.59872835258,676664.9567569471,676664.9567569471,736370.68823550118,756272.59872835258,788115.65551691479,778960.77669020311,758461.80888256617,799459.74449784006,655966.96984438156,594470.06642147072,770761.18956714834,802329.59999090922,717873.85262344498,717873.85262344498,781215.66314904299,802329.5999909091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[171,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[172,null,null,null,null,null,null,"Себестоимость продаж","Тариф перевозки груза","ФОТ водителей",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,104804140.14020215,null,null,0,81311.687748923083,294914.2763577436,622990.5485128205,817052.78769230761,892550.88617222547,1062228.0921670564,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1192737.3669600741,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1247408.5360194114,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1284830.7920999939,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1323375.7158629936,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1363076.9873388831,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1403969.2969590498,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173,null,null,null,null,null,null,"Себестоимость продаж","Тариф перевозки груза","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,31441242.042060718,null,null,0,24393.506324676924,88474.282907323082,186897.16455384615,245115.83630769228,267765.26585166762,318668.42765011691,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,357821.21008802223,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,374222.56080582342,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,385449.23762999818,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,397012.71475889807,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,408923.09620166494,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,421190.78908771492,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,null,null,null,"Себестоимость продаж","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,null,"Себестоимость продаж","Погрузка-разгрузка","ГСМ",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,null,null,null,null,null,null,"Себестоимость продаж","Погрузка-разгрузка","Текущие ремонты",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,null,"Себестоимость продаж","Погрузка-разгрузка","Износ покрышек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[179,null,null,null,null,null,null,"Себестоимость продаж","Погрузка-разгрузка","ФОТ водителей",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,null,null,null,null,null,null,"Себестоимость продаж","Погрузка-разгрузка","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,null,null,null,null,null,null,"Себестоимость продаж","Доп.условия",null,null,3,"руб.",null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,null,null,null,null,null,null,"Себестоимость продаж","Доп.условия","ГСМ",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,null,null,null,null,"Себестоимость продаж","Доп.условия","Текущие ремонты",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[184,null,null,null,null,null,null,"Себестоимость продаж","Доп.условия","Износ покрышек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[186,null,null,null,null,null,null,"Себестоимость продаж","Доп.условия","ФОТ водителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,null,null,null,null,null,"Себестоимость продаж","Доп.условия","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[189]
[190,"PL(-)",null,null,null,null,null,"Себестоимость",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,790418631.25348651,null,null,0,605310.87207360007,2201398.1097650668,4653472.4580666674,5472817.8813000005,6034850.4881238937,8050427.1690271748,8531147.1266175024,7826377.2908474999,7861615.7826360008,8456754.7550640013,8681889.5637127515,9070452.7247139979,9030066.2947421856,8834473.0883761272,9225659.5011082441,7856507.0565458415,7269727.437447669,8951829.0121957622,9253042.5499994904,8447198.5397713352,8447198.5397713352,9051581.5474424511,9253042.5499994904,9599486.7980839889,9530633.8264994733,9323128.9938657247,9738138.6591332257,8285604.830696973,7663090.3327957224,9447631.8934459742,9767189.335701948,8912269.4252508953,8912269.4252508953,9553459.3580891863,9767189.3357019499,10133987.143195404,10060205.015773006,9840063.1388318613,10280346.892714154,8739353.7541261353,8078928.1233026963,9972148.264996551,10311166.755485915,9404182.222488394,9404182.222488394,10084420.622236535,10311166.755485915,10699535.307297345,10620501.75815049,10386953.240903631,10854050.275397351,9219210.6546693221,8518565.102928739,10527082.351251747,10886747.067811914,9924527.1767548434,9924527.1767548434,10646192.095047645,10886747.067811914,11297977.00500554,11213349.479846271,10965577.857899077,11461121.101793468,9726719.7481630985,8983404.8823215123,11114240.831067394,11495809.128866073,10474990.046443628,10474990.046443628,11240604.358260464,11495809.128866076,11931269.002028972,11840683.402732054,11577822.489008278,12103544.316455835,10263517.920389378,9474935.1792180389,11735539.037242543,12140344.844377164,11057357.87983519,11057357.87983519,11869598.103241671,12140344.844377166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,"PL(-)",null,null,null,null,null,"Себестоимость","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,0,null,null,null,null,790418631.25348651,null,null,0,605310.87207360007,2201398.1097650668,4653472.4580666674,5472817.8813000005,6034850.4881238937,8050427.1690271748,8531147.1266175024,7826377.2908474999,7861615.7826360008,8456754.7550640013,8681889.5637127515,9070452.7247139979,9030066.2947421856,8834473.0883761272,9225659.5011082441,7856507.0565458415,7269727.437447669,8951829.0121957622,9253042.5499994904,8447198.5397713352,8447198.5397713352,9051581.5474424511,9253042.5499994904,9599486.7980839889,9530633.8264994733,9323128.9938657247,9738138.6591332257,8285604.830696973,7663090.3327957224,9447631.8934459742,9767189.335701948,8912269.4252508953,8912269.4252508953,9553459.3580891863,9767189.3357019499,10133987.143195404,10060205.015773006,9840063.1388318613,10280346.892714154,8739353.7541261353,8078928.1233026963,9972148.264996551,10311166.755485915,9404182.222488394,9404182.222488394,10084420.622236535,10311166.755485915,10699535.307297345,10620501.75815049,10386953.240903631,10854050.275397351,9219210.6546693221,8518565.102928739,10527082.351251747,10886747.067811914,9924527.1767548434,9924527.1767548434,10646192.095047645,10886747.067811914,11297977.00500554,11213349.479846271,10965577.857899077,11461121.101793468,9726719.7481630985,8983404.8823215123,11114240.831067394,11495809.128866073,10474990.046443628,10474990.046443628,11240604.358260464,11495809.128866076,11931269.002028972,11840683.402732054,11577822.489008278,12103544.316455835,10263517.920389378,9474935.1792180389,11735539.037242543,12140344.844377164,11057357.87983519,11057357.87983519,11869598.103241671,12140344.844377166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,"SF(-)",null,null,null,null,null,"Себестоимость","Тариф перевозки груза","ГСМ",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,524900286.05847496,null,null,0,400877.23500000004,1458747.7162500003,3084043.4625000008,3539048.8072500005,3911264.2882500002,5351546.4758250015,5639275.1429437511,5073776.7999187503,5102051.7170700002,5579583.651180001,5760228.9552018763,6033867.3200767506,5963776.9421162633,5806835.4436395196,6120718.440593008,5022127.9512558011,4551303.4558255691,5901000.3427255657,6142690.2503797505,5496091.2766555669,5496091.2766555669,5981040.5069487048,6142690.2503797514,6401329.8398694247,6326970.9578911429,6160471.7221571663,6493470.1936251204,5327975.5434872787,4828477.8362853462,6260371.2635975517,6516780.0866278764,5830803.2354038889,5830803.2354038889,6345285.8738218797,6516780.0866278773,6791170.827117472,6712283.4892267119,6535644.450036536,6888922.5284168907,5652449.2540856535,5122532.1365151228,6641627.8735506432,6913651.993903514,6185899.1524399864,6185899.1524399864,6731713.7835376328,6913651.9939035159,7204753.1304889265,7121061.5537206195,6933665.1970437625,7308457.9103974784,5996683.4136594692,5434494.3436288945,7046103.0110498769,7334693.4003322385,6562620.4108235817,6562620.4108235817,7141675.1529550739,7334693.4003322385,7643522.596135702,7554734.2023422057,7355925.4075437272,7753542.997140686,6361881.433551332,5765455.0491558937,7475210.6844228152,7781376.2284124708,6962283.9938427368,6962283.9938427368,7576603.1697700396,7781376.2284124736,8109013.1222403655,8014817.5152648445,7803901.264863139,8225733.7656665519,6749320.0128546068,6116571.2616494875,7930451.0151041616,8255262.0407227892,7386287.0890677581,7386287.0890677581,8038018.3028090317,8255262.0407227911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,"SF(-)",null,null,null,null,null,"Себестоимость","Тариф перевозки груза","Текущие ремонты",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,86760377.860904962,null,null,0,66260.7,241115.32500000001,509759.25,584966.74500000011,646489.96500000008,884553.13650000014,932111.5938749999,838640.79337500012,843314.33340000024,922245.23160000006,952103.95953750005,997333.4413350001,985748.25489524985,959807.51134537475,1011688.9984451251,830103.79359600006,752281.56294637499,975371.95747530018,1015320.7025421078,908444.83911662246,908444.83911662246,988601.73668573634,1015320.7025421076,1058071.0479123015,1045780.3236183705,1018259.7887863079,1073300.858450433,880657.11462599633,798095.51012980926,1034772.1096855459,1077153.7333269217,963769.12981882459,963769.12981882459,1048807.5824498977,1077153.7333269217,1122507.5747301606,1109468.3453267294,1080271.8099233944,1138664.8807300646,934289.13290671969,846699.52669671469,1097789.7311653956,1142752.3956865314,1022462.669824791,1022462.669824791,1112679.9642210964,1142752.3956865314,1190868.2860312273,1177034.9675571271,1146060.3631477291,1208009.5719665252,991187.34110073873,898263.52787254436,1164645.1257933681,1212346.0165838413,1084730.6464171209,1084730.6464171209,1180442.1740421611,1212346.0165838413,1263392.1646505292,1248716.3970813563,1215855.439263426,1281577.3548992868,1051550.6501737738,952967.7767199825,1235572.0139541843,1286177.8889937971,1150790.7427839236,1150790.7427839236,1252331.1024413286,1286177.8889937971,1340332.7474777463,1324763.2256636105,1289901.0355145682,1359625.4158126533,1115590.0847693565,1011003.5143222292,1310818.3496039941,1364506.122433519,1220873.8990194642,1220873.8990194642,1328598.0665800055,1364506.122433519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[194,"SF(-)",null,null,null,null,null,"Себестоимость","Тариф перевозки груза","Износ покрышек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,42512585.151843429,null,null,0,32467.743000000006,118146.50925,249782.03250000003,286633.70504999999,316780.08285000001,433431.03688500001,456734.68099874997,410933.98875375005,413224.02336600015,451900.16348400008,466530.94017337507,488693.38625415007,483016.64489867247,470305.68055923382,495727.60923811141,406750.85886204004,368617.9658437238,477932.25916289707,497507.14424563275,445137.97116714512,445137.97116714512,484414.85097601078,497507.14424563281,518454.81347702787,512432.35857300169,498947.29650529101,525917.42064071225,431521.98616673832,391066.79996360658,507038.33374591748,527805.32933019171,472246.87361122423,472246.87361122423,513915.71540044982,527805.32933019171,550028.71161777875,543639.48921009747,529333.18686246336,557945.79155773157,457801.67512429261,414882.76808139018,537916.96827104385,559948.67388640053,501006.70821414777,501006.70821414777,545213.18246833736,559948.67388640053,583525.46015530149,576747.13410299236,561569.57794238743,591924.69026359753,485681.79713936202,440149.12865754683,570676.11163875042,594049.54812608217,531518.01674438932,531518.01674438932,578416.6652806591,594049.54812608229,619062.16067875945,611871.03456986474,595769.16523907881,627972.90390065056,515259.8185851493,466954.2105927915,605430.28683755023,630227.16560696054,563887.46396412258,563887.46396412258,613642.24019625096,630227.16560696054,656763.0462640957,649133.98057516932,632051.50740213855,666216.45374820009,546639.14153698471,495391.72201789229,642300.99130595697,668607.99999242439,598228.21051953756,598228.21051953756,651013.05262420257,668607.99999242427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[196,"BS(-)",null,null,null,null,null,"Себестоимость","Тариф перевозки груза","ФОТ водителей",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,104804140.14020215,null,null,0,81311.687748923083,294914.2763577436,622990.5485128205,817052.78769230761,892550.88617222547,1062228.0921670564,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1192737.3669600741,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1247408.5360194114,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1284830.7920999939,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1323375.7158629936,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1363076.9873388831,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1403969.2969590498,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197,"BS(-)",null,null,null,null,null,"Себестоимость","Тариф перевозки груза","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,31441242.042060718,null,null,0,24393.506324676924,88474.282907323082,186897.16455384615,245115.83630769228,267765.26585166762,318668.42765011691,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,357821.21008802223,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,374222.56080582342,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,385449.23762999818,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,397012.71475889807,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,408923.09620166494,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,421190.78908771492,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,"PL(-)",null,null,null,null,null,"Себестоимость","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,"SF(-)",null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","ГСМ",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,"SF(-)",null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","Текущие ремонты",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,"SF(-)",null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","Износ покрышек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[202,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[203,"BS(-)",null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","ФОТ водителей",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[204,"BS(-)",null,null,null,null,null,"Себестоимость","Погрузка-разгрузка","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205,"PL(-)",null,null,null,null,null,"Себестоимость","Доп.условия",null,null,3,"руб.",null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,"SF(-)",null,null,null,null,null,"Себестоимость","Доп.условия","ГСМ",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,"SF(-)",null,null,null,null,null,"Себестоимость","Доп.условия","Текущие ремонты",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,"SF(-)",null,null,null,null,null,"Себестоимость","Доп.условия","Износ покрышек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[210,"BS(-)",null,null,null,null,null,"Себестоимость","Доп.условия","ФОТ водителей",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,"BS(-)",null,null,null,null,null,"Себестоимость","Доп.условия","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[213]
[214,null,null,null,null,null,null,"Списание на себестоимость",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,0,null,null,null,790418631.25348651,null,null,0,605310.87207360007,2201398.1097650668,4653472.4580666674,5472817.8813000005,6034850.4881238937,8050427.1690271748,8531147.1266175024,7826377.2908474999,7861615.7826360008,8456754.7550640013,8681889.5637127515,9070452.7247139979,9030066.2947421856,8834473.0883761272,9225659.5011082441,7856507.0565458415,7269727.437447669,8951829.0121957622,9253042.5499994904,8447198.5397713352,8447198.5397713352,9051581.5474424511,9253042.5499994904,9599486.7980839889,9530633.8264994733,9323128.9938657247,9738138.6591332257,8285604.830696973,7663090.3327957224,9447631.8934459742,9767189.335701948,8912269.4252508953,8912269.4252508953,9553459.3580891863,9767189.3357019499,10133987.143195404,10060205.015773006,9840063.1388318613,10280346.892714154,8739353.7541261353,8078928.1233026963,9972148.264996551,10311166.755485915,9404182.222488394,9404182.222488394,10084420.622236535,10311166.755485915,10699535.307297345,10620501.75815049,10386953.240903631,10854050.275397351,9219210.6546693221,8518565.102928739,10527082.351251747,10886747.067811914,9924527.1767548434,9924527.1767548434,10646192.095047645,10886747.067811914,11297977.00500554,11213349.479846271,10965577.857899077,11461121.101793468,9726719.7481630985,8983404.8823215123,11114240.831067394,11495809.128866073,10474990.046443628,10474990.046443628,11240604.358260464,11495809.128866076,11931269.002028972,11840683.402732054,11577822.489008278,12103544.316455835,10263517.920389378,9474935.1792180389,11735539.037242543,12140344.844377164,11057357.87983519,11057357.87983519,11869598.103241671,12140344.844377166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[215,null,null,null,null,null,null,"Списание на себестоимость","ГСМ",null,null,1,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,524900286.05847496,null,null,0,400877.23500000004,1458747.7162500003,3084043.4625000008,3539048.8072500005,3911264.2882500002,5351546.4758250015,5639275.1429437511,5073776.7999187503,5102051.7170700002,5579583.651180001,5760228.9552018763,6033867.3200767506,5963776.9421162633,5806835.4436395196,6120718.440593008,5022127.9512558011,4551303.4558255691,5901000.3427255657,6142690.2503797505,5496091.2766555669,5496091.2766555669,5981040.5069487048,6142690.2503797514,6401329.8398694247,6326970.9578911429,6160471.7221571663,6493470.1936251204,5327975.5434872787,4828477.8362853462,6260371.2635975517,6516780.0866278764,5830803.2354038889,5830803.2354038889,6345285.8738218797,6516780.0866278773,6791170.827117472,6712283.4892267119,6535644.450036536,6888922.5284168907,5652449.2540856535,5122532.1365151228,6641627.8735506432,6913651.993903514,6185899.1524399864,6185899.1524399864,6731713.7835376328,6913651.9939035159,7204753.1304889265,7121061.5537206195,6933665.1970437625,7308457.9103974784,5996683.4136594692,5434494.3436288945,7046103.0110498769,7334693.4003322385,6562620.4108235817,6562620.4108235817,7141675.1529550739,7334693.4003322385,7643522.596135702,7554734.2023422057,7355925.4075437272,7753542.997140686,6361881.433551332,5765455.0491558937,7475210.6844228152,7781376.2284124708,6962283.9938427368,6962283.9938427368,7576603.1697700396,7781376.2284124736,8109013.1222403655,8014817.5152648445,7803901.264863139,8225733.7656665519,6749320.0128546068,6116571.2616494875,7930451.0151041616,8255262.0407227892,7386287.0890677581,7386287.0890677581,8038018.3028090317,8255262.0407227911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216,null,null,null,null,null,null,"Списание на себестоимость","Текущие ремонты",null,null,2,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,86760377.860904962,null,null,0,66260.7,241115.32500000001,509759.25,584966.74500000011,646489.96500000008,884553.13650000014,932111.5938749999,838640.79337500012,843314.33340000024,922245.23160000006,952103.95953750005,997333.4413350001,985748.25489524985,959807.51134537475,1011688.9984451251,830103.79359600006,752281.56294637499,975371.95747530018,1015320.7025421078,908444.83911662246,908444.83911662246,988601.73668573634,1015320.7025421076,1058071.0479123015,1045780.3236183705,1018259.7887863079,1073300.858450433,880657.11462599633,798095.51012980926,1034772.1096855459,1077153.7333269217,963769.12981882459,963769.12981882459,1048807.5824498977,1077153.7333269217,1122507.5747301606,1109468.3453267294,1080271.8099233944,1138664.8807300646,934289.13290671969,846699.52669671469,1097789.7311653956,1142752.3956865314,1022462.669824791,1022462.669824791,1112679.9642210964,1142752.3956865314,1190868.2860312273,1177034.9675571271,1146060.3631477291,1208009.5719665252,991187.34110073873,898263.52787254436,1164645.1257933681,1212346.0165838413,1084730.6464171209,1084730.6464171209,1180442.1740421611,1212346.0165838413,1263392.1646505292,1248716.3970813563,1215855.439263426,1281577.3548992868,1051550.6501737738,952967.7767199825,1235572.0139541843,1286177.8889937971,1150790.7427839236,1150790.7427839236,1252331.1024413286,1286177.8889937971,1340332.7474777463,1324763.2256636105,1289901.0355145682,1359625.4158126533,1115590.0847693565,1011003.5143222292,1310818.3496039941,1364506.122433519,1220873.8990194642,1220873.8990194642,1328598.0665800055,1364506.122433519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,null,null,null,null,null,null,"Списание на себестоимость","Износ покрышек",null,null,3,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,42512585.151843429,null,null,0,32467.743000000006,118146.50925,249782.03250000003,286633.70504999999,316780.08285000001,433431.03688500001,456734.68099874997,410933.98875375005,413224.02336600015,451900.16348400008,466530.94017337507,488693.38625415007,483016.64489867247,470305.68055923382,495727.60923811141,406750.85886204004,368617.9658437238,477932.25916289707,497507.14424563275,445137.97116714512,445137.97116714512,484414.85097601078,497507.14424563281,518454.81347702787,512432.35857300169,498947.29650529101,525917.42064071225,431521.98616673832,391066.79996360658,507038.33374591748,527805.32933019171,472246.87361122423,472246.87361122423,513915.71540044982,527805.32933019171,550028.71161777875,543639.48921009747,529333.18686246336,557945.79155773157,457801.67512429261,414882.76808139018,537916.96827104385,559948.67388640053,501006.70821414777,501006.70821414777,545213.18246833736,559948.67388640053,583525.46015530149,576747.13410299236,561569.57794238743,591924.69026359753,485681.79713936202,440149.12865754683,570676.11163875042,594049.54812608217,531518.01674438932,531518.01674438932,578416.6652806591,594049.54812608229,619062.16067875945,611871.03456986474,595769.16523907881,627972.90390065056,515259.8185851493,466954.2105927915,605430.28683755023,630227.16560696054,563887.46396412258,563887.46396412258,613642.24019625096,630227.16560696054,656763.0462640957,649133.98057516932,632051.50740213855,666216.45374820009,546639.14153698471,495391.72201789229,642300.99130595697,668607.99999242439,598228.21051953756,598228.21051953756,651013.05262420257,668607.99999242427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[219,null,null,null,null,null,null,"Списание на себестоимость","ФОТ водителей",null,null,0,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,104804140.14020215,null,null,0,81311.687748923083,294914.2763577436,622990.5485128205,817052.78769230761,892550.88617222547,1062228.0921670564,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1156173.6221538461,1192737.3669600741,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1228864.963716923,1247408.5360194114,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1265730.9126284306,1284830.7920999939,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1303702.8400072837,1323375.7158629936,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1342813.925207502,1363076.9873388831,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1383098.342963727,1403969.2969590498,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,1424591.293252639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,null,null,null,null,null,null,"Списание на себестоимость","Соцсборы",null,null,0,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,31441242.042060718,null,null,0,24393.506324676924,88474.282907323082,186897.16455384615,245115.83630769228,267765.26585166762,318668.42765011691,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,357821.21008802223,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,368659.4891150769,374222.56080582342,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,379719.27378852916,385449.23762999818,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,391110.85200218513,397012.71475889807,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,402844.17756225058,408923.09620166494,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,414929.5028891181,421190.78908771492,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,427377.3879757917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221]
[222,"BS",null,null,null,null,null,"Незавершенное производство",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2978103.6672004461,null,null,0,304286.56832640001,802978.44419466658,1537970.1551279984,1282085.1600479968,1820500.9688107707,2219189.6564375982,2086066.4652365893,1937281.7221295983,2100161.8619519994,2175337.3111007959,2190215.785411492,2358715.3039859682,2202240.7388931215,2280478.0214395374,2358715.3039859384,1732817.0436145514,2124003.4563466758,2405657.6735137999,2244488.8714681864,2083320.069422543,2244488.8714681864,2325073.2724909782,2325073.272491008,2477827.4037192166,2311823.5376122296,2394825.4706657529,2477827.4037192464,1813811.9392912388,2228821.6045587361,2527628.5635513365,2356644.5814611316,2185660.5993709564,2356644.5814611614,2442136.572506249,2442136.572506249,2603457.4204578996,2427343.9189049602,2515400.6696814299,2603457.4204578996,1899003.4142462015,2339287.1681284904,2656291.4709237814,2474894.5643242002,2293497.6577247381,2474894.5643242598,2565593.0176239014,2565593.017623961,2735980.2150514126,2549141.4012539387,2642560.8081526756,2735980.2150514126,1988624.9598614573,2455721.9943552017,2792031.8591907024,2599587.8809792995,2407143.9027678967,2599587.8809793591,2695809.8700850606,2695809.8700850606,2875792.8149664402,2677575.5174087286,2776684.1661877632,2875792.8149664402,2082923.6247354746,2578466.8686299324,2935258.0042337179,2731094.1877492666,2526930.3712648153,2731094.1877493858,2833176.0959916115,2833176.0959916115,3023315.7443609238,2813027.013381958,2918171.3788714409,3023315.744361043,2182160.8204448223,2707882.6478923559,3086402.3636547327,2869804.9707462788,2653207.5778377056,2869804.9707461596,2978103.6672003269,2978103.6672004461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,"BS",null,null,null,null,null,"Незавершенное производство","ГСМ",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1651052.4081447124,null,null,0,160350.89400000003,423148.19249999989,810469.19249999896,605150.3303999994,959355.38489999995,1181263.2054299973,1074446.8517474979,955063.86822000146,1085756.8186080009,1146076.6418640018,1158014.9402167499,1255531.9878139496,1129978.7890325561,1192755.3884232566,1255531.9878139496,753319.19268837571,1067202.1896418631,1293197.9474483728,1163878.1527035385,1034558.3579587042,1163878.1527035385,1228538.0500759482,1228538.0500759482,1331993.8858718127,1198794.4972846359,1265394.1915782243,1331993.8858718276,799196.3315230906,1132194.8029910326,1371953.7024479508,1234758.3322031498,1097562.9619583488,1234758.3322031498,1303356.0173255503,1303356.0173255503,1413112.3135213852,1271801.0821692646,1342456.6978453398,1413112.3135213852,847867.38811281323,1201145.4664931893,1455505.6829270422,1309955.114634335,1164404.5463416278,1309955.114634335,1382730.3987807035,1382730.3987807035,1499170.8534148932,1349253.7680734396,1424212.3107441664,1499170.8534148932,899502.51204895973,1274295.2254027128,1544145.9790173769,1389731.381115675,1235316.7832139134,1389731.3811156154,1466938.6800665259,1466938.6800665259,1590470.3583879471,1431423.3225491643,1510946.8404685855,1590470.3583879471,954282.21503281593,1351899.8046298027,1638184.4691396356,1474366.0222257376,1310547.57531178,1474366.0222257376,1556275.2456827164,1556275.2456827164,1687330.0032138824,1518597.0028924942,1602963.5030531883,1687330.0032138824,1012398.0019283891,1434230.5027318001,1737949.9033102393,1564154.9129792452,1390359.9226482511,1564154.9129792452,1651052.4081447124,1651052.4081447124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,"BS",null,null,null,null,null,"Незавершенное производство","Текущие ремонты",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,272901.22448673844,null,null,0,26504.28,69941.849999999977,133961.84999999998,100024.84799999977,158571.13799999957,195250.11659999937,177594.52094999934,157861.79639999941,179463.93695999961,189434.15567999892,191407.42813499831,207525.94839899801,186773.35355909914,197149.6509790495,207525.94839899801,124515.5690393988,176397.05613914877,213751.72685096785,192376.55416587181,171001.38148077577,192376.55416587554,203064.14050842449,203064.14050842449,220164.27865650132,198147.85079085082,209156.06472367793,220164.27865650505,132098.56719390303,187139.63685802743,226769.2070161961,204092.28631457686,181415.36561295763,204092.28631457686,215430.74666538462,215430.74666538462,233572.28322668001,210215.05490401387,221893.6690653488,233572.28322668374,140143.36993601173,198536.44074268639,240579.45172349364,216521.50655114651,192463.56137879938,216521.50655114651,228550.47913731635,228550.47913731635,247796.83527519554,223017.1517476812,235406.99351143837,247796.83527520299,148678.10116513073,210627.30998392403,255230.74033346027,229707.66630011052,204184.59226676822,229707.66630011797,242469.20331679285,242469.20331679285,262887.66254346818,236598.89628912508,249743.27941630036,262887.66254347563,157732.59752609581,223454.51316195726,270774.29241977632,243696.86317779869,216619.43393582106,243696.86317780614,257235.57779879868,257235.57779879868,278897.52119238675,251007.7690731436,264952.64513276517,278897.52119237185,167338.51271544397,237062.89301352203,287264.44682814181,258538.00214533508,229811.55746252835,258538.00214533508,272901.22448673844,272901.22448673844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,"BS",null,null,null,null,null,"Незавершенное производство","Износ покрышек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,133721.59999848902,null,null,0,12987.0972,34271.506499999989,65641.30649999989,49012.175519999815,77699.857619999791,95672.557133999886,87021.315265499754,77352.280235999729,87937.32911039982,92822.736283199862,93789.639786149841,101687.71471550968,91518.943243958987,96603.328979734331,101687.71471550968,61012.628829305992,86434.557508183643,104738.34615697525,94264.51154127717,83790.676925579086,94264.511541276239,99501.428849123418,99501.428849123418,107880.49654168077,97092.446887513623,102486.4717145972,107880.49654168077,64728.297925006598,91698.422060428187,111116.91143793054,100005.22029413842,88893.529150344431,100005.22029413655,105561.06586603262,105561.06586603262,114450.41878106631,103005.37690296024,108727.89784201421,114450.41878106818,68670.251268640161,97282.855963908136,117883.93134450167,106095.538210053,94307.145075600594,106095.53821004927,111989.73477727547,111989.73477727547,121420.44928483665,109278.40435635298,115349.42682059482,121420.44928483665,72852.26957090199,103207.38189211115,125063.06276338175,112556.75648704171,100050.45021070167,112556.75648703799,118809.90962520614,118809.90962520614,128814.95464627817,115933.45918165147,122374.20691396669,128814.9546462819,77288.972787767649,109492.71144933999,132679.40328567103,119411.46295710281,106143.52262853459,119411.46295710653,126045.43312139064,126045.43312139064,136659.78538424522,122993.80684582144,129826.79611503333,136659.78538425267,81995.87123055011,116160.81757660955,140759.57894577831,126683.62105119973,112607.66315662116,126683.62105119973,133721.59999848902,133721.59999848902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[226,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[227,"BS",null,null,null,null,null,"Незавершенное производство","ФОТ водителей",null,null,0,"руб.",null,null,null,null,null,null,null,null,null,null,708021.8727465421,null,null,0,80341.767020307685,212012.99630358972,406075.23548307666,406075.23548307642,480672.76022367179,574618.29021046218,574618.29021046311,574618.29021046311,574618.29021046311,574618.29021046311,574618.29021046311,610745.88696731068,610745.88696731068,610745.88696731068,610745.88696731068,610745.88696731068,610745.88696730882,610745.88696730882,610745.88696730882,610745.88696730882,610745.88696730882,610745.88696730882,610745.88696730882,629068.26357632875,629068.26357632875,629068.26357632875,629068.26357632875,629068.26357632875,629068.26357632875,629068.26357632875,629068.26357632875,629068.26357632875,629068.26357632875,629068.26357632875,629068.26357632875,647940.31148361415,647940.31148361415,647940.31148361415,647940.31148361415,647940.31148361415,647940.31148361415,647940.31148361415,647940.31148361415,647940.31148361415,647940.31148361415,647940.31148361415,647940.31148361415,667378.52082812041,667378.52082812041,667378.52082812041,667378.52082812041,667378.52082812041,667378.52082812041,667378.52082812041,667378.52082812041,667378.52082811296,667378.52082811296,667378.52082811296,667378.52082811296,687399.87645295262,687399.87645295262,687399.87645295262,687399.87645295262,687399.87645295262,687399.87645295262,687399.87645295262,687399.87645295262,687399.87645295262,687399.87645295262,687399.87645295262,687399.87645295262,708021.8727465421,708021.8727465421,708021.8727465421,708021.8727465421,708021.8727465421,708021.8727465421,708021.8727465421,708021.8727465421,708021.8727465421,708021.8727465421,708021.8727465421,708021.8727465421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,"BS",null,null,null,null,null,"Незавершенное производство","Соцсборы",null,null,0,"руб.",null,null,null,null,null,null,null,null,null,null,212406.56182396784,null,null,0,24102.530106092305,63603.898891076882,121822.57064492302,121822.57064492302,144201.82806710154,172385.48706313851,172385.48706313851,172385.48706313851,172385.48706313828,172385.48706313875,172385.48706313875,183223.76609019376,183223.76609019376,183223.76609019376,183223.76609019376,183223.76609019376,183223.76609019376,183223.76609019376,183223.76609019376,183223.76609019376,183223.76609019376,183223.76609019376,183223.76609019376,188720.47907289956,188720.47907289956,188720.47907290049,188720.47907290049,188720.47907290049,188720.47907290049,188720.47907290049,188720.47907290049,188720.47907290049,188720.47907290049,188720.47907290049,188720.47907290049,194382.09344508685,194382.09344508685,194382.09344508685,194382.09344508685,194382.09344508685,194382.09344508685,194382.09344508685,194382.09344508685,194382.09344508685,194382.09344508685,194382.09344508685,194382.09344508685,200213.55624843761,200213.55624843761,200213.55624843761,200213.55624843761,200213.55624843761,200213.55624843761,200213.55624843761,200213.55624843761,200213.55624843761,200213.55624843761,200213.55624843761,200213.55624843761,206219.962935891,206219.962935891,206219.962935891,206219.962935891,206219.962935891,206219.962935891,206219.962935891,206219.962935891,206219.962935891,206219.962935891,206219.962935891,206219.962935891,212406.56182396784,212406.56182396784,212406.56182396784,212406.56182396784,212406.56182396784,212406.56182396784,212406.56182396784,212406.56182396784,212406.56182396784,212406.56182396784,212406.56182396784,212406.56182396784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229]
[230,"PL",null,null,null,null,null,"Валовая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,963248518.58475685,null,null,0,781293.66647639987,2844301.7388474327,6014004.487058335,6768488.7079424988,7493921.7644486092,10410587.857898455,10879997.631592028,9638245.9874301553,9700333.5696382523,10748923.846930498,11145594.511037765,11646483.526283165,11398406.286937296,11056408.109574948,11740404.464299645,9346417.2227631956,8320422.6906761453,11207847.877619512,11686141.846221976,10287861.18316366,10287861.18316366,11336571.680457402,11686141.846221976,12166244.350619903,11932030.179627527,11574728.064731617,12289332.294523429,9788217.4902520776,8716311.1455643568,11732628.6389162,12232041.27057823,10771252.696157683,10771252.696157683,11866844.126973093,12232041.270578228,12733634.144911623,12489006.355664171,12115747.933356967,12862264.777971368,10249455.821820959,9129680.5548993628,12280362.956816453,12801774.900237191,11275818.206316488,11275818.206316488,12420285.726757016,12801774.900237191,13325759.308520094,13070263.438965691,12680370.766814761,13460156.111116627,10730907.406060096,9561229.3896072954,12851962.251165535,13396287.259232163,11802398.273758285,11802398.273758285,12997815.012863699,13396287.259232171,13943598.150737653,13676760.705373915,13269529.427710053,14083991.983037777,11233373.039390745,10011679.206399156,13448367.904347263,14016553.810984615,12351861.005001726,12351861.005001726,13600380.609488893,14016553.810984612,14588160.895973716,14309488.610614905,13884187.102934811,14734790.11829499,11757679.564534372,10481775.041494112,14070551.765402485,14663581.469303466,12925102.506089581,12925102.506089581,14228961.728499994,14663581.469303461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,"PL",null,null,null,null,null,"Валовая прибыль","Тариф перевозки груза",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,963248518.58475685,null,null,0,781293.66647639987,2844301.7388474327,6014004.487058335,6768488.7079424988,7493921.7644486092,10410587.857898455,10879997.631592028,9638245.9874301553,9700333.5696382523,10748923.846930498,11145594.511037765,11646483.526283165,11398406.286937296,11056408.109574948,11740404.464299645,9346417.2227631956,8320422.6906761453,11207847.877619512,11686141.846221976,10287861.18316366,10287861.18316366,11336571.680457402,11686141.846221976,12166244.350619903,11932030.179627527,11574728.064731617,12289332.294523429,9788217.4902520776,8716311.1455643568,11732628.6389162,12232041.27057823,10771252.696157683,10771252.696157683,11866844.126973093,12232041.270578228,12733634.144911623,12489006.355664171,12115747.933356967,12862264.777971368,10249455.821820959,9129680.5548993628,12280362.956816453,12801774.900237191,11275818.206316488,11275818.206316488,12420285.726757016,12801774.900237191,13325759.308520094,13070263.438965691,12680370.766814761,13460156.111116627,10730907.406060096,9561229.3896072954,12851962.251165535,13396287.259232163,11802398.273758285,11802398.273758285,12997815.012863699,13396287.259232171,13943598.150737653,13676760.705373915,13269529.427710053,14083991.983037777,11233373.039390745,10011679.206399156,13448367.904347263,14016553.810984615,12351861.005001726,12351861.005001726,13600380.609488893,14016553.810984612,14588160.895973716,14309488.610614905,13884187.102934811,14734790.11829499,11757679.564534372,10481775.041494112,14070551.765402485,14663581.469303466,12925102.506089581,12925102.506089581,14228961.728499994,14663581.469303461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,"PL",null,null,null,null,null,"Валовая прибыль","Погрузка-разгрузка",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233,"PL",null,null,null,null,null,"Валовая прибыль","Доп.условия",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[234,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"промежуточный расчет финпотока",null,-121116.52799999999,2691900.9802313847,6351024.4885881022,12167855.304991025,5564299.0328155998,13246606.935749747,15385285.162314821,12092738.556047097,10273015.326400572,13370842.308296759,13822534.220878312,13656457.578041881,15395952.801883398,12374986.015936933,14194606.731563982,15437409.517635539,5281862.5564484466,13777304.787780903,16385862.945633974,12824584.748920206,10961059.635743137,14056247.187075771,14594625.830010306,14171938.497802557,16085548.733458467,12939413.670141226,14856511.938351324,16161744.410571894,5494021.7040581387,14440203.185936149,17161263.196010828,13410428.653469218,11460591.71812129,14716989.528624736,15274594.453674098,14826192.914305829,16836487.772251256,13527618.140854053,15547455.141306449,16918248.131759174,5712539.4659242257,15133536.913900543,17971603.197430279,14021051.680852734,11981022.361760587,15407066.748918884,15984382.312191114,15508701.960171897,17620552.665385477,14140480.428132797,16268603.564161289,17708244.596353114,5937440.3429205194,15858625.97096929,18818358.454523854,14657380.585702838,12523111.646405883,16127682.76670582,16725188.066294475,16220569.082014389,18439091.685680248,14778905.563844828,17021164.163007326,18533105.274329081,6168731.0480655786,16616842.819024926,19703060.389830839,15320368.167067464,13087639.071814949,16880084.410196774,17498251.206480749,16962932.761232194,19293500.41611864,15443822.548147561,17806384.431334011,19394250.384830862,6406398.4197050743,17409614.136297725,20627298.003480598,16010993.288282154,13675403.352712797,17665562.4632985,18304852.883514032,19089059.808116972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"промежуточный расчет НДС к уплате",null,0,75460.027709999966,476451.53638916649,1113220.2890250003,1686455.9098484998,1498051.0358478336,2205146.5617851256,2529640.3779419065,2290623.7012555311,2145563.5222948501,2398374.5751189003,2507706.9077401031,2562836.0876454329,2663198.4700372955,2476652.6351639144,2612661.6305275783,2492254.1583294077,1774561.5374538624,2403967.680532435,2722665.9515567361,2444637.7866425035,2281841.0168994418,2531061.3330208808,2641267.5666852044,2676339.5013872404,2783406.7457072148,2586605.0197836063,2728687.4623777932,2608680.4271776872,1850594.5765715078,2508941.1762682898,2845446.284072306,2555015.6801184001,2382304.5870979857,2643305.313318518,2759090.7375620976,2794599.9995111367,2908810.4419881934,2701184.1692330102,2849598.0760268364,2730407.3603232573,1929636.1162466833,2618210.258509025,2973525.5438764021,2670166.4970781151,2486937.2984927571,2760263.8832378122,2881910.9445837229,2917798.1777343028,3039618.368536971,2820567.0933859525,2975580.5318736113,2857667.1648883726,2011787.2648924005,2731930.3526913971,3107116.1543959617,2790282.2358689783,2595894.3790897722,2882116.782179812,3009922.2260063598,3046120.1063228175,3176046.6047007977,2944936.2785372948,3106827.6921404274,2990701.6026152759,2097151.1316421852,2850260.9745123349,3246437.892656602,2915561.5922325933,2709335.5149755338,3009049.259607804,3143324.8540280713,3179757.3838528241,3318318.6664964501,3074479.7524282895,3243538.2912024516,3129762.3395361225,2185832.7377568735,2973365.7069088602,3391718.0544779953,3046210.1142888386,2827424.8689268241,3141252.135409195,3282325.4317969875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[237,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,989265057.9128176,null,null,0,3109467.4436477851,10000645.610081654,22565352.291981012,25841573.197648112,38851088.616946131,52919107.975248665,62217027.604036346,69887572.419133902,81588392.872099817,93272629.197995231,104531465.54943426,117794409.80456023,127186135.74004269,139174759.22303012,152274127.87463182,153546407.15669906,166594289.86326495,181361719.0561558,191133974.39478961,199312592.94667336,211563179.66834816,223905533.63352254,235513533.03026792,249352739.29243979,259169192.85438222,271726252.92518049,285450655.04242599,286726261.86008704,300424658.91857541,315910353.88230968,326125596.28834027,334672796.80832583,347512661.69693726,360439718.58409023,372588858.53001863,387086194.14212418,397344769.67872268,410495681.4299975,424873419.57557654,426147784.39339161,440527998.85672086,456765517.151923,467442004.16176391,476372659.43938184,489828734.29567021,503366632.72720081,516080457.61211711,531265638.62238657,541984330.38103294,555755560.25446308,570816135.87346089,572084138.73588109,587178928.60987294,604203325.30218363,615359954.32351267,624689428.93123281,638789801.79992819,652965762.28877723,666268743.37675548,682172740.42108929,693370154.90795612,707789258.67330277,723563417.62367976,724819339.94129729,740662983.02272117,758510873.31567788,770167195.78364313,779911354.15291715,794685314.3241154,809527678.42829096,823445243.72219217,840100329.41239595,851795697.25340831,866891358.95433581,883411138.39147544,884648611.0197264,901276972.45220542,919986596.66086388,932162831.77280998,942338045.62710762,957816130.06416333,973354400.54495049,989265057.9128176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238,null,null,null,null,null,null,"АКТИВЫ","Дебиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[239,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,9746284.9413972646,null,null,0,309856.45080000005,827769.78916666715,1602849.744166668,1257112.5219466682,1979656.2325800019,2468848.3027260043,2336792.9446095061,2173730.8776690043,2486392.4048106107,2671293.6357978117,2766500.842624363,3027828.8649379071,2864241.8196135685,3056673.9236545172,3253057.4056018535,2361626.5499213971,3015579.5934281154,3519459.3040503329,3350964.6473662602,3174330.1521950336,3489341.901647862,3687546.9688100517,3764875.4344380088,4042118.3333104551,3868568.8369258586,4072720.0561029203,4281063.2921008412,3335344.2973094527,4029123.0811657254,4563689.0661648382,4384933.0848887116,4197541.5489615612,4531737.5139560513,4742013.2697083931,4824051.0388930868,5118178.0303068683,4934059.3695924412,5150643.3980173655,5371674.7370875962,4368361.4555133991,5104391.3673065081,5671512.4207920469,5481870.2002561986,5283066.519791089,5637615.0190537572,5860696.5683314204,5947730.4376594611,6259769.7628503107,6064438.2756983638,6294212.2714543529,6528704.4190739356,5464289.3586519025,6245143.492073182,6846802.217716001,6645610.7859495208,6434699.9613441303,6810840.464211911,7047507.6798405871,7139841.9118107557,7470884.4319057539,7263657.2571862973,7507424.4892838411,7756197.2086934745,6626959.2710917406,7455367.4212384187,8093667.1632728763,7880223.1733117625,7656467.8794878908,8055515.3389802724,8306595.5880407244,8404552.9747378603,8755755.9843066186,8535908.6746467054,8794521.3311789706,9058444.3092006221,7860435.7811989337,8739293.9876895845,9416466.1840139553,9190023.4550642818,8952641.4638464972,9375990.9136220291,9642361.949850291,9746284.9413972646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,2978103.6672004461,null,null,0,304286.56832640001,802978.44419466658,1537970.1551279984,1282085.1600479968,1820500.9688107707,2219189.6564375982,2086066.4652365893,1937281.7221295983,2100161.8619519994,2175337.3111007959,2190215.785411492,2358715.3039859682,2202240.7388931215,2280478.0214395374,2358715.3039859384,1732817.0436145514,2124003.4563466758,2405657.6735137999,2244488.8714681864,2083320.069422543,2244488.8714681864,2325073.2724909782,2325073.272491008,2477827.4037192166,2311823.5376122296,2394825.4706657529,2477827.4037192464,1813811.9392912388,2228821.6045587361,2527628.5635513365,2356644.5814611316,2185660.5993709564,2356644.5814611614,2442136.572506249,2442136.572506249,2603457.4204578996,2427343.9189049602,2515400.6696814299,2603457.4204578996,1899003.4142462015,2339287.1681284904,2656291.4709237814,2474894.5643242002,2293497.6577247381,2474894.5643242598,2565593.0176239014,2565593.017623961,2735980.2150514126,2549141.4012539387,2642560.8081526756,2735980.2150514126,1988624.9598614573,2455721.9943552017,2792031.8591907024,2599587.8809792995,2407143.9027678967,2599587.8809793591,2695809.8700850606,2695809.8700850606,2875792.8149664402,2677575.5174087286,2776684.1661877632,2875792.8149664402,2082923.6247354746,2578466.8686299324,2935258.0042337179,2731094.1877492666,2526930.3712648153,2731094.1877493858,2833176.0959916115,2833176.0959916115,3023315.7443609238,2813027.013381958,2918171.3788714409,3023315.744361043,2182160.8204448223,2707882.6478923559,3086402.3636547327,2869804.9707462788,2653207.5778377056,2869804.9707461596,2978103.6672003269,2978103.6672004461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,null,null,null,null,null,null,"АКТИВЫ","Авансы выданные",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,121116.52799999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,976540669.30421984,null,null,-121116.52799999999,2495324.4245213848,8369897.3767203204,19424532.392686345,23302375.515653446,35050931.415555358,48231070.016085058,57794168.194190249,65776559.819335297,77001838.605337203,88425998.251096621,99574748.921398401,112407865.63563636,122119653.18153599,133837607.27793607,146662355.16504404,149451963.5631631,161454706.81349015,175436602.07859167,185538520.87595516,194054942.72505578,205829348.89523211,217892913.39222151,229423584.3233389,242832793.55541012,252988800.47984412,265258707.39841184,278691764.3466059,281577105.62348634,294166714.23285097,308819036.25259352,319384018.62199044,328289594.65999329,340624279.60152006,353255568.74187559,365322670.91861928,379364558.6913594,389983366.39022529,402829637.36229873,416898287.41803104,419880419.52363199,433084320.32128584,448437713.26020718,459485239.39718354,468796095.26186603,481716224.71229219,494940343.14124548,507567134.15683371,522269888.64448488,533370750.7040807,546818787.17485607,561551451.23933554,564631224.4173677,578478063.12344456,594564491.22527695,606114755.65658391,615847585.06712079,629379373.45473695,643222444.73885155,656433091.5948596,671826063.1742171,683428922.1333611,697505150.01783121,712931427.60001981,716109457.04547012,730629148.73285282,747481948.14817131,759555878.42258215,769727955.90216446,783898704.79738569,798387906.74425864,812207514.65146267,828321257.68372846,840446761.56537962,855178666.24428535,871329378.33791375,874606014.41808259,889829795.81662345,907483728.11319518,920103003.34699941,930732196.58542347,945570334.17979515,960733934.92789984,976540669.30421984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[243,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[244,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,989265057.91281712,null,null,0,3109467.4436477842,10000645.610081652,22565352.291981012,25841573.197648115,38851088.616946138,52919107.975248657,62217027.604036354,69887572.419133902,81588392.872099787,93272629.197995216,104531465.54943427,117794409.80456023,127186135.74004269,139174759.22303015,152274127.87463191,153546407.15669912,166594289.86326501,181361719.05615589,191133974.39478961,199312592.94667339,211563179.66834819,223905533.6335226,235513533.03026789,249352739.29243979,259169192.85438216,271726252.92518038,285450655.04242593,286726261.86008698,300424658.91857541,315910353.88230968,326125596.28834027,334672796.80832583,347512661.69693726,360439718.58409029,372588858.53001869,387086194.1421243,397344769.6787228,410495681.42999756,424873419.57557654,426147784.39339167,440527998.85672098,456765517.151923,467442004.16176409,476372659.43938196,489828734.29567033,503366632.72720098,516080457.61211723,531265638.62238663,541984330.38103318,555755560.2544632,570816135.87346125,572084138.73588133,587178928.60987329,604203325.3021841,615359954.32351303,624689428.93123293,638789801.79992795,652965762.28877735,666268743.37675548,682172740.42108941,693370154.90795624,707789258.67330277,723563417.62368,724819339.94129765,740662983.02272141,758510873.31567824,770167195.7836436,779911354.15291739,794685314.32411551,809527678.42829108,823445243.72219229,840100329.41239595,851795697.25340807,866891358.95433569,883411138.39147508,884648611.01972616,901276972.45220506,919986596.66086328,932162831.77280939,942338045.62710714,957816130.06416273,973354400.54495013,989265057.91281712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,963248518.58475685,null,null,0,781293.66647639987,3625595.4053238323,9639599.8923821673,16408088.600324666,23902010.364773273,34312598.222671732,45192595.85426376,54830841.841693915,64531175.411332168,75280099.258262664,86425693.769300431,98072177.295583591,109470583.58252089,120526991.69209583,132267396.15639548,141613813.37915868,149934236.06983483,161142083.94745433,172828225.79367632,183116086.97683999,193403948.16000366,204740519.84046108,216426661.68668306,228592906.03730297,240524936.21693051,252099664.28166214,264388996.57618555,274177214.0664376,282893525.21200198,294626153.85091817,306858195.12149638,317629447.81765407,328400700.51381177,340267544.64078486,352499585.91136307,365233220.05627471,377722226.41193891,389837974.34529585,402700239.12326723,412949694.94508821,422079375.49998754,434359738.45680398,447161513.35704118,458437331.56335765,469713149.76967412,482133435.49643111,494935210.39666831,508260969.70518839,521331233.14415407,534011603.91096884,547471760.02208543,558202667.42814553,567763896.81775284,580615859.06891835,594012146.32815051,605814544.6019088,617616942.8756671,630614757.88853085,644011045.14776301,657954643.29850066,671631404.00387454,684900933.4315846,698984925.41462243,710218298.45401323,720229977.66041243,733678345.56475973,747694899.37574434,760046760.38074613,772398621.38574791,785999001.99523675,800015555.80622137,814603716.70219505,828913205.31280994,842797392.41574478,857532182.53403974,869289862.09857416,879771637.14006829,893842188.90547073,908505770.37477422,921430872.88086379,934355975.38695335,948584937.11545336,963248518.58475685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,16147335.003513813,null,null,0,1670648.377356,4408655.4402449997,8444037.9942449965,6304881.7023696005,9995239.0480026007,12247486.935953841,11140001.41514951,9902223.4801328927,11257264.587940544,11882668.176159471,12006445.969661146,12954323.283055454,11658890.954749912,12306607.118902713,12954323.283055484,7772593.9698333144,11011174.7905972,13278181.365131915,11950363.228618681,10622545.092105508,11950363.228618681,12614272.296875238,12614272.296875238,13610135.899260104,12249122.30933404,12929629.104297042,13610135.899260044,8166081.5395560265,11568615.514371037,13950389.296741605,12555350.367067456,11160311.437393308,12555350.367067456,13252869.831904531,13252869.831904531,14299149.029160142,12869234.126244068,13584191.577702045,14299149.029160023,8579489.417495966,12154276.674786091,14656627.754889131,13190964.979400277,11725302.203911424,13190964.979400396,13923796.367144823,13923796.367144823,15023043.448761463,13520739.103885412,14271891.276323557,15023043.448761702,9013826.069257021,12769586.931447506,15398619.534980774,13858757.581482649,12318895.627984524,13858757.58148241,14628688.558231592,14628688.558231592,15783585.023355246,14205226.521019697,14994405.772187471,15783585.023355246,9470151.0140132904,13416047.269851923,16178174.648938894,14560357.184045076,12942539.71915102,14560357.184044838,15369265.916491747,15369265.916491747,16582629.015161991,14924366.113645792,15753497.564404011,16582629.015161991,9949577.4090969563,14095234.662887335,16997194.740540743,15297475.266486645,13597755.792432547,15297475.266486645,16147335.003513813,16147335.003513813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[247,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,8729531.2899442911,null,null,0,528202.63599999994,1625126.3600000003,3828072.1751999995,2474960.6647999994,4180120.475440003,5434083.9189000055,4959491.4369000047,4229568.1995840073,4875013.9751040041,5184922.8658500016,5174386.9127496108,5784817.2549476475,5073569.2317983508,5358068.4410580695,6069316.464207381,3176907.8367335647,4665787.0318594277,5958361.772596091,5372293.4015210569,4590868.9067543447,5225776.3087522984,5567649.5252127349,5489507.0757360458,6137112.6257739663,5382549.5980148613,5684374.8091184795,6438937.8368775845,3370381.5239906311,4949933.4620996714,6321226.0045471787,5699466.0696736872,4870452.8231756985,5544026.0859553218,5906719.3812981844,5823818.0566483736,6510862.7846835852,5710346.8685339689,6030553.2349938154,6831069.1511434317,3575637.7588016391,5251384.4099414945,6706188.6682240367,6046563.553316772,5167063.4001070261,5881657.2745899558,6266438.5916191936,6178488.5762982368,6907374.328270793,6058106.9928276539,6397813.9270049334,7247081.2624480724,3793394.098312676,5571193.7205069661,7114595.5581189394,6414799.2737137675,5481737.5611736178,6239850.2026125193,6648064.7018488646,6554758.5305948853,7328033.4248625636,6427045.7086910009,6787440.7951596975,7688428.5113313198,4024411.7989001274,5910479.4180860519,7547874.4276086092,6805460.54948318,5815575.3786492348,6619857.0799517632,7052931.842191577,6953943.3251081705,7774310.6604367495,6818452.792350173,7200795.9395847321,8156653.8076711893,4269498.4774528742,6270427.6146472692,8007539.9802496433,7219913.0969463587,6169743.9192086458,7023006.3761205673,7482455.3913807869,8729531.2899442911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248,null,null,null,null,null,null,"ПАССИВЫ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,712295.64662630856,null,null,0,80826.727384615384,213292.7528205128,408526.39384615375,408526.39384615375,483574.20545641053,578086.81107692374,578086.8110769242,578086.8110769242,578086.8110769242,578086.8110769242,578086.8110769242,614432.4818584621,614432.4818584621,614432.4818584621,614432.4818584621,614432.4818584621,614432.4818584621,614432.4818584621,614432.4818584621,614432.4818584621,614432.4818584621,614432.4818584621,614432.4818584621,632865.4563142173,632865.4563142173,632865.4563142173,632865.4563142173,632865.4563142173,632865.4563142173,632865.4563142173,632865.45631421357,632865.45631421357,632865.45631421357,632865.45631421357,632865.45631421357,651851.42000363767,651851.42000363767,651851.42000363767,651851.42000363767,651851.42000363767,651851.42000363767,651851.42000363767,651851.42000363767,651851.42000363767,651851.42000363767,651851.42000363767,651851.42000363767,671406.96260374784,671406.96260374784,671406.96260374784,671406.96260374784,671406.96260374784,671406.96260374784,671406.96260374784,671406.96260374784,671406.96260374784,671406.96260374784,671406.96260374784,671406.96260374784,691549.17148186266,691549.17148186266,691549.17148186266,691549.17148186266,691549.17148186266,691549.17148186266,691549.17148186266,691549.17148186266,691549.17148186266,691549.17148186266,691549.17148186266,691549.17148186266,712295.64662630856,712295.64662630856,712295.64662630856,712295.64662630856,712295.64662630856,712295.64662630856,712295.64662630856,712295.64662630856,712295.64662630856,712295.64662630856,712295.64662630856,712295.64662630856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,427377.38797579333,null,null,0,48496.036430769229,127975.65169230767,245115.83630769225,245115.83630769223,290144.52327384613,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615382,346852.08664615406,346852.08664615359,368659.48911507707,368659.48911507707,368659.48911507707,368659.48911507707,368659.48911507707,368659.48911507707,368659.48911507707,368659.48911507707,368659.48911507707,368659.48911507707,368659.48911507707,368659.48911507707,379719.27378852945,379719.27378852945,379719.27378852945,379719.27378852852,379719.27378852852,379719.27378852852,379719.27378852852,379719.27378852852,379719.27378852852,379719.27378852852,379719.27378852852,379719.27378852852,391110.85200218484,391110.85200218484,391110.85200218484,391110.85200218484,391110.85200218484,391110.85200218484,391110.85200218484,391110.85200218484,391110.85200218484,391110.85200218484,391110.85200218484,391110.85200218484,402844.17756224982,402844.17756225169,402844.17756225169,402844.17756225169,402844.17756225169,402844.17756225169,402844.17756225169,402844.17756225169,402844.17756225169,402844.17756225169,402844.17756225169,402844.17756225169,414929.50288911909,414929.50288911909,414929.50288911909,414929.50288911909,414929.50288911909,414929.50288911909,414929.50288911909,414929.50288911909,414929.50288911909,414929.50288911909,414929.50288911909,414929.50288911909,427377.38797579333,427377.38797579333,427377.38797579333,427377.38797579333,427377.38797579333,427377.38797579333,427377.38797579333,427377.38797579333,427377.38797579333,427377.38797579333,427377.38797579333,427377.38797579333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[252]
[253,null,null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,28315502.953434143,null,null,0,110434,161131.38888888888,255117.5,234836.9,282855.01111111109,318691,307634.5,296389,307804.59999999998,313436.79999999999,313616.34999999998,325980.625,320552.32500000001,326193.97499999998,332835.625,287702.42499999999,315910.67499999999,332835.625,321552.32500000001,310269.02500000002,321552.32500000001,327193.97499999998,327193.97499999998,336245.05374999996,331679.40375,337321.05374999996,344012.70374999999,298879.50374999997,327087.75374999997,344012.70374999999,332729.40375,321446.10375000001,332729.40375,338371.05374999996,338371.05374999996,347524.4153625,343983.9948625,349625.64486250002,356369.79486250004,311236.59486249997,339444.84486249997,356369.79486250004,345086.4948625,333803.19486250001,345086.4948625,350728.14486250002,350728.14486250002,359986.85782337503,357666.39370837505,363308.04370837501,370107.31870837498,324974.11870837503,353182.36870837503,370107.31870837498,358824.01870837505,347540.718708375,358824.01870837505,364465.66870837501,364465.66870837501,373832.89355807623,372965.67151962622,378607.32151962619,385464.47776962625,340331.27776962623,368539.52776962623,385464.47776962625,374181.17776962626,362897.87776962621,374181.17776962626,379822.82776962628,379822.82776962628,389301.81986481848,390167.37686521502,395809.02686521504,402726.958427715,357593.75842771499,385802.00842771499,402726.958427715,391443.65842771501,380160.35842771502,391443.65842771501,397085.30842771498,397085.30842771498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прочие производственные расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,468419.07257812534,null,null,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[261,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2296475,null,null,0,4500,11875,22500,16800,26350,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[264,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,5421270.8825950166,null,null,0,59500,59500,59500,59500,59500,59500,59500,59500,59500,59500,59500,59500,61355,61355,61355,61355,61355,61355,61355,61355,61355,61355,61355,61355,63272.65,63272.65,63272.65,63272.65,63272.65,63272.65,63272.65,63272.65,63272.65,63272.65,63272.65,63272.65,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,65255.529500000004,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,67306.365384999997,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,69428.043346549981,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,71623.620346946496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[266,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1225199.1672911583,null,null,0,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[267,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,112074.49099999998,null,null,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1210.0000000000002,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1331.0000000000005,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1464.1000000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1610.5100000000004,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,1771.5610000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[271,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.условия",null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[275,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,7506117.7311743479,null,null,0,11500,30347.222222222219,58125,58125,68802.777777777781,82250,82250,82250,82250,82250,82250,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[277,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,3040097.2800000007,null,null,0,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,34560,34560,34560,34560,34560,34560,34560,34560,34560,34560,34560,34560,41472,41472,41472,41472,41472,41472,41472,41472,41472,41472,41472,41472,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,59719.679999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280]
[283,"BS(+)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,780698.45429687458,null,null,0,0,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[285,"BS(+)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.условия",null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,390349.22714843729,null,null,0,0,0,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[290,"BS(+)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1913729.1666666667,null,null,0,3750,9895.8333333333339,18750,14000,21958.333333333336,26250,23625,21000,23625,24937.5,24937.5,26250,23625,24937.5,26250,15750,22312.5,26250,23625,21000,23625,24937.5,24937.5,26250,23625,24937.5,26250,15750,22312.5,26250,23625,21000,23625,24937.5,24937.5,26250,23625,24937.5,26250,15750,22312.5,26250,23625,21000,23625,24937.5,24937.5,26250,23625,24937.5,26250,15750,22312.5,26250,23625,21000,23625,24937.5,24937.5,26250,23625,24937.5,26250,15750,22312.5,26250,23625,21000,23625,24937.5,24937.5,26250,23625,24937.5,26250,15750,22312.5,26250,23625,21000,23625,24937.5,24937.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[291,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[294,"BS(+)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1225199.1672911583,null,null,0,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[296,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[300,"BS(+)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.условия",null,3,0,null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[304,"BS(+)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,0,0,null,null,null,"начисление",null,null,null,null,null,null,2251835.3193523013,null,null,0,3450,9104.1666666666661,17437.5,17437.5,20640.833333333332,24675,24675,24675,24675,24675,24675,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"BS(+)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,0,null,null,null,"начисление",null,null,null,null,null,null,2533414.399999999,null,null,0,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,28800,34560,34560,34560,34560,34560,34560,34560,34560,34560,34560,34560,34560,41472,41472,41472,41472,41472,41472,41472,41472,41472,41472,41472,41472,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,49766.399999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[309,null,null,null,null,null,null,"НДС к возмещению",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2208058.9185520839,null,null,0,6163.9999999999854,10530,20175.833333333314,16795.733333333308,22485.233333333308,25544.333333333314,23701.583333333314,21827.333333333314,23729.933333333291,24668.633333333302,24698.558333333291,25638.833333333314,24441.61666666664,25381.891666666605,26488.833333333372,18966.63333333336,23668.00833333336,26488.833333333372,24608.283333333384,22727.733333333395,24608.283333333384,25548.558333333349,25548.558333333349,26488.833333333314,25426.61666666664,26366.891666666605,27482.166666666628,19959.966666666616,24661.341666666616,27482.166666666628,25601.61666666664,23721.066666666651,25601.61666666664,26541.891666666605,26541.891666666605,27482.166666666628,26581.783333333326,27522.058333333349,28646.083333333372,21123.883333333302,25825.258333333302,28646.083333333372,26765.533333333326,24884.983333333337,26765.533333333326,27705.808333333349,27705.808333333349,28646.083333333372,27939.716666666733,28879.991666666698,30013.204166666663,22491.004166666709,27192.379166666709,30013.204166666663,28132.654166666733,26252.104166666686,28132.654166666733,29072.929166666698,29072.929166666698,30013.204166666721,29539.45583333337,30479.730833333335,31622.590208333393,24100.390208333381,28801.765208333381,31622.590208333393,29742.040208333405,27861.490208333358,29742.040208333405,30682.315208333428,30682.315208333428,31622.590208333335,31427.762041666661,32368.037041666685,33521.025635416678,25998.825635416666,30700.200635416666,33521.025635416678,31640.475635416689,29759.925635416701,31640.475635416689,32580.750635416654,32580.750635416654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310]
[313,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,936838.14515625068,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[315,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.условия",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,468419.07257812534,null,null,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2294480,null,null,0,4200,11383.333333333334,21791.666666666668,17180,25713.333333333332,31156.666666666668,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2294480,null,null,0,4200,11383.333333333334,21791.666666666668,17180,25713.333333333332,31156.666666666668,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,31395,28560,29820,31395,19740,26250,31185,28560,25410,28140,29820,29925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[323,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,4057131.0476319473,null,null,0,22500,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45675,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,47045.25,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,48456.607499999998,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49910.305724999998,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,51407.61489674999,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52949.843343652494,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[324,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1209079.4612880168,null,null,0,0,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1320889.0050000004,null,null,248.39999999999998,1152.3,4305.3,8036.9400000000005,12149.52,11310.96,15572.13,17104.5,15817.41,15044.400000000001,16619.714999999997,17382.329999999998,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,17508.014999999999,17508.014999999999,17874.674999999999,16866.36,16958.024999999998,16591.364999999998,12649.769999999999,16224.704999999998,17599.68,16133.039999999999,15308.055,16774.695,15674.714999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[330,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Доп.условия",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,7455445.1368403984,null,null,0,5750,20923.611111111109,44236.111111111109,58125,63463.888888888891,75526.388888888891,82250,82250,82250,82250,82250,84835.625,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,88732.568750000006,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,91394.5458125,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,94136.382186875009,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,96960.473652481247,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,99869.287862055673,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[334,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2221431.7627519318,null,null,0,0,3450,9104.1666666666661,17437.5,17437.5,20640.833333333332,24675,24675,24675,24675,24675,24675,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338]
[339,"BS",null,null,null,null,null,"Задолженность перед персоналом",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,77538.771005851217,null,null,0,28250,37673.611111111109,51562.5,51562.500000000029,56901.388888888876,63625,63625,63625,63625,63625,63625,66210.625,66885.625,66885.625,66885.625,66885.625,66885.625,66885.625,66885.625,66885.625,66885.625,66885.625,66885.625,68196.943750000093,68892.19374999986,68892.193749999627,68892.19374999986,68892.193750000093,68892.193750000093,68892.193750000093,68892.193750000093,68892.193750000093,68892.193750000093,68892.193750000093,68892.193750000093,70242.852062500082,70958.959562500007,70958.959562500939,70958.959562500473,70958.959562500007,70958.959562500007,70958.959562500007,70958.959562500473,70958.959562500007,70958.959562500007,70958.959562500007,70958.959562500007,72350.137624375056,73087.728349374607,73087.728349374607,73087.728349374607,73087.728349374607,73087.728349374607,73087.728349374607,73087.728349374607,73087.728349374607,73087.728349374607,73087.728349374607,73087.728349374607,74520.641753106378,75280.360199856572,75280.360199855641,75280.360199855641,75280.360199855641,75280.360199856572,75280.360199855641,75280.360199855641,75280.360199855641,75280.360199856572,75280.360199857503,75280.360199855641,76756.261005698703,77538.771005852148,77538.771005853079,77538.771005851217,77538.771005851217,77538.771005852148,77538.771005851217,77538.771005851217,77538.771005851217,77538.771005852148,77538.771005853079,77538.771005851217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[342]
[343,"BS",null,null,null,null,null,"Задолженность по прямым расходам",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,37128.944999990985,null,null,-698.4,3645.7999999999956,10978.833333333292,24921.059999999939,16440.939999999915,27434.713333333406,34235.25,30980.25,26586.840000000084,30339.540000000037,32269.125,32145.645000000019,34598.129999999888,30440.655000000261,32145.645000000484,36093.120000000112,19214.054999999702,28237.334999999031,34598.129999998957,31188.149999999441,26781.509999999776,30440.655000000261,32394.80999999959,32145.644999999553,34598.12999999919,30440.654999999213,32145.644999999669,36093.119999999995,19214.055000000284,28237.335000000661,34598.13000000047,31188.15000000177,26781.51000000129,30440.655000002822,32394.810000002035,32145.645000002813,34598.130000003031,30440.65500000352,32145.645000000834,36093.12000000081,19214.055000001914,28237.33500000136,34598.130000001285,31188.150000002002,26781.510000002105,30440.65500000352,32394.81000000285,32145.645000001648,34598.130000002682,30440.655000002356,32145.645000002813,36093.12000000244,19214.055000002962,28237.335000002058,34598.130000004079,31188.150000003632,26781.51000000257,30440.655000002356,32394.810000003781,32145.645000004675,34598.130000005011,30440.655000003288,32145.645000003045,36093.120000000345,19214.054999999469,28237.334999995539,34598.129999994999,31188.149999994086,26781.509999993956,30440.654999992112,32394.809999992838,32145.644999995129,34598.129999992205,30440.654999990715,32145.644999988377,36093.119999991497,19214.054999993648,28237.334999994142,34598.129999997094,31188.149999996647,26781.509999996051,30440.654999994673,32394.809999991208,37128.944999990985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[347,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,936838.14515625068,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.условия",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,468419.07257812534,null,null,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5512.5,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,5788.1250000000009,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6077.53125,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6381.4078125000005,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,6700.4782031249997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[352,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2296475,null,null,0,4500,11875,22500,16800,26350,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,31500,28350,29925,31500,18900,26775,31500,28350,25200,28350,29925,29925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,2272535,null,null,0,2250,6837.5,14975,16462.5,23285,26060,28380,27720,27720,28192.5,29452.5,30712.5,29452.5,30082.5,30240,24727.5,26617.5,26775,28507.5,27720,27720,28192.5,29452.5,30712.5,29452.5,30082.5,30240,24727.5,26617.5,26775,28507.5,27720,27720,28192.5,29452.5,30712.5,29452.5,30082.5,30240,24727.5,26617.5,26775,28507.5,27720,27720,28192.5,29452.5,30712.5,29452.5,30082.5,30240,24727.5,26617.5,26775,28507.5,27720,27720,28192.5,29452.5,30712.5,29452.5,30082.5,30240,24727.5,26617.5,26775,28507.5,27720,27720,28192.5,29452.5,30712.5,29452.5,30082.5,30240,24727.5,26617.5,26775,28507.5,27720,27720,28192.5,29452.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[357,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,4083997.2243038495,null,null,0,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[358,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,1225199.1672911583,null,null,0,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13500,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,13905,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14322.15,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,14751.8145,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15194.368934999997,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,15650.200003049998,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,16119.706003141497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[360,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[363,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,12798050.330526643,null,null,0,34950,59451.388888888883,95562.5,95562.5,109443.61111111111,126925,126925,126925,126925,126925,126925,133647.625,137647.625,137647.625,137647.625,137647.625,137647.625,137647.625,137647.625,137647.625,137647.625,137647.625,137647.625,141057.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,145857.05374999999,149368.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,155128.76536250001,158745.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,165657.828323375,169383.40317307622,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,177677.80317307625,181515.1452682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,191468.4252682685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[368,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,2251835.3193523013,null,null,0,3450,9104.1666666666661,17437.5,17437.5,20640.833333333332,24675,24675,24675,24675,24675,24675,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[371,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[372]
[376,"PL(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Погрузка-разгрузка",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,390349.22714843729,null,null,0,0,0,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[377,"PL(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Доп.условия",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,390349.22714843729,null,null,0,0,0,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4375,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4593.75,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,4823.4375000000009,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5064.609375,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5317.8398437500009,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,5583.7318359375004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,5708768.75,null,null,0,7500,22416.666666666668,45552.083333333336,44093.75,59341.666666666672,72070.833333333343,72212.5,66412.5,69037.5,72712.5,74418.75,77437.5,73106.25,74287.5,77043.75,57356.25,63525,72843.75,72318.75,66412.5,69037.5,72712.5,74418.75,77437.5,73106.25,74287.5,77043.75,57356.25,63525,72843.75,72318.75,66412.5,69037.5,72712.5,74418.75,77437.5,73106.25,74287.5,77043.75,57356.25,63525,72843.75,72318.75,66412.5,69037.5,72712.5,74418.75,77437.5,73106.25,74287.5,77043.75,57356.25,63525,72843.75,72318.75,66412.5,69037.5,72712.5,74418.75,77437.5,73106.25,74287.5,77043.75,57356.25,63525,72843.75,72318.75,66412.5,69037.5,72712.5,74418.75,77437.5,73106.25,74287.5,77043.75,57356.25,63525,72843.75,72318.75,66412.5,69037.5,72712.5,74418.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[382,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,1901260.4166666667,null,null,0,1875,6822.916666666667,14322.916666666668,16375,17979.166666666668,24104.166666666668,24937.5,22312.5,22312.5,24281.25,24937.5,25593.75,24937.5,24281.25,25593.75,21000,19031.25,24281.25,24937.5,22312.5,22312.5,24281.25,24937.5,25593.75,24937.5,24281.25,25593.75,21000,19031.25,24281.25,24937.5,22312.5,22312.5,24281.25,24937.5,25593.75,24937.5,24281.25,25593.75,21000,19031.25,24281.25,24937.5,22312.5,22312.5,24281.25,24937.5,25593.75,24937.5,24281.25,25593.75,21000,19031.25,24281.25,24937.5,22312.5,22312.5,24281.25,24937.5,25593.75,24937.5,24281.25,25593.75,21000,19031.25,24281.25,24937.5,22312.5,22312.5,24281.25,24937.5,25593.75,24937.5,24281.25,25593.75,21000,19031.25,24281.25,24937.5,22312.5,22312.5,24281.25,24937.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[385,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,4083997.2243038495,null,null,0,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,52167.333343499995,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,53732.353343804993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,88966.506666666683,null,null,0,0,166.66666666666669,333.33333333333337,500,666.66666666666674,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,850,866.66666666666674,883.33333333333337,900,916.66666666666674,916.66666666666674,916.66666666666674,916.66666666666674,916.66666666666674,916.66666666666674,916.66666666666674,916.66666666666674,935,953.33333333333337,971.66666666666674,990.00000000000023,1008.3333333333336,1008.3333333333336,1008.3333333333336,1008.3333333333336,1008.3333333333336,1008.3333333333336,1008.3333333333336,1008.3333333333336,1028.5000000000002,1048.666666666667,1068.8333333333337,1089.0000000000005,1109.1666666666672,1109.1666666666672,1109.1666666666672,1109.1666666666672,1109.1666666666672,1109.1666666666672,1109.1666666666672,1109.1666666666672,1131.3500000000006,1153.533333333334,1175.7166666666672,1197.9000000000005,1220.0833333333339,1220.0833333333339,1220.0833333333339,1220.0833333333339,1220.0833333333339,1220.0833333333339,1220.0833333333339,1220.0833333333339,1244.4850000000006,1268.886666666667,1293.2883333333339,1317.6900000000005,1342.0916666666672,1342.0916666666672,1342.0916666666672,1342.0916666666672,1342.0916666666672,1342.0916666666672,1342.0916666666672,1342.0916666666672,1368.9335000000005,1395.7753333333339,1422.6171666666673,1449.459000000001,1476.3008333333344,1476.3008333333344,1476.3008333333344,1476.3008333333344,1476.3008333333344,1476.3008333333344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[390,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Тариф перевозки груза",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,1110900.375,null,null,0,2070,5462.5,10462.5,7812,12384.500000000002,14805,13466.25,11970.000000000002,13608,14364,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,15277.5,13749.750000000002,14513.625,15277.5,9166.5,12985.875,15277.5,13749.750000000002,12222,13749.750000000002,14513.625,14513.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[393,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[395,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ менеджеров по продаже",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,7506117.7311743479,null,null,0,11500,30347.222222222219,58125,58125,68802.777777777781,82250,82250,82250,82250,82250,82250,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,87421.25,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,90043.887499999997,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,92745.204125000004,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,95527.56024875,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,98393.387056212494,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,101345.18866789887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[396,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,0,"руб.",null,null,null,"учет",null,null,null,null,null,null,2251835.3193523013,null,null,0,3450,9104.1666666666661,17437.5,17437.5,20640.833333333332,24675,24675,24675,24675,24675,24675,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,26226.375,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27013.166249999998,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,27823.561237500002,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,28658.268074625001,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,29518.016116863746,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,30403.556600369659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[398,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[401,"BS",null,null,null,null,null,"Незавершенное производство",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,36847.652499988675,null,null,0,4583.333333333343,12520.833333333314,23718.75,21958.333333333372,28658.333333333372,35337.500000000233,34000.000000000233,30587.500000000233,32425.000000000233,34525,34918.75,36231.25,34083.333333333489,34675.000000000466,36431.250000000466,26358.333333333489,29787.5,35693.75,34250,30837.5,32675,34775,35168.75,36481.25,34341.666666666977,34940,36701.25,26631.666666666977,30062.5,35968.75,34525,31112.5,32950,35050,35443.75,36756.25,34625.833333333954,35231.500000001863,36998.250000001863,26932.333333335817,30365.000000003725,36271.250000003725,34827.500000003725,31415.000000003725,33252.500000003725,35352.500000003725,35746.250000003725,37058.750000003725,34938.416666669771,35552.150000002235,37324.950000001118,27263.066666666418,30697.749999998137,36603.999999998137,35160.249999998137,31747.749999998137,33585.249999996275,35685.249999996275,36078.999999996275,37391.499999996275,35282.258333329111,35904.864999994636,37684.319999992847,27626.873333323747,31063.774999987334,36970.024999987334,35526.274999987334,32113.774999987334,33951.274999987334,36051.274999987334,36445.024999987334,37757.524999987334,35660.484166655689,36292.851499989629,38079.626999989152,28027.060666654259,31466.402499988675,37372.652499988675,35928.902499988675,32516.402499988675,34353.902499988675,36453.902499988675,36847.652499988675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[404,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"промежуточный расчет НДС к уплате",null,0,69296.027709999995,465921.53638916649,1093044.4556916668,1669660.1765151666,1475565.8025145002,2179602.2284517922,2505938.794608573,2268796.367922198,2121833.5889615165,2373705.9417855674,2483008.3494067695,2537197.2543120994,2638756.8533706293,2451270.7434972478,2586172.7971942448,2473287.5249960739,1750893.5291205291,2377478.8471991015,2698057.6682234025,2421910.0533091701,2257232.7335661082,2505512.7746875477,2615719.0083518713,2649850.6680539073,2757980.1290405486,2560238.1281169397,2701205.2957111266,2588720.4605110204,1825933.2349048413,2481459.0096016228,2819844.6674056388,2531294.6134517333,2356702.9704313194,2616763.4216518514,2732548.845895431,2767117.8328444697,2882228.6586548598,2673662.1108996766,2820951.9926935029,2709283.476989924,1903810.85791335,2589564.1751756915,2946760.0105430689,2645281.5137447817,2460171.7651594239,2732558.0749044791,2854205.1362503897,2889152.0944009693,3011678.6518703043,2791687.1017192858,2945567.3277069447,2835176.1607217062,1984594.8857257338,2701917.1485247305,3078983.5002292949,2764030.1317023113,2567761.7249231054,2853043.8530131453,2980849.2968396931,3016106.9021561509,3146507.1488674646,2914456.5477039614,3075205.1019320944,2966601.2124069426,2068349.3664338519,2818638.3843040019,3216695.8524482688,2887700.10202426,2679593.4747672006,2978366.9443994709,3112642.5388197382,3148134.7936444907,3286890.9044547835,3042111.7153866226,3210017.2655670349,3103763.5139007056,2155132.537121457,2939844.6812734436,3360077.5788425785,3016450.1886534216,2795784.3932914073,3108671.3847737783,3249744.6811615708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[409,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,9746284.9413972646,null,null,0,309856.45080000005,827769.78916666715,1602849.744166668,1257112.5219466682,1979656.2325800019,2468848.3027260043,2336792.9446095061,2173730.8776690043,2486392.4048106107,2671293.6357978117,2766500.842624363,3027828.8649379071,2864241.8196135685,3056673.9236545172,3253057.4056018535,2361626.5499213971,3015579.5934281154,3519459.3040503329,3350964.6473662602,3174330.1521950336,3489341.901647862,3687546.9688100517,3764875.4344380088,4042118.3333104551,3868568.8369258586,4072720.0561029203,4281063.2921008412,3335344.2973094527,4029123.0811657254,4563689.0661648382,4384933.0848887116,4197541.5489615612,4531737.5139560513,4742013.2697083931,4824051.0388930868,5118178.0303068683,4934059.3695924412,5150643.3980173655,5371674.7370875962,4368361.4555133991,5104391.3673065081,5671512.4207920469,5481870.2002561986,5283066.519791089,5637615.0190537572,5860696.5683314204,5947730.4376594611,6259769.7628503107,6064438.2756983638,6294212.2714543529,6528704.4190739356,5464289.3586519025,6245143.492073182,6846802.217716001,6645610.7859495208,6434699.9613441303,6810840.464211911,7047507.6798405871,7139841.9118107557,7470884.4319057539,7263657.2571862973,7507424.4892838411,7756197.2086934745,6626959.2710917406,7455367.4212384187,8093667.1632728763,7880223.1733117625,7656467.8794878908,8055515.3389802724,8306595.5880407244,8404552.9747378603,8755755.9843066186,8535908.6746467054,8794521.3311789706,9058444.3092006221,7860435.7811989337,8739293.9876895845,9416466.1840139553,9190023.4550642818,8952641.4638464972,9375990.9136220291,9642361.949850291,9746284.9413972646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[412,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,950594416.24794734,null,null,-121814.92799999999,2439900.2245213846,8186282.5989425406,19042140.397130787,22693462.233431216,34201184.351110905,47105734.599418379,56381644.860856906,64085081.409335271,75030038.228670523,86167359.292763263,97027068.691398382,109566433.09896968,118979032.46153599,130397879.46460272,142920228.03504401,145424221.57649639,157143745.44015676,170825654.70859164,180627219.48428842,188851693.4017224,200332814.67523205,212096687.9105548,223325464.2600055,236429467.86666006,246276176.92901072,258236834.67549509,271357308.56160581,273946851.23640299,286243056.71368426,300585208.9913435,310839653.59365708,319443097.95457667,331474314.25402009,343795728.38729233,355550752.23695272,369277211.29929698,379575605.08363366,392101477.45917797,405846351.27838111,408521491.60745299,421420796.09857768,436452826.12096977,447178621.31641692,456176152.32957029,468781619.9634673,481684670.21089137,493988189.72495043,508364281.80801064,519132439.86072481,532247753.26945835,546644270.69439626,549404681.69288659,562934553.68942177,578687248.47171247,589903411.55847764,599310545.71447289,612515301.88254726,626024934.58212018,638899939.5335865,653953836.5699985,665210327.38797104,678940132.67175484,694016515.84138215,696861435.33427119,711050412.53909254,727555730.86184978,739281812.01869941,749114446.47072041,762944415.3733803,777086430.9626919,790556649.19233477,806317526.92123342,818081385.72906113,832451554.40814328,848237008.04397953,851165170.12635612,866042872.99710476,883333960.15588415,895590022.22689605,905864408.39252758,920346401.94910705,935147452.29441953,950594416.24794734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[414,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,963355652.50904405,null,null,-698.4,3058626.5769811175,9829551.6656372081,22206679.046425454,25254618.248759225,38029999.885835022,51829110.058581986,60838504.270703018,68226681.50913389,79649017.495433137,91048515.239661872,102018704.06943424,114989208.51789355,124079598.35337602,135769706.40969685,148568431.99463192,149545023.50336576,162313115.98993167,176786465.43615589,186256923.00312293,194140181.12334001,206099320.44834813,218144083.15185586,229450581.71693447,242985894.8536897,252490910.97021541,264739320.20226365,278152900.50742584,279122639.13967031,292531063.89940864,307712495.3710596,317615756.26000679,325857412.60290909,338395646.34943724,351014928.22950691,362852383.59835196,377035603.00006163,386971634.2054643,399802753.02687657,413858481.68592638,414815788.81054568,428894839.63401252,444816901.26268542,455170213.58099729,463784131.50708604,476927382.04684532,490146312.29684681,502537259.43023384,517397090.53591233,527780957.9543438,541220078.49906552,555946280.27852178,556884859.07806659,571666116.92585051,588362686.54861951,599183770.47540665,608184137.32858503,621959315.47773826,635803937.38204587,648771670.31548226,664337905.31687081,675186842.42089963,689260146.19222653,704686190.18504238,705598945.10343194,721115310.60396111,738621626.05435658,749928655.6547606,759329958.49647307,773764976.17510986,788262253.9217242,801830823.28806412,818134356.17490053,829465981.90125608,844200539.96969342,860356847.72454059,861235793.78866589,877521516.03518593,895874201.3560518,907685779.55520558,917502773.83671105,932626551.73597431,947804371.81396937,963355652.50904405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[415,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,937177922.20237458,null,null,0,681606.99980973324,3383244.8497682768,9173505.5868266113,15722192.711435776,22962444.698106609,33086565.056005064,43681292.270930424,53041564.091693908,62459660.494665496,72921916.174929321,83778986.644300416,95126440.878916919,106226588.54085422,116982776.2337625,128418590.15639548,137486198.67082533,145517807.86150149,156425215.19745433,167812969.25200963,177809876.64350662,187802631.2850036,198839657.54879433,210224547.72834963,222082348.35855287,233705986.16776374,244970358.40374535,256944921.41118544,266444149.78102085,274861465.34783518,286283469.69966805,298206939.43316293,308677054.59223729,319143017.00131166,330700131.96620142,342620737.8246963,355035642.2209121,367205115.94838041,378999365.9618749,391535673.77831709,401484950.97194225,410304444.60697913,422262990.10226643,434745000.29097444,445708487.78576177,456667822.53054911,468767185.92077696,481246332.23448497,494242063.26851505,506980479.69710571,519327036.14521211,532448870.941787,542867233.34997201,552105907.43337095,564623681.81999481,577687833.96468532,589165531.12390184,600639075.53311837,613303597.80644035,626364886.07613087,639965977.03747714,653297202.28549814,666219226.72918856,679951156.27966499,690858240.98482776,700533619.33033228,713634051.59711826,727304722.52054155,739318134.63798201,751327394.00542247,764580734.10235012,778248541.15077341,792480335.31709063,806428987.27204871,819950365.75249326,834317736.71349597,845733768.77890468,855863881.35443985,869571133.43704998,883873467.97356117,896444757.54685843,909011894.37015569,922878451.54086339,937177922.20237458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[417,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,8729531.2899442911,null,null,0,528202.63599999994,1625126.3600000003,3828072.1751999995,2474960.6647999994,4180120.475440003,5434083.9189000055,4959491.4369000047,4229568.1995840073,4875013.9751040041,5184922.8658500016,5174386.9127496108,5784817.2549476475,5073569.2317983508,5358068.4410580695,6069316.464207381,3176907.8367335647,4665787.0318594277,5958361.772596091,5372293.4015210569,4590868.9067543447,5225776.3087522984,5567649.5252127349,5489507.0757360458,6137112.6257739663,5382549.5980148613,5684374.8091184795,6438937.8368775845,3370381.5239906311,4949933.4620996714,6321226.0045471787,5699466.0696736872,4870452.8231756985,5544026.0859553218,5906719.3812981844,5823818.0566483736,6510862.7846835852,5710346.8685339689,6030553.2349938154,6831069.1511434317,3575637.7588016391,5251384.4099414945,6706188.6682240367,6046563.553316772,5167063.4001070261,5881657.2745899558,6266438.5916191936,6178488.5762982368,6907374.328270793,6058106.9928276539,6397813.9270049334,7247081.2624480724,3793394.098312676,5571193.7205069661,7114595.5581189394,6414799.2737137675,5481737.5611736178,6239850.2026125193,6648064.7018488646,6554758.5305948853,7328033.4248625636,6427045.7086910009,6787440.7951596975,7688428.5113313198,4024411.7989001274,5910479.4180860519,7547874.4276086092,6805460.54948318,5815575.3786492348,6619857.0799517632,7052931.842191577,6953943.3251081705,7774310.6604367495,6818452.792350173,7200795.9395847321,8156653.8076711893,4269498.4774528742,6270427.6146472692,8007539.9802496433,7219913.0969463587,6169743.9192086458,7023006.3761205673,7482455.3913807869,8729531.2899442911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[420,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,473900.65057930443,null,null,0,65446.036430769229,150579.81835897433,276053.33630769223,276053.33630769223,324285.35660717945,385027.08664615382,385027.08664615382,385027.08664615382,385027.08664615382,385027.08664615406,385027.08664615359,408385.86411507707,408790.86411507707,408790.86411507707,408790.86411507707,408790.86411507707,408790.86411507707,408790.86411507707,408790.86411507707,408790.86411507707,408790.86411507707,408790.86411507707,408790.86411507707,420637.44003852946,421054.59003852948,421054.59003852948,421054.59003852855,421054.59003852855,421054.59003852843,421054.59003852855,421054.59003852867,421054.59003852855,421054.59003852843,421054.59003852855,421054.59003852867,433256.56323968491,433686.22773968475,433686.22773968487,433686.22773968498,433686.22773968487,433686.22773968475,433686.22773968475,433686.22773968498,433686.22773968475,433686.22773968475,433686.22773968475,433686.22773968498,446254.26013687486,446696.81457187678,446696.81457187654,446696.81457187654,446696.81457187654,446696.81457187678,446696.81457187654,446696.81457187654,446696.81457187701,446696.81457187678,446696.81457187654,446696.81457187654,459641.88794098282,460097.71900903317,460097.71900903271,460097.71900903317,460097.71900903271,460097.71900903317,460097.71900903271,460097.71900903317,460097.71900903271,460097.71900903317,460097.71900903271,460097.71900903317,473431.14457921335,473900.65057930467,473900.65057930443,473900.65057930467,473900.6505793049,473900.65057930467,473900.65057930443,473900.65057930443,473900.65057930443,473900.65057930443,473900.65057930443,473900.65057930443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[423]
[425,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,496012096.5588004,null,null,613640.10666666669,4171725.3479638575,4596100.4656605041,5090808.7301914133,5064511.0496236226,5348711.9355043955,5679723.1230760384,5468130.9727044478,5360682.9870122084,5366055.3862968208,5456789.2408813778,5491112.9029775104,5603132.2628165828,5643316.9634625539,5616521.9190807454,5675872.0078443615,5476791.6971717048,5387766.5640262803,5640004.4412716497,5683033.2556252712,5561365.5736598577,5561365.5736598577,5652616.3351339176,5683033.2556252712,5736758.9848660706,5833555.9785958258,5805373.8350921888,5867728.5220994623,5658305.017574003,5564772.9870630922,5829780.4068440069,5874987.5549242813,5747160.4465593686,5747160.4465593686,5843030.7778330529,5874987.5549242813,5931321.9615920624,6030688.3231918858,6001047.6346733775,6066559.0277103959,5846263.4100808343,5747996.3205253081,6026419.7409326322,6073915.5008844696,5939617.1451585842,5939617.1451585842,6040340.9119529985,6073915.5008844696,6132987.3221704504,6234983.1899281405,6203808.8445933824,6272636.7519028988,6040913.2194795916,5937671.3585153166,6230189.9645807613,6280090.1973801609,6138992.9873956526,6138992.9873956526,6244815.8948840341,6280090.1973801609,6342034.5870783096,6446721.045375539,6413934.0779698091,6486246.3980868692,6242510.9037003573,6134042.4235247662,6441369.7840222744,6493796.2161071431,6345555.9598671682,6345555.9598671682,6456736.1520471489,6493796.2161071431,6558755.0663613351,6666194.130601042,6631711.5252984604,6707684.6566214478,6451323.4755346579,6337363.7785501769,6660249.5866728714,6715330.1068820367,6559585.1876699133,6559585.1876699133,6676393.8770790063,6715330.1068820367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[428,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,1517185.901713379,null,null,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[431,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер",null,8,"руб.",null,null,null,"учет",null,null,null,null,null,null,1256214.6997738292,null,null,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[433,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[434,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[436,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,7953403.0316684134,null,null,448947.91666666669,263492.58743589744,413885.64401709405,598271.8128205128,52848.735897435894,265981.51716239308,324732.9035897436,60693.592051282052,60693.592051282052,60693.592051282052,60693.592051282052,60693.592051282052,118674.4260615386,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[439,"ндс(-)",null,"*",null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,1827446.5022435898,null,null,215000,218138.48717948719,357504.74287749286,526904.55840455834,0,202542.11225071215,255074.49672364673,0,0,0,0,0,52282.104807692434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[442,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[444,"ндс(-)",null,"*",null,null,null,"Управленческие расходы","ФОТ управленческого персонала","КАСКО+ОСАГО+прочме страховки",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,36614493.081933305,null,null,0,0,0,0,432250,432250,432250,432250,432250,432250,432250,432250,432250,432250,432250,432250,440895,440895,440895,440895,440895,440895,440895,440895,440895,440895,440895,440895,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,449712.9,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,458707.158,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,467881.30115999997,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,477238.92718320002,486783.70572686405,486783.70572686405,486783.70572686405,486783.70572686405,486783.70572686405,486783.70572686405,486783.70572686405,486783.70572686405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[447,"ндс(-)",null,"*",null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,2104400.579805892,null,null,0,1663.9254462599999,6054.839818335,12800.972334150001,14689.567907090999,16234.526703087002,22153.218032310753,23293.373709851436,20957.547933933183,21074.339222729101,23046.814322393398,23792.980889700619,24860.323501196599,24514.167098015376,23869.057437541287,25159.276758489468,20643.509135170843,18708.180153748577,24191.612267778331,25127.021275465762,22482.071667521996,22482.071667521996,24465.783873479821,25127.021275465762,26118.877378444668,25755.196807352397,25077.428470316809,26432.965144387988,21688.586785138861,19655.281774032093,25416.312638834606,26399.076727536212,23620.226545690293,23620.226545690293,25704.364182074733,26399.076727536212,27441.145545728432,27059.053645724609,26346.973286626591,27771.134004822627,22786.571491136514,20650.330413842468,26703.013466175606,27735.529986867725,24816.000514565858,24816.000514565858,27005.64761879226,27735.529986867725,28830.353538980926,28428.918236539415,27680.788809262067,29177.047663816775,23940.141672875299,21695.753391043239,28054.853522900739,29139.641192452895,26072.310540615752,26072.310540615752,28372.808529493614,29139.641192452902,30289.890186891833,29868.132222264223,29082.128742730954,30654.135701797495,25152.111345064612,22794.100906464802,29475.130482497589,30614.835527820826,27392.221261734423,27392.221261734423,29809.181961299226,30614.835527820826,31823.315877603225,31380.20641601635,30554.411510331705,32206.001321700991,26425.4369819085,23948.052264854581,30967.308963174029,32164.711576416754,28778.952463109727,28778.952463109727,31318.271798089998,32164.71157641675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[450,"ндс(-)",null,"*",null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[452,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[453]
[457,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,1517185.901713379,null,null,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16500.2,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,16995.206000000002,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,17505.062180000001,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18030.2140454,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,18571.120466762,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19128.254080764858,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,19702.101703187804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[458,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,6,"руб.",null,null,null,"учет",null,null,null,null,null,null,2114839.561908802,null,null,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,23690,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,24400.7,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25132.721000000001,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,25886.70263,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,26663.303708899995,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,27463.202820166996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[461,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Гл.инженер по БДД",null,9,"руб.",null,null,null,"учет",null,null,null,null,null,null,1586129.6714316041,null,null,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17250,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,17767.5,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18300.524999999998,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,18849.54075,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19415.0269725,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,19997.477781674996,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,20597.402115125249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[463,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[466,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2082907.7265880532,null,null,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,21206.597222222226,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,22400.911458333336,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,23520.957031249996,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,24697.004882812504,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,25931.855126953124,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,27228.447883300782,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,28589.870277465816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[469,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,2293816.473606315,null,null,5000,7596.886752136752,11852.89559591643,18125.56891025641,18125.56891025641,20536.784532288697,23573.385683760684,23573.385683760684,23573.385683760684,23573.385683760684,23573.385683760684,23573.385683760684,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,25374.460977564107,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,26643.184026442312,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,27975.343227764432,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,29374.110389152647,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,30842.815908610279,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,32384.956704040793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[471,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[472,"PL(-)",null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,394096101.16574764,null,null,0,3119617.1421066332,3347935.5263695084,3606537.2728090836,4039141.7697718218,4098365.1902850019,4325248.3579052454,4368954.3255443051,4279414.3374674385,4283891.3368712822,4359502.8823584132,4388105.9341051904,4429020.7342125364,4507593.0720905894,4485263.868439083,4534722.2757420968,4368822.0168482158,4294634.4058936955,4504832.6369315032,4540689.9822261874,4439300.2472550096,4439300.2472550096,4515342.5484833932,4540689.9822261874,4578711.1328403791,4659375.2942818422,4635890.1746954778,4687852.4138682056,4513332.826763656,4435389.4680045638,4656228.9844886605,4693901.6078888886,4587379.0175847951,4587379.0175847951,4667270.9603128647,4693901.6078888886,4733847.5792529229,4816652.8805861101,4791952.3068206869,4846545.1343515348,4662965.4529935662,4581076.2116972953,4813095.7287033983,4852675.5286632627,4740760.2322250251,4740760.2322250251,4824696.7045537038,4852675.5286632627,4894643.7648276025,4979640.3212923445,4953661.7001800463,5011018.2896046434,4817915.345918553,4731880.4617816573,4975645.9668361945,5017229.4941690275,4899648.4858486038,4899648.4858486038,4987834.2420889214,5017229.4941690275,5061322.3722891863,5148561.087536878,5121238.6146987695,5181498.8814629866,4978385.9694742262,4887995.5693279002,5144101.7030758234,5187790.3964798804,5064256.8496132353,5064256.8496132353,5156907.0097632194,5187790.3964798804,5234115.4765548725,5323648.0300879627,5294912.5256691445,5358223.4684383003,5144589.1508659748,5049622.7367122415,5318694.2434811536,5364594.6769887907,5234807.2443120219,5234807.2443120219,5332147.8188195992,5364594.6769887907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[476,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,1753667.1498382434,null,null,0,1386.6045385499999,5045.6998486125003,10667.476945125001,12241.3065892425,13528.772252572502,18461.01502692563,19411.144758209532,17464.623278277653,17561.949352274252,19205.678601994499,19827.484074750515,20716.936250997165,20428.472581679482,19890.881197951072,20966.063965407891,17202.924279309038,15590.150128123814,20159.676889815277,20939.18439622147,18735.059722934999,18735.059722934999,20388.153227899853,20939.18439622147,21765.73114870389,21462.664006126997,20897.857058597343,22027.470953656659,18073.822320949053,16379.401478360078,21180.260532362172,21999.230606280176,19683.52212140858,19683.52212140858,21420.303485062279,21999.230606280176,22867.621288107028,22549.211371437174,21955.811072188826,23142.611670685525,18988.809575947096,17208.608678202057,22252.511221813005,23112.941655723105,20680.000428804884,20680.000428804884,22504.70634899355,23112.941655723105,24025.294615817438,23690.765197116179,23067.324007718391,24314.206386513979,19950.118060729415,18079.794492536035,23379.044602417285,24283.034327044079,21726.925450513128,21726.925450513128,23644.007107911344,24283.034327044086,25241.575155743194,24890.110185220186,24235.10728560913,25545.113084831246,20960.092787553844,18995.084088720669,24562.608735414658,25512.362939850689,22826.851051445352,22826.851051445352,24840.984967749355,25512.362939850689,26519.429898002687,26150.172013346961,25462.00959194309,26838.334434750828,22021.197484923752,19956.710220712153,25806.090802645027,26803.926313680629,23982.460385924773,23982.460385924773,26098.559831741666,26803.926313680626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[477,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на мойку-охрану",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,5534933.7440255973,null,null,0,0,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,62400,62400,62400,62400,62400,62400,62400,62400,62400,62400,62400,62400,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,64896.000000000015,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,67491.840000000011,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,70191.51360000002,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,72999.174144000033,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,75919.141109760021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[480,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[482]
[486,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,"оплата",null,0,null,null,null,null,11573112.757223016,null,null,63343.15,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,126686.3,128586.59449999998,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,130486.889,132444.192335,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,134401.49567,136417.51810505,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,138433.54054010002,140510.04364820148,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,142586.546756303,144725.34495764753,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,146864.14315899208,149067.10530637694,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,151270.06745376182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[487,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Директор",null,4,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2367318.3390939091,null,null,12957.05,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,25914.1,26302.811499999996,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,26691.522999999997,27091.895844999999,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27492.268689999997,27904.652720349997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28317.036750699997,28741.792301960497,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29166.547853220996,29604.046071019311,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30041.544288817626,30492.16745314989,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,30942.790617482155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[490,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Инженер по ремонту и экспл.ТС",null,7,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2773462.5078583099,null,null,15180,30360,30360,30360,30360,30360,30360,30360,30360,30360,30360,30360,30815.4,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31270.799999999999,31739.862000000001,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32208.923999999999,32692.057860000001,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33175.191720000003,33672.8195958,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34170.447471599997,34683.004183673998,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35195.560895747993,35723.494309184214,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,36251.427722620436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[491,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Менеджер",null,8,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1248058.1285362397,null,null,6831,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,13662,13866.93,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14071.86,14282.937900000001,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14494.015799999999,14711.426036999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,14928.836273999999,15152.768818109998,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15376.701362219999,15607.351882653298,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,15838.002403086597,16075.572439132897,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,16313.142475179196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[495,"CF(-)",null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,3471933.8271668991,null,null,19002.945,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38005.89,38575.97834999999,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39146.066699999996,39733.257700499998,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40320.448701000001,40925.255431514997,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,41530.062162030001,42153.013094460439,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,42775.964026890899,43417.603487294255,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44059.242947697625,44720.131591913079,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,45381.020236128541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[496,"CF(-)",null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,"оплата",null,0,null,null,null,null,7953403.0316684116,null,null,474395.83333333337,263492.58743589744,413885.64401709405,598271.8128205128,52848.735897435894,265981.51716239308,324732.9035897436,60693.592051282052,60693.592051282052,60693.592051282052,60693.592051282052,62126.769134615381,118674.4260615386,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,64572.321253846167,65916.375941346152,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,67583.681086615383,68994.938508490392,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,70741.263786424621,72223.084079393375,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,74052.293594133866,75608.204901751058,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,77524.354224596362,79158.061097594415,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,81165.406805597086,46857.562472638107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[499,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1827446.5022435898,null,null,215000,218138.48717948719,357504.74287749286,526904.55840455834,0,202542.11225071215,255074.49672364673,0,0,0,0,0,52282.104807692434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[501,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,"оплата",null,null,null,null,null,null,617234.15585824463,null,null,2500,3123.2528205128206,4144.6949430199429,5650.1365384615383,5650.1365384615383,6228.8282877492875,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,6957.6125641025637,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7241.8743307692312,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7386.7118173846147,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7534.4460537323066,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7685.1349748069542,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7838.837674303094,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,7995.6144277891572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[505,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Платон+платные дороги и стоянки",null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,94698026.091265127,null,null,0,0,0,0,0,0,0,0,0,0,0,8359294.7843928682,0,0,0,0,0,0,0,0,0,0,0,12673354.325012811,0,0,0,0,0,0,0,0,0,0,0,13314942.88771658,0,0,0,0,0,0,0,0,0,0,0,13989011.871407231,0,0,0,0,0,0,0,0,0,0,0,14697205.597397223,0,0,0,0,0,0,0,0,0,0,0,15441251.630765453,0,0,0,0,0,0,0,0,0,0,0,16222964.994572952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[506,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,963640.05796875071,null,null,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[509,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обслуживание автопарка",null,6,"руб.",null,null,null,"оплата",null,null,null,null,null,null,331892841.09509295,null,null,0,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3657000,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3766710,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3879711.3,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,3996102.639,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4115985.7181699998,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4239465.2897150991,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,4366649.2484065527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[510,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[514,"BS",null,null,null,null,null,"Задолженность перед персоналом",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,75635.03372688219,null,null,63343.15,63343.149999999994,63343.150000000023,63343.150000000023,63343.150000000023,63343.150000000023,63343.150000000023,63343.150000000023,63343.15000000014,63343.15000000014,63343.15000000014,63343.15000000014,65243.444500000216,65243.444500000216,65243.444500000216,65243.444500000216,65243.444500000216,65243.444500000216,65243.444500000216,65243.444500000216,65243.444500000216,65243.444500000216,65243.444500000216,65243.444500000216,67200.747835000511,67200.747835000511,67200.747835000511,67200.747835000511,67200.747835000511,67200.747835000511,67200.747835000511,67200.747835000511,67200.747835000977,67200.747835000977,67200.747835000977,67200.747835000977,69216.770270051435,69216.770270051435,69216.770270051435,69216.770270051435,69216.770270051435,69216.770270051435,69216.770270051435,69216.770270051435,69216.770270051435,69216.770270051435,69216.770270051435,69216.770270051435,71293.273378153332,71293.273378153332,71293.273378153332,71293.273378153332,71293.273378153332,71293.273378153332,71293.273378153332,71293.273378153332,71293.273378153332,71293.273378153332,71293.273378153332,71293.273378153332,73432.071579497308,73432.071579497308,73432.071579497308,73432.071579497308,73432.071579497308,73432.071579497308,73432.071579497308,73432.071579497308,73432.071579497308,73432.071579497308,73432.071579497308,73432.071579497308,75635.03372688219,75635.03372688219,75635.03372688219,75635.03372688219,75635.03372688219,75635.03372688219,75635.03372688219,75635.03372688219,75635.03372688219,75635.03372688219,75635.03372688219,75635.03372688219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[516,"BS",null,null,null,null,null,"Задолженность по соцсборам",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,22690.510118064005,null,null,19002.945,19002.945,19002.944999999992,19002.945000000007,19002.945000000007,19002.945000000007,19002.945000000007,19002.945000000007,19002.945000000007,19002.945000000007,19002.945000000007,19002.945000000007,19573.033350000042,19573.033350000042,19573.033350000042,19573.033350000042,19573.033350000042,19573.033350000042,19573.033350000042,19573.033350000042,19573.033350000042,19573.033350000042,19573.033350000042,19573.033350000042,20160.224350500037,20160.224350500037,20160.224350500037,20160.224350499921,20160.224350499921,20160.224350499921,20160.224350499921,20160.224350499921,20160.224350499921,20160.224350499921,20160.224350499921,20160.224350499921,20765.031081015011,20765.031081015011,20765.031081015011,20765.031081015011,20765.031081015011,20765.031081015011,20765.031081015011,20765.031081015011,20765.031081015011,20765.031081015011,20765.031081015011,20765.031081015011,21387.98201344558,21387.98201344558,21387.98201344558,21387.98201344558,21387.982013445348,21387.982013445348,21387.982013445348,21387.982013445348,21387.982013445348,21387.982013445348,21387.982013445348,21387.982013445348,22029.62147384882,22029.62147384882,22029.62147384882,22029.62147384882,22029.62147384882,22029.62147384882,22029.62147384882,22029.62147384882,22029.62147384882,22029.62147384882,22029.62147384882,22029.62147384882,22690.510118064005,22690.510118064005,22690.510118064005,22690.510118064005,22690.510118064005,22690.510118064005,22690.510118064005,22690.510118064005,22690.510118064005,22690.510118064005,22690.510118064005,22690.510118064005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[519]
[520,"PL",null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,521310613.04866832,null,null,-538815.45388888894,-2822279.4884934817,-1155894.5697585428,1520471.4302321561,2300812.5515894815,2755543.3420838341,5363569.0570017584,6010502.7060049884,4865587.2999199815,4918934.8827242367,5887482.6145293508,6253694.3518898413,6649905.1896526814,6369111.3664351683,6047480.6010576598,6677648.4234793447,4475343.2741701081,3513531.5613709111,6179131.4756098054,6623620.8489175849,5334163.9208304454,5330011.1708304454,6298240.4918958042,6620756.9739175849,7048047.8187530115,6733220.8363191709,6397440.3826762922,7055668.914962044,4754853.86446191,3750884.4201999456,6534733.68873436,6998526.4469961617,5651694.462879708,5647541.712879708,6658802.3259670474,6995662.5719961599,7442142.1611053832,7113906.191024743,6763383.0508162975,7450848.0262331814,5047397.0847740769,3999502.7674820833,6906535.1107264049,7390420.0041872784,5983812.6067048125,5979659.8567048125,7035752.029816661,7387556.1291872784,7854014.5137574784,7511703.3518533334,7145821.9924813677,7863743.7515253033,5353374.3068215288,4259720.8661722913,7295055.6643426605,7799849.8950764574,6330975.9179230016,6326823.1679230016,7429615.2757880986,7796986.0200764649,8284241.5744298697,7927137.1458568908,7545258.8143644705,8294903.6543863118,5673171.7210613731,4531855.761549443,7700803.5490829609,8227353.5123162568,6693628.2532000095,6689475.5032000095,7840906.0725371949,8224489.6373162493,8733389.7630678043,8360714.9981755055,7962177.0280808993,8744858.565869838,6007153.9878482111,4816200.9121283516,8124268.9124344774,8673450.9328278229,7072193.4022907056,7068040.6522907056,8270120.4251935408,8670587.0578278154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[524,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,547677771.86851537,null,null,-482615.67555555556,-852300.54179595155,2405559.9189681285,11088941.747966947,5795286.933100123,15248763.627227839,25716467.310532097,31622088.830676056,35890921.205290422,44194690.936365128,52488772.259367093,51997791.150218517,61824181.494117878,67718922.553508878,76209561.10266839,85814538.642581806,78277977.822138608,87810755.786317945,99085346.924249142,105363282.24297449,110036385.11756353,118785369.19694361,127633201.40286301,123072479.3399996,133416828.64167011,139631306.64163503,148585158.50154227,158710223.14572388,150964731.777926,161040925.97088143,172928533.7481814,179544522.70336902,184480381.44463268,193712817.58952218,203040196.11886251,198274025.40880951,209171667.85413221,215719501.83714885,225158195.40178123,235827878.20083907,227862922.19570836,238509954.17824328,251040348.18633324,258008876.32753327,263218546.54669493,272957549.37952709,282786829.56996298,277802498.83453816,289279385.94123876,296174548.76157707,306120517.11341053,317360302.15068871,309164504.91138971,320410999.74570358,333615200.35588199,340951147.18787569,346445928.07524818,356715520.25859588,367069892.85035652,361853727.18029457,373936819.59199846,381193615.845025,391670100.27426171,403506435.77872813,395067494.52452898,406943310.90907729,420853617.44066536,428572236.15589744,434363644.017331,445188766.71568871,456092262.55335426,450629535.6968838,463346816.17293811,470979853.15841514,482010901.17999572,494471205.52637005,487722932.23703277,500259188.87779135,514909203.63755155,523026093.95968759,529125828.63675308,540532346.93157673,552009836.20069838,547677771.86851537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[525,null,null,null,null,null,null,"АКТИВЫ","Дебиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[528,null,null,null,null,null,null,"АКТИВЫ","Авансы выданные",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,121116.52799999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[529,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,534916535.6074177,null,null,-603732.20355555555,-1471026.8942556849,762290.85227346129,7924403.098672281,3234130.917772125,11419948.092503734,20993091.851368494,27165229.420829959,31749321.105491817,39575711.669602521,47607616.312468484,47006155.772182658,56401406.075194001,62618356.661668859,70837734.157574341,80166334.682994008,74157175.895269319,82641385.236543149,93124536.196685016,99733578.724140048,104747897.39594595,113018863.42382756,121585806.16156198,116947361.88307059,126860401.65464044,133416572.60043027,142082672.97477359,151914631.19990379,145788943.87465864,154752918.78515697,165801247.36846521,172768420.03701919,178066066.79630017,186791485.49410498,195820996.27664787,190972394.04741019,201413276.15336743,208323472.71531811,217456919.83408242,227815747.79329357,221568624.99261543,231035910.64280829,242676273.04461741,250017284.06295288,255610567.3691791,264811787.29614905,274325187.48400766,269253429.12925476,280246577.213337,287526030.66795808,297148191.88380349,308058292.56656337,301684327.52620971,311679436.5092752,323939762.27897531,331670788.27094686,337572336.46113616,347271506.66340464,357290890.05043089,351981996.39839876,363552750.84512627,371217100.81209666,381350086.75379014,392836761.43506825,386329984.75536847,396878412.84420896,409787722.24815881,417925392.51983643,424148131.99157834,434368205.91395909,444916439.59432197,439355361.60115433,451529986.91927058,459595256.98621982,470261915.61844534,482351365.84580839,477652308.57472235,488780545.8397094,502368962.43738288,510930336.63137704,517487463.1925689,528252197.14470851,539352916.68114781,534916535.6074177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[533,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,16147335.003513813,null,null,0,1670648.377356,4408655.4402449997,8444037.9942449965,6304881.7023696005,9995239.0480026007,12247486.935953841,11140001.41514951,9902223.4801328927,11257264.587940544,11882668.176159471,12006445.969661146,12954323.283055454,11658890.954749912,12306607.118902713,12954323.283055484,7772593.9698333144,11011174.7905972,13278181.365131915,11950363.228618681,10622545.092105508,11950363.228618681,12614272.296875238,12614272.296875238,13610135.899260104,12249122.30933404,12929629.104297042,13610135.899260044,8166081.5395560265,11568615.514371037,13950389.296741605,12555350.367067456,11160311.437393308,12555350.367067456,13252869.831904531,13252869.831904531,14299149.029160142,12869234.126244068,13584191.577702045,14299149.029160023,8579489.417495966,12154276.674786091,14656627.754889131,13190964.979400277,11725302.203911424,13190964.979400396,13923796.367144823,13923796.367144823,15023043.448761463,13520739.103885412,14271891.276323557,15023043.448761702,9013826.069257021,12769586.931447506,15398619.534980774,13858757.581482649,12318895.627984524,13858757.58148241,14628688.558231592,14628688.558231592,15783585.023355246,14205226.521019697,14994405.772187471,15783585.023355246,9470151.0140132904,13416047.269851923,16178174.648938894,14560357.184045076,12942539.71915102,14560357.184044838,15369265.916491747,15369265.916491747,16582629.015161991,14924366.113645792,15753497.564404011,16582629.015161991,9949577.4090969563,14095234.662887335,16997194.740540743,15297475.266486645,13597755.792432547,15297475.266486645,16147335.003513813,16147335.003513813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[535,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,37128.944999990985,null,null,-698.4,3645.7999999999956,10978.833333333292,24921.059999999939,16440.939999999915,27434.713333333406,34235.25,30980.25,26586.840000000084,30339.540000000037,32269.125,32145.645000000019,34598.129999999888,30440.655000000261,32145.645000000484,36093.120000000112,19214.054999999702,28237.334999999031,34598.129999998957,31188.149999999441,26781.509999999776,30440.655000000261,32394.80999999959,32145.644999999553,34598.12999999919,30440.654999999213,32145.644999999669,36093.119999999995,19214.055000000284,28237.335000000661,34598.13000000047,31188.15000000177,26781.51000000129,30440.655000002822,32394.810000002035,32145.645000002813,34598.130000003031,30440.65500000352,32145.645000000834,36093.12000000081,19214.055000001914,28237.33500000136,34598.130000001285,31188.150000002002,26781.510000002105,30440.65500000352,32394.81000000285,32145.645000001648,34598.130000002682,30440.655000002356,32145.645000002813,36093.12000000244,19214.055000002962,28237.335000002058,34598.130000004079,31188.150000003632,26781.51000000257,30440.655000002356,32394.810000003781,32145.645000004675,34598.130000005011,30440.655000003288,32145.645000003045,36093.120000000345,19214.054999999469,28237.334999995539,34598.129999994999,31188.149999994086,26781.509999993956,30440.654999992112,32394.809999992838,32145.644999995129,34598.129999992205,30440.654999990715,32145.644999988377,36093.119999991497,19214.054999993648,28237.334999994142,34598.129999997094,31188.149999996647,26781.509999996051,30440.654999994673,32394.809999991208,37128.944999990985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[538,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,496591.16069736844,null,null,19002.945,84448.981430769229,169582.76335897431,295056.28130769223,295056.28130769223,343288.30160717946,404030.03164615383,404030.03164615383,404030.03164615383,404030.03164615383,404030.03164615406,404030.0316461536,427958.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,428363.89746507711,440797.66438902949,441214.81438902952,441214.81438902952,441214.81438902847,441214.81438902847,441214.81438902835,441214.81438902847,441214.81438902859,441214.81438902847,441214.81438902835,441214.81438902847,441214.81438902859,454021.59432069992,454451.25882069976,454451.25882069988,454451.25882069999,454451.25882069988,454451.25882069976,454451.25882069976,454451.25882069999,454451.25882069976,454451.25882069976,454451.25882069976,454451.25882069999,467642.24215032044,468084.79658532236,468084.79658532212,468084.79658532212,468084.79658532189,468084.79658532212,468084.79658532189,468084.79658532189,468084.79658532236,468084.79658532212,468084.79658532189,468084.79658532189,481671.50941483164,482127.34048288199,482127.34048288153,482127.34048288199,482127.34048288153,482127.34048288199,482127.34048288153,482127.34048288199,482127.34048288153,482127.34048288199,482127.34048288153,482127.34048288199,496121.65469727735,496591.16069736867,496591.16069736844,496591.16069736867,496591.1606973689,496591.16069736867,496591.16069736844,496591.16069736844,496591.16069736844,496591.16069736844,496591.16069736844,496591.16069736844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[539,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[543,null,null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,399750000,null,null,0,133115000,133245000,133250000,135000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[544,null,null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[546,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Разовые капзатраты - 2",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[549,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Разовые капзатраты - 5",null,5,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[552,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[554,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Разовые капзатраты - 10",null,10,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[557,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,300000000,null,null,0,100000000,100000000,100000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[558,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Полуприцеп SCHMITZ CARGOBULL 9084",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,96000000,null,null,0,32000000,32000000,32000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[562,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Переменные капзатраты - 6",null,6,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[563,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[565,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,9,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[568,null,null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,750000,null,null,0,115000,245000,250000,135000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[571,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,150000,null,null,0,15000,45000,50000,35000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[573,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[576,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[577,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Разовые капзатраты - 1",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[581,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Разовые капзатраты - 5",null,5,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[582,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Разовые капзатраты - 6",null,6,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[584,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[587,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[590,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Полуприцеп SCHMITZ CARGOBULL 9084",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,80000000,null,null,0,26666666.666666668,26666666.666666668,26666666.666666668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[592,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Переменные капзатраты - 4",null,4,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[595,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[598,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[600,"BS(+)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,625000,null,null,0,95833.333333333343,204166.66666666669,208333.33333333337,112500.00000000001,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[601,"BS(+)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,250000.00000000003,null,null,0,83333.333333333343,83333.333333333343,83333.333333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[603,"BS(+)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,125000.00000000001,null,null,0,12500,37500,41666.666666666672,29166.666666666668,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[606]
[609,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,"оплата",null,0,null,null,null,null,399750000,null,null,11499.999999999998,133047500,133154500,133235000,202500,95500,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[611,"CF(-)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,399000000,null,null,0,133000000,133000000,133000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[614,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,300000,null,null,0,9999.9999999999982,30000,100000,90000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[617,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[619,"BS",null,null,null,null,null,"Задолженность по капзатратам",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,0,null,null,-11499.999999999998,56000,146500,161500,94000,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[620]
[622,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[625,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 3",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[628,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 6",null,6,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[630,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[633,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[636,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Полуприцеп SCHMITZ CARGOBULL 9084",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,92571428.571428657,null,null,0,0,380952.38095238095,761904.76190476189,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,1142857.1428571427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[638,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 4",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[639,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 5",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[641,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[644,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[647,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,292783.50515463919,null,null,0,572.73768613974789,1431.84421534937,2577.3195876288655,3207.3310423825887,3550.9736540664376,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,3608.2474226804125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[649,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,146391.7525773196,null,null,0,286.36884306987395,715.92210767468498,1288.6597938144328,1603.6655211912944,1775.4868270332188,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,1804.1237113402062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[652]
[655,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 1",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[657,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 3",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[658,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 4",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[662,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[663,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разовые капзатраты - 9",null,9,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[666,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,329642857.14285713,null,null,0,0,1775793.6507936507,3551587.3015873013,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5327380.9523809524,5257936.5079365084,5188492.0634920634,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,5119047.6190476194,3730158.7301587299,2341269.841269841,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[668,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Полуприцеп SCHMITZ CARGOBULL 9084",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,77142857.142857239,null,null,0,0,317460.31746031746,634920.63492063491,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,952380.95238095231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[671,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 5",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[674,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,8,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[676,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[677,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[681,"PL(-)",null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,121993.12714776627,null,null,0,238.6407025582283,596.60175639557087,1073.8831615120273,1336.3879343260787,1479.5723558610157,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,1503.4364261168387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[682,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[685]
[687,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[691,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые","Разовые капзатраты - 4",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[692,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые","Разовые капзатраты - 5",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[695,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[696,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые","Разовые капзатраты - 9",null,9,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[700,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты переменные амортизируемые","Тягач SCANIA R440A4X2NA, Euro5, 2022г.в.",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2.0861625671386719E-7,null,null,0,83333333.333333343,165277777.77777779,245833333.33333337,241666666.66666669,237500000.00000003,233333333.33333337,229166666.66666669,225000000.00000003,220833333.33333337,216666666.66666669,212500000.00000003,208333333.33333337,204166666.66666669,200000000.00000003,195833333.33333337,191666666.66666669,187500000.00000003,183333333.33333337,179166666.66666669,175000000.00000003,170833333.33333337,166666666.66666669,162500000,158333333.33333334,154166666.66666669,150000000,145833333.33333331,141666666.66666666,137500000,133333333.33333331,129166666.66666664,124999999.99999997,120833333.3333333,116666666.66666663,112499999.99999997,108333333.33333331,104166666.66666666,100000000,95833333.333333343,91666666.666666687,87500000.00000003,83333333.333333373,79166666.666666716,75000000.00000006,70833333.333333403,66666666.666666746,62500000.000000089,58333333.333333433,54166666.666666776,50000000.000000119,45833333.333333462,41666666.666666806,37500000.000000149,33333333.333333492,29166666.666666836,25000000.000000179,20833333.333333522,16666666.666666865,12500000.000000209,8333333.3333335519,4166666.6666668952,1388888.8888891041,2.0861625671386719E-7,2.0861625671386719E-7,2.0861625671386719E-7,2.0861625671386719E-7,2.0861625671386719E-7,2.0861625671386719E-7,2.0861625671386719E-7,2.0861625671386719E-7,2.0861625671386719E-7,2.0861625671386719E-7,2.0861625671386719E-7,2.0861625671386719E-7,2.0861625671386719E-7,2.0861625671386719E-7,2.0861625671386719E-7,2.0861625671386719E-7,2.0861625671386719E-7,2.0861625671386719E-7,2.0861625671386719E-7,2.0861625671386719E-7,2.0861625671386719E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[701,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты переменные амортизируемые","Полуприцеп SCHMITZ CARGOBULL 9084",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,2857142.8571427613,null,null,0,26666666.666666668,53015873.015873015,79047619.047619045,78095238.09523809,77142857.142857149,76190476.190476194,75238095.238095239,74285714.285714284,73333333.333333328,72380952.380952388,71428571.428571433,70476190.476190478,69523809.523809522,68571428.571428567,67619047.619047627,66666666.666666672,65714285.714285716,64761904.761904769,63809523.809523821,62857142.857142866,61904761.90476191,60952380.952380963,60000000.000000015,59047619.04761906,58095238.095238104,57142857.142857157,56190476.190476209,55238095.238095254,54285714.285714298,53333333.333333351,52380952.380952403,51428571.428571448,50476190.476190493,49523809.523809545,48571428.571428597,47619047.619047642,46666666.666666687,45714285.714285739,44761904.761904784,43809523.809523828,42857142.857142873,41904761.904761918,40952380.952380963,40000000.000000007,39047619.047619052,38095238.095238097,37142857.142857142,36190476.190476187,35238095.238095231,34285714.285714276,33333333.333333321,32380952.380952366,31428571.42857141,30476190.476190455,29523809.5238095,28571428.571428545,27619047.61904759,26666666.666666634,25714285.714285679,24761904.761904724,23809523.809523769,22857142.857142814,21904761.904761858,20952380.952380903,19999999.999999948,19047619.047618993,18095238.095238037,17142857.142857082,16190476.190476127,15238095.238095172,14285714.285714217,13333333.333333261,12380952.380952314,11428571.428571358,10476190.476190403,9523809.5238094479,8571428.5714284927,7619047.6190475374,6666666.6666665822,5714285.714285627,4761904.7619046718,3809523.8095237166,2857142.8571427613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[704,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты переменные амортизируемые","Переменные капзатраты - 5",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[706,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты переменные амортизируемые","Переменные капзатраты - 7",null,7,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[710,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[711,"BS",null,null,null,null,null,"Внеоборотные активы","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,15034.364261168739,null,null,0,94640.129820542192,295823.78770523105,498787.70523100422,604605.76555937389,601374.57044673548,593857.38831615122,586340.20618556708,578823.02405498293,571305.84192439867,563788.65979381453,556271.47766323038,548754.29553264612,541237.11340206198,533719.93127147772,526202.74914089357,518685.56701030931,511168.38487972517,503651.20274914091,496134.02061855682,488616.83848797256,481099.65635738848,473582.47422680422,466065.29209622007,458548.10996563581,451030.92783505167,443513.74570446741,435996.56357388332,428479.38144329906,420962.19931271498,413445.01718213072,405927.83505154657,398410.65292096231,390893.47079037817,383376.28865979391,375859.10652920982,368341.92439862556,360824.74226804147,353307.56013745721,345790.37800687307,338273.19587628881,330756.01374570467,323238.83161512046,315721.64948453626,308204.46735395212,300687.28522336792,293170.10309278371,285652.92096219951,278135.73883161531,270618.55670103111,263101.3745704469,255584.19243986276,248067.01030927856,240549.82817869436,233032.64604811018,225515.46391752601,217998.28178694181,210481.0996563576,202963.91752577343,195446.73539518926,187929.55326460506,180412.37113402085,172895.18900343668,165378.00687285251,157860.82474226831,150343.6426116841,142826.46048109993,135309.27835051576,127792.09621993155,120274.91408934737,112757.73195876318,105240.54982817899,97723.367697594804,90206.185567010616,82689.003436426428,75171.821305842241,67654.639175258053,60137.457044673865,52620.274914089678,45103.09278350549,37585.910652921302,30068.728522337115,22551.546391752927,15034.364261168739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[714,"BS",null,null,null,null,null,"Внеоборотные активы","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,3006.8728522337478,null,null,0,12261.359297441772,49164.757541046201,89757.541046200844,117587.81977854144,120274.91408934709,118771.47766323025,117268.04123711342,115764.60481099658,114261.16838487974,112757.7319587629,111254.29553264607,109750.85910652921,108247.42268041239,106743.98625429554,105240.54982817871,103737.11340206186,102233.67697594504,100730.24054982819,99226.804123711365,97723.367697594513,96219.93127147769,94716.494845360838,93213.058419244015,91709.621993127163,90206.18556701034,88702.749140893487,87199.312714776665,85695.876288659812,84192.439862542989,82689.003436426137,81185.567010309314,79682.130584192462,78178.694158075639,76675.257731958787,75171.821305841964,73668.384879725112,72164.948453608289,70661.512027491437,69158.075601374614,67654.639175257762,66151.202749140939,64647.766323024094,63144.329896907257,61640.893470790419,60137.457044673582,58634.020618556737,57130.584192439899,55627.147766323062,54123.711340206224,52620.274914089387,51116.838487972549,49613.402061855712,48109.965635738874,46606.529209622036,45103.092783505199,43599.656357388361,42096.219931271524,40592.783505154686,39089.347079037849,37585.910652921011,36082.474226804174,34579.037800687336,33075.601374570499,31572.164948453661,30068.728522336824,28565.292096219986,27061.855670103148,25558.419243986311,24054.982817869473,22551.546391752636,21048.109965635798,19544.673539518961,18041.237113402123,16537.800687285286,15034.364261168448,13530.927835051611,12027.491408934773,10524.054982817936,9020.618556701098,7517.1821305842604,6013.7457044674229,4510.3092783505854,3006.8728522337478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[715,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[719,"PL(-)",null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0]
[721,"PL(-)",null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0]
[724,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0]
[725,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0]
[729]
[730,"CF(+)",null,null,null,null,null,"НДС к возмещению по капзатратам",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,66624999.999999978,null,null,0,0,0,0,0,0,0,0,22185833.333333328,22207499.999999985,22208333.333333328,22500,833.33333333581686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[733]
[734,null,null,null,null,null,null,"НДС начисленный",null,null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,135185141.79495218,null,null,-74824.652777777752,-598542.8319506431,-272646.50955425121,272025.03232643148,853023.69991122931,611562.51159710088,1260430.4062724523,1622032.3308244986,1402797.9017534961,1254939.7229120461,1491689.7666386706,1595271.5639105183,1631614.0364593347,1726476.1854102029,1543455.916267124,1668466.2885035188,1588761.0680841238,881204.59439948294,1465750.2662704936,1779157.6182358572,1523287.9503158606,1358610.6305727987,1591682.2114485619,1696818.958364326,1722844.4946380621,1814841.1233364111,1621796.1463300749,1752370.8660897161,1674789.9483105196,927591.39445615886,1538949.2658561226,1869800.3989800923,1602554.8630870064,1427963.2200665916,1672045.2827415094,1782504.5774698844,1808558.1063628141,1907107.8719065678,1703481.4389044698,1839852.7551921257,1764900.1757601397,975805.40494282078,1615154.8188039414,1964434.6941793459,1685339.256668706,1500229.5080833486,1755828.5233626682,1871879.8198866667,1897881.2925030934,2003408.5386794801,1788612.7127509215,1931021.6208536611,1859251.042605639,1025876.7444370463,1694445.9062251355,2063195.5524631334,1771758.3856002344,1575489.9788210285,1843134.9556630044,1965061.3490735316,1990921.7019942142,2103874.2056559902,1877288.0990601084,2025984.5999353984,1958003.2928079981,1077829.5268641724,1776897.3179847375,2166217.0474481927,1861928.0063975137,1653821.3791404543,1934064.816742728,2062163.7338196621,2087784.1305325823,2208633.7306362586,1969601.6424518609,2124845.0040784418,2061318.1159265768,1131680.421978076,1862578.2647762801,2273631.0756438868,1955961.1719900845,1735295.3766280701,2028714.2532089255,2163298.1779628792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[738,"BS",null,null,null,null,null,"Задолженность по НДС",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2163298.1779628843,null,null,-74824.652777777752,-598542.8319506431,-272646.50955425121,272025.03232643148,853023.69991122931,611562.51159710088,1260430.4062724523,1622032.3308244986,1402797.9017534959,1254939.7229120461,1491689.766638671,1595271.5639105178,1631614.0364593342,1726476.1854102034,1543455.9162671249,1668466.2885035183,1588761.0680841226,881204.59439948201,1465750.2662704922,1779157.6182358563,1523287.9503158592,1358610.6305727996,1591682.2114485614,1696818.9583643265,1722844.494638063,1814841.123336412,1621796.1463300735,1752370.8660897166,1674789.9483105168,927591.3944561556,1538949.2658561245,1869800.3989800885,1602554.8630870059,1427963.2200665921,1672045.2827415094,1782504.5774698853,1808558.1063628122,1907107.8719065711,1703481.4389044717,1839852.7551921234,1764900.1757601425,975805.40494281799,1615154.8188039437,1964434.6941793486,1685339.2566687092,1500229.508083351,1755828.5233626664,1871879.8198866695,1897881.2925030887,2003408.5386794806,1788612.7127509266,1931021.6208536625,1859251.0426056385,1025876.7444370389,1694445.90622513,2063195.5524631292,1771758.385600239,1575489.9788210243,1843134.9556630105,1965061.3490735292,1990921.7019942105,2103874.205655992,1877288.0990601033,2025984.5999353975,1958003.2928079963,1077829.526864171,1776897.31798473,2166217.0474481881,1861928.0063975155,1653821.3791404516,1934064.8167427331,2062163.7338196635,2087784.1305325776,2208633.730636254,1969601.6424518675,2124845.0040784478,2061318.1159265786,1131680.4219780713,1862578.2647762746,2273631.0756438822,1955961.1719900817,1735295.3766280711,2028714.2532089204,2163298.1779628843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[740]
[743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"промежуточный расчет финпотока",null,-690056.8563333333,-134438512.86987299,-130595285.93107447,-125528216.2117205,-4556713.9895058349,7848855.9864174798,10218511.653540112,6533739.4940135106,26550690.588924188,29886032.385269236,30476988.019925918,-475378.74301397428,9432426.1088934802,6311812.7354257368,8036357.2267623916,9453610.8976560794,-7401096.1510012336,7776652.8675891832,11067696.632012866,6922449.8794203997,4758449.0038859136,8106288.7081385422,8800014.3186101802,-4533307.5315756276,9939065.3078435808,6648167.5744881965,8473055.3973369785,9962532.9448898174,-7239071.8144529015,8216776.3566439822,11659686.454708219,7298023.801677946,5030401.2233878933,8550827.0547844246,9273592.8452178165,-4738142.9345092885,10466935.634850156,7008746.3274944574,8929820.6857622005,10495199.275498826,-7081450.3801100925,8678190.8793755062,12279711.815670229,7690290.8937108703,5314187.8687156215,9016110.1783845574,9768999.2031379193,-4955707.0582288876,11019149.556698661,7384980.700797461,9407365.3899168447,11052509.590862669,-6928682.0471731499,9161734.684896905,12928894.931488205,8099775.6382095478,5610111.0233264342,9502901.7954892665,10287028.363868248,-5186967.2586216107,11596614.799648181,7777302.4706321396,9906399.835097596,11635371.182153367,-6783359.1773032844,9668254.3228966519,13608377.19507036,8526990.0011410974,5918450.4306912124,10011967.295123711,10828477.11796518,-5432979.076090619,12200245.714829117,8186119.6670529023,10427626.544041116,12244693.588989582,-4833298.4449521899,10198599.571038578,14319314.440471634,8972427.0048617385,6239456.6575380825,10544068.156777587,11394138.413020156,-4301797.1489760838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[744]
[748,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,9746284.9413972646,null,null,0,309856.45080000005,827769.78916666715,1602849.744166668,1257112.5219466682,1979656.2325800019,2468848.3027260043,2336792.9446095061,2173730.8776690043,2486392.4048106107,2671293.6357978117,2766500.842624363,3027828.8649379071,2864241.8196135685,3056673.9236545172,3253057.4056018535,2361626.5499213971,3015579.5934281154,3519459.3040503329,3350964.6473662602,3174330.1521950336,3489341.901647862,3687546.9688100517,3764875.4344380088,4042118.3333104551,3868568.8369258586,4072720.0561029203,4281063.2921008412,3335344.2973094527,4029123.0811657254,4563689.0661648382,4384933.0848887116,4197541.5489615612,4531737.5139560513,4742013.2697083931,4824051.0388930868,5118178.0303068683,4934059.3695924412,5150643.3980173655,5371674.7370875962,4368361.4555133991,5104391.3673065081,5671512.4207920469,5481870.2002561986,5283066.519791089,5637615.0190537572,5860696.5683314204,5947730.4376594611,6259769.7628503107,6064438.2756983638,6294212.2714543529,6528704.4190739356,5464289.3586519025,6245143.492073182,6846802.217716001,6645610.7859495208,6434699.9613441303,6810840.464211911,7047507.6798405871,7139841.9118107557,7470884.4319057539,7263657.2571862973,7507424.4892838411,7756197.2086934745,6626959.2710917406,7455367.4212384187,8093667.1632728763,7880223.1733117625,7656467.8794878908,8055515.3389802724,8306595.5880407244,8404552.9747378603,8755755.9843066186,8535908.6746467054,8794521.3311789706,9058444.3092006221,7860435.7811989337,8739293.9876895845,9416466.1840139553,9190023.4550642818,8952641.4638464972,9375990.9136220291,9642361.949850291,9746284.9413972646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[749,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,3014951.3197004348,null,null,0,308869.90165973338,815499.27752799983,1561688.9051279984,1304043.4933813303,1849159.3021441041,2254527.1564375982,2120066.4652365893,1967869.2221295985,2132586.8619519994,2209862.3111007959,2225134.535411492,2394946.5539859682,2236324.072226455,2315153.0214395379,2395146.5539859389,1759175.3769478849,2153790.9563466758,2441351.4235137999,2278738.8714681864,2114157.569422543,2277163.8714681864,2359848.2724909782,2360242.022491008,2514308.6537192166,2346165.2042788966,2429765.4706657529,2514528.6537192464,1840443.6059579058,2258884.1045587361,2563597.3135513365,2391169.5814611316,2216773.0993709564,2389594.5814611614,2477186.572506249,2477580.322506249,2640213.6704578996,2461969.7522382941,2550632.1696814317,2640455.6704579014,1925935.7475795373,2369652.1681284942,2692562.7209237851,2509722.0643242039,2324912.6577247418,2508147.0643242635,2600945.5176239051,2601339.2676239647,2773038.9650514163,2584079.8179206084,2678112.9581526779,2773305.1650514137,2015888.0265281238,2486419.7443551999,2828635.8591907006,2634748.1309792977,2438891.6527678948,2633173.1309793554,2731495.1200850569,2731888.8700850569,2913184.3149664365,2712857.7757420577,2812589.0311877578,2913477.134966433,2110550.4980687983,2609530.6436299197,2972228.0292337053,2766620.462749254,2559044.1462648027,2765045.4627493732,2869227.3709915988,2869621.1209915988,3061073.2693609111,2848687.4975486137,2954464.2303714305,3061395.3713610321,2210187.8811114766,2739349.0503923446,3123775.0161547214,2905733.8732462674,2685723.9803376943,2904158.8732461482,3014557.5697003156,3014951.3197004348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[751,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,199840220.69014251,null,null,-690056.8563333333,-135128569.72620633,-265723855.6572808,-391252071.86900127,-395808785.8585071,-387959929.87208962,-377741418.21854949,-371207678.724536,-344656988.13561183,-314770955.75034261,-284293967.73041672,-284769346.47343069,-275336920.36453724,-269025107.62911153,-260988750.40234914,-251535139.50469306,-258936235.65569431,-251159582.78810513,-240091886.15609226,-233169436.27667186,-228410987.27278593,-220304698.56464738,-211504684.24603719,-216037991.77761281,-206098926.46976924,-199450758.89528105,-190977703.49794406,-181015170.55305424,-188254242.36750716,-180037466.01086318,-168377779.55615497,-161079755.75447702,-156049354.53108913,-147498527.47630471,-138224934.63108689,-142963077.56559616,-132496141.930746,-125487395.60325155,-116557574.91748935,-106062375.64199053,-113143826.02210063,-104465635.14272512,-92185923.327054888,-84495632.433344021,-79181444.564628392,-70165334.386243835,-60396335.183105916,-65352042.241334803,-54332892.684636146,-46947911.983838685,-37540546.59392184,-26488037.003059171,-33416719.050232321,-24254984.365335416,-11326089.433847211,-3226313.7956376635,2383797.2276887707,11886699.023178037,22173727.387046285,16986760.128424674,28583374.928072855,36360677.398704991,46267077.233802587,57902448.415955953,51119089.238652669,60787343.561549321,74395720.756619677,82922710.757760778,88841161.18845199,98853128.483575702,109681605.60154088,104248626.52545026,116448872.24027938,124634991.90733227,135062618.4513734,147307312.04036298,142474013.59541079,152672613.16644937,166991927.60692102,175964354.61178276,182203811.26932085,192747879.42609844,204142017.8391186,199840220.69014251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[754,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,215473634.17264354,null,null,-568940.32833333337,-1396036.5772593871,499443.54632545565,6185540.1998100933,-4173619.3157149861,-386882.62406165292,5391290.8194064088,6323616.1295908913,5038315.9406227097,7859329.3583444217,11055262.590561483,5332965.1441732431,9860799.8261098582,10515504.899940206,13557669.489889575,18091648.156416766,4036585.1715188297,7735241.860835338,14467813.869459353,15932591.7389718,15223260.144462641,18681002.102921437,22635341.088538386,13053190.971412495,18297001.008178536,19476910.835663546,23111152.917386159,28240227.480149202,14254786.821965415,18457217.659888271,25829618.507410027,27649893.79454343,27191942.198735781,31123221.899426706,35568117.690263741,25785841.473760955,31582972.64679829,33102791.594180495,37211293.924632497,42890783.238799751,28964934.853058919,33696307.263598375,41739485.884371191,43930729.099768616,43734739.080241464,48162067.363310084,53120381.767847188,43125537.52776815,49501861.305906937,51375986.571243517,55980594.295970343,62236223.440173231,48359144.392876454,53645700.127843656,62391905.098632008,64970036.775685355,65046815.695016704,69993574.670406789,75489027.437831447,65268223.360001795,72250611.323448345,74493795.278958365,81006017.689309776,90642262.671251252,80966840.784937039,91002585.269029751,104652061.45722686,111800101.7674109,116327322.45328195,125984440.38987097,136208281.53062731,129913755.45672224,141696758.19497764,148490746.6460467,158322864.44493145,169978514.01842058,162136101.42070556,172782822.23300397,187203836.70105052,194771881.6995427,199594048.33844304,209820002.70339304,220631012.71458417,215473634.17264354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[757,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,8729531.2899442911,null,null,0,528202.63599999994,1625126.3600000003,3828072.1751999995,2474960.6647999994,4180120.475440003,5434083.9189000055,4959491.4369000047,4229568.1995840073,4875013.9751040041,5184922.8658500016,5174386.9127496108,5784817.2549476475,5073569.2317983508,5358068.4410580695,6069316.464207381,3176907.8367335647,4665787.0318594277,5958361.772596091,5372293.4015210569,4590868.9067543447,5225776.3087522984,5567649.5252127349,5489507.0757360458,6137112.6257739663,5382549.5980148613,5684374.8091184795,6438937.8368775845,3370381.5239906311,4949933.4620996714,6321226.0045471787,5699466.0696736872,4870452.8231756985,5544026.0859553218,5906719.3812981844,5823818.0566483736,6510862.7846835852,5710346.8685339689,6030553.2349938154,6831069.1511434317,3575637.7588016391,5251384.4099414945,6706188.6682240367,6046563.553316772,5167063.4001070261,5881657.2745899558,6266438.5916191936,6178488.5762982368,6907374.328270793,6058106.9928276539,6397813.9270049334,7247081.2624480724,3793394.098312676,5571193.7205069661,7114595.5581189394,6414799.2737137675,5481737.5611736178,6239850.2026125193,6648064.7018488646,6554758.5305948853,7328033.4248625636,6427045.7086910009,6787440.7951596975,7688428.5113313198,4024411.7989001274,5910479.4180860519,7547874.4276086092,6805460.54948318,5815575.3786492348,6619857.0799517632,7052931.842191577,6953943.3251081705,7774310.6604367495,6818452.792350173,7200795.9395847321,8156653.8076711893,4269498.4774528742,6270427.6146472692,8007539.9802496433,7219913.0969463587,6169743.9192086458,7023006.3761205673,7482455.3913807869,8729531.2899442911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[759,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,91102.969331793021,null,null,-25447.916666666657,49428.728415033518,393896.52024010819,969940.27527685906,-3123779.1689040451,-1960975.4672651303,-531830.65581114707,948621.16113217059,2323960.8181591616,3704556.0831819759,5173912.7276896751,-1683881.0937500014,-132916.53619615256,1402470.983214532,2911708.5679038959,4476126.0220359163,555238.93311860145,1838002.0400372939,3367519.5920873182,4939130.549483289,6391718.7745217727,7844306.9995602565,9386162.2738668527,-1716925.1484374953,-100680.66640748887,1499198.1899233679,3071572.6710876147,4701951.1025850698,731095.60791631741,2065296.1877477388,3658743.156495295,5296414.509234421,6809037.6037904834,8321660.6983465469,9928069.9865398929,-1750612.8058594251,-66048.356301661348,1601321.9577559272,3239763.6636541225,4939177.5938711502,918794.57297227182,2306766.5995951928,3967109.3635731079,5673915.3709821738,7249342.5521376468,8824769.7332931198,10498731.034138773,-1784956.6501523813,-28883.582898200722,1709124.8957460511,3416707.1584828487,5188381.4613546124,1118993.5238740435,2563183.7276309719,4293533.4373215428,6072698.5921419254,7713833.8676296463,9354969.1431173682,11099626.828104615,-1819969.5257798443,10956.833790320903,1822904.0849521942,3602850.3721878715,5450167.7799287625,1332384.5914414711,2835358.0594155379,4638977.8583111353,6493884.3842462488,8203773.2682075091,9913662.1521687694,11732314.267610449,-1855664.544092875,53623.597582451534,1942971.8134863894,3798663.2189934175,5725172.2056531832,3506830.9297510306,5071276.987396352,6951589.5964659974,8885785.3231316134,10667621.889698438,12449458.456265263,14345564.392906182,91102.969331793021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[762,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,-11499.999999999998,56000,146500,161500,94000,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[763,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по налогам",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,18571.428571429104,null,null,0,41250,123110.11904761904,244940.47619047615,119910.71428571426,237901.78571428568,353973.21428571426,468124.99999999994,580357.14285714272,690669.64285714272,799062.5,905535.71428571409,1010089.2857142854,1112723.2142857141,1213437.4999999998,1312232.1428571427,96874.999999999767,191830.35714285681,284866.07142857113,375982.14285714249,465178.57142857113,552455.35714285704,637812.49999999977,721249.99999999977,802767.85714285704,882366.07142857113,960044.64285714249,1035803.5714285711,73839.285714285448,145758.92857142817,215758.92857142817,283839.28571428545,349999.99999999953,414241.0714285709,476562.49999999953,536964.28571428545,595446.42857142817,652008.92857142817,706651.78571428545,759374.99999999953,50803.571428570896,99687.499999999534,146651.78571428545,191696.42857142817,234821.42857142817,276026.78571428545,315312.49999999953,352678.5714285709,388124.99999999953,421651.78571428545,453258.92857142817,482946.42857142817,27767.85714285681,53616.071428571362,77544.642857142724,99553.571428571362,119642.85714285728,137812.5,154062.5,168392.85714285728,180803.57142857183,191294.64285714319,200386.90476190532,208601.19047619123,7857.1428571427241,15357.142857142724,22500,29285.714285714552,35714.285714285914,41785.714285714552,47500.000000000466,52857.14285714319,57857.14285714319,62500.000000000466,66785.714285715017,70714.28571428638,3571.428571428638,6785.7142857145518,9642.8571428572759,12142.857142857276,14285.714285714552,16071.428571429104,17500.000000000466,18571.428571429104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[767]
[768]
[770]
[773,"PL",null,null,null,null,null,"Прибыль до налога на прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,105857003.47992916,null,null,-538815.45388888894,-3562006.0094508659,-4655352.3345164107,-4710961.6484162416,-5759564.1672059931,-5303629.6559621729,-2648916.0458583534,-1904799.2216587327,-3002540.3552569635,-2834261.8628984131,-1818539.8586065248,-1405153.84875926,-961768.73850965127,-1195388.2892403901,-1400400.337686684,-653613.79833377898,-2739300.2307118028,-3653937.6710242238,-941163.48429855332,-449499.83850400522,-1691782.4941043742,-1648760.9716176018,-633357.37806546688,-263666.62355691567,210798.49376527965,-56854.216181781143,-345460.39733789116,359942.40743463486,-1893698.3705787286,-2850493.5423539169,-19470.00133273378,491497.02941584215,-808160.68221383914,-765139.15972706676,293295.7258470431,601813.67446716502,1095467.5360631645,836146.85093658045,532797.98321490362,1280434.1236568913,-1181782.9404480755,-2182502.9852532968,781884.16240438446,1358624.8284187689,-14323.598660822958,28697.923825945705,1147778.7932730578,1459346.5056787767,1972979.1627357528,1712282.3979295008,1396482.7173199505,2183811.257893201,-369265.56373696029,-1415744.7318994254,1685414.8439043723,2293715.6507995613,874844.13831977546,917865.66080655158,2092808.7508622594,2432617.3596425019,2967047.1864826791,2656718.7137710378,3736471.5198620744,5937902.3452715985,4705416.4436926935,3564457.627037907,6733762.5574285649,7260669.6635190062,5727301.5472599007,5723505.9401170425,6875293.6523113698,7259234.3599475697,7768491.6285562664,7396174.0065211095,6997993.1792836487,7781031.8599297293,5043684.4247652441,3853088.4919025302,7161513.6350657977,7711052.798316285,6110152.4106363095,6106356.8034934551,7308793.719253432,7709617.4947448485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[776]
[778]
[781,"PL",null,null,null,null,null,"Чистая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,84685602.783943355,null,null,-538815.45388888894,-3562006.0094508659,-4655352.3345164107,-4710961.6484162416,-5759564.1672059931,-5303629.6559621729,-2648916.0458583534,-1904799.2216587327,-3002540.3552569635,-2834261.8628984131,-1818539.8586065248,-1405153.84875926,-961768.73850965127,-1195388.2892403901,-1400400.337686684,-653613.79833377898,-2739300.2307118028,-3653937.6710242238,-941163.48429855332,-449499.83850400522,-1691782.4941043742,-1648760.9716176018,-633357.37806546688,-263666.62355691567,210798.49376527965,-56854.216181781143,-345460.39733789116,359942.40743463486,-1893698.3705787286,-2850493.5423539169,-19470.00133273378,491497.02941584215,-808160.68221383914,-765139.15972706676,293295.7258470431,601813.67446716502,1095467.5360631645,836146.85093658045,532797.98321490362,1280434.1236568913,-1181782.9404480755,-2182502.9852532968,781884.16240438446,1358624.8284187689,-14323.598660822958,28697.923825945705,1147778.7932730578,1459346.5056787767,1972979.1627357528,1712282.3979295008,1396482.7173199505,2183811.257893201,-369265.56373696029,-1415744.7318994254,1685414.8439043723,2293715.6507995613,874844.13831977546,917865.66080655158,2092808.7508622594,2432617.3596425019,2967047.1864826791,2656718.7137710378,3736471.5198620744,5937902.3452715985,4705416.4436926935,3564457.627037907,6733762.5574285649,7260669.6635190062,4717097.732242994,4578804.7520936355,5500234.9218490943,5807387.487958055,6214793.3028450124,5916939.2052168883,5598394.5434269197,6224825.4879437834,4034947.539812196,3082470.7935220264,5729210.9080526382,6168842.2386530302,4888121.9285090491,4885085.4427947626,5847034.9754027463,6167693.9957958758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[784]
[786,null,null,null,null,null,null,"Индикатор безубыточности по чистой прибыли","Срок окупаемости по чистой прибыли",null,null,null,"кол-во лет",null,null,null,null,null,null,null,null,null,null,5.75]
[787,null,null,null,null,null,null,"Индикатор безубыточности по чистой прибыли","Точка безубыточности по чистой прибыли",null,null,null,"руб.",null,null,null,"Продажи",null,null,null,null,null,null,27392221.261734422]
[789,null,null,null,null,null,null,"Индикатор безубыточности по чистой прибыли","Точка безубыточности по чистой прибыли",null,null,null,"км",null,null,null,"Пробег",null,null,null,null,null,null,504000]
[792]
[795,null,null,null,null,null,null,"Индикатор безубыточности по финпотоку",null,null,null,null,"индикатор(1)",null,null,null,null,null,null,null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[797,null,null,null,null,null,null,"Индикатор безубыточности по финпотоку","Точка безубыточности по финпотоку",null,null,null,"руб.",null,null,null,"Продажи",null,null,null,null,null,null,26072310.540615752]
[800]
[803,null,null,null,null,null,null,"Свободный отрицательный финпоток проекта",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,-395808785.8585071,null,null,-690056.8563333333,-134438512.86987299,-130595285.93107447,-125528216.21172047,-4556713.9895058274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[805,null,null,null,null,null,null,"Свободный финпоток (FCF)",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,180210743.49310559,null,null,-690056.8563333333,-134438512.86987299,-130595285.93107447,-125528216.21172047,-4556713.9895058274,7848855.9864174798,10218511.653540112,6533739.4940135106,26550690.588924188,29886032.385269236,30001609.27691194,0,9432426.1088934802,6311812.7354257368,8036357.2267623916,2052514.7466548346,0,7776652.8675891832,11067696.632012866,6922449.8794203997,4758449.0038859136,8106288.7081385422,4266706.78703456,0,9939065.3078435808,6648167.5744881965,8473055.3973369785,2723461.130436901,0,8216776.3566439822,11659686.454708219,7298023.801677946,5030401.2233878933,8550827.0547844246,4535449.9107085392,0,10466935.634850156,7008746.3274944574,8929820.6857622005,3413748.8953887261,0,8678190.8793755062,12279711.815670229,7690290.8937108703,5314187.8687156215,9016110.1783845574,4813292.1449090317,0,11019149.556698661,7384980.700797461,9407365.3899168447,4123827.5436895192,0,9161734.684896905,12928894.931488205,8099775.6382095478,5610111.0233264342,9502901.7954892665,5100061.105246637,0,11596614.799648181,7777302.4706321396,9906399.835097596,4852012.0048500821,0,9668254.3228966519,13608377.19507036,8526990.0011410974,5918450.4306912124,9001763.4801068045,2875738.1233888716,0,10748398.842839602,6632421.3413416483,8948391.7427368909,4455590.1361947209,0,9189862.6860855296,13548696.742091127,7540124.277848579,4697246.097874824,9322037.6746503264,4409311.159494698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[806]
[808]
[811,null,null,null,null,null,null,"NPV(Учредителя)",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,15120174.790428251,null,null,-683570.59648709779,-131923053.80689029,-126947161.58705752,-120874683.48492692,-4346545.8051341251,7416471.7915789988,9564827.2648015767,6058286.3903029906,24387220.479453016,27192757.129969697,27041328.870575711,0,8342647.3723552208,5530101.2000327837,6974879.43767111,1764664.9340603687,0,6560934.1582009783,9249722.6474193875,5730991.7361687282,3902418.8402846106,6585504.1180206276,3433667.6373160905,0,7848885.5621263813,5200713.2474666443,6565979.082573764,2090639.3886499321,0,6189512.0086766854,8700421.9066987149,5394574.7462334884,3683435.4482469941,6202361.2611612407,3258875.7970347335,0,7380129.5191827184,4895344.6120317504,6178515.8410461489,2339760.9964220379,0,5836683.1652523037,8181324.0267787362,5075474.9032274792,3474316.0182133266,5839156.6079861214,3087959.7677182131,0,6937044.572403051,4605473.3148447992,5811542.4759535585,2523610.9130140138,0,5501696.2454586569,7690929.0016088998,4772971.9643642111,3274808.0424753381,5495018.1552323662,2921371.3652165523,0,6518379.1229770761,4330478.357883404,5464132.6464523803,2651097.7786565763,0,5183808.4023489766,7227793.096463629,4486354.8909248477,3084639.2771957261,4647532.8214045009,1470763.0167423878,0,5394288.0740447175,3297319.0240239184,4406891.3844878543,2173657.3811438689,0,4399384.0394656127,6425084.9321144344,3542079.8952565668,2185856.5698545445,4297221.0936234044,2013474.3003488933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[814]
[816]
[819,"BS",null,null,null,null,null,"Финпоток проекта для кредиторов нараст. итогом",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,218210743.49310571,null,null,37309943.14366667,-97128569.726206318,-227723855.6572808,-353252071.86900127,-357808785.8585071,-349959929.87208962,-339741418.21854949,-333207678.724536,-306656988.13561183,-276770955.75034261,-246293967.73041669,-246769346.47343066,-237336920.36453718,-231025107.62911144,-222988750.40234905,-213535139.50469297,-220936235.65569422,-213159582.78810504,-202091886.15609217,-195169436.27667177,-190410987.27278584,-182304698.56464729,-173504684.2460371,-178037991.77761272,-168098926.46976912,-161450758.89528093,-152977703.49794394,-143015170.55305412,-150254242.36750704,-142037466.01086307,-130377779.55615485,-123079755.7544769,-118049354.53108901,-109498527.47630459,-100224934.63108677,-104963077.56559606,-94496141.9307459,-87487395.603251442,-78557574.917489246,-68062375.641990423,-75143826.022100508,-66465635.142725006,-54185923.327054776,-46495632.433343902,-41181444.564628281,-32165334.386243723,-22396335.183105804,-27352042.241334692,-16332892.68463603,-8947911.9838385694,459453.40607827529,11511962.996940944,4583280.9497677945,13745015.634664699,26673910.566152904,34773686.204362452,40383797.227688886,49886699.023178153,60173727.387046397,54986760.128424786,66583374.928072967,74360677.39870511,84267077.233802706,95902448.41595608,89119089.238652796,98787343.561549455,112395720.75661981,120922710.75776091,126841161.18845212,135842924.66855893,145526700.5985007,138718662.79194781,149467061.63478741,156099482.97612906,165047874.71886593,175892969.6719988,169503464.85506067,178693327.54114619,192242024.28323731,199782148.56108588,204479394.6589607,213801432.33361101,223974299.38593248,218210743.49310571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[822,null,null,null,null,null,null,"Индикатор безубыточности для кредиторов","Срок окупаемости по финпотоку (PBP)",null,null,null,"кол-во лет",null,null,null,null,null,null,null,null,null,null,4.25]
[824,null,null,null,null,null,null,"Индикатор безубыточности для кредиторов","Точка безубыточности по финпотоку",null,null,null,"кол-во ТС",null,null,null,"кол-во ТС",null,null,null,null,null,null,30]
[825,null,null,null,null,null,null,"Индикатор безубыточности для кредиторов","Точка безубыточности по финпотоку",null,null,null,"км",null,null,null,"Пробег",null,null,null,null,null,null,598500]
[827,null,null,null,null,null,null,"Свободный полож. финпоток для кредиторов",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,576019529.35161304,null,null,0,0,0,0,0,7848855.9864174798,10218511.653540112,6533739.4940135106,26550690.588924188,29886032.385269236,30001609.27691194,0,9432426.1088934802,6311812.7354257368,8036357.2267623916,2052514.7466548346,0,7776652.8675891832,11067696.632012866,6922449.8794203997,4758449.0038859136,8106288.7081385422,4266706.78703456,0,9939065.3078435808,6648167.5744881965,8473055.3973369785,2723461.130436901,0,8216776.3566439822,11659686.454708219,7298023.801677946,5030401.2233878933,8550827.0547844246,4535449.9107085243,0,10466935.634850156,7008746.3274944574,8929820.6857622005,3413748.895388741,0,8678190.8793755062,12279711.815670229,7690290.8937108703,5314187.8687156215,9016110.1783845574,4813292.1449090317,0,11019149.556698661,7384980.700797461,9407365.3899168447,4123827.5436895192,0,9161734.684896905,12928894.931488205,8099775.6382095478,5610111.0233264342,9502901.7954892665,5100061.105246637,0,11596614.799648181,7777302.4706321396,9906399.835097596,4852012.0048500821,0,9668254.3228966519,13608377.19507036,8526990.0011410974,5918450.4306912124,9001763.4801068045,2875738.1233888865,0,10748398.842839602,6632421.3413416483,8948391.7427368909,4455590.1361947209,0,9189862.6860855296,13548696.742091127,7540124.277848579,4697246.097874824,9322037.6746503264,4409311.159494698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[830]
[833,null,null,null,null,null,null,"IRR для кредиторов",null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.18128167986869814,null,null,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[835,null,null,null,null,null,null,"Кассовый разрыв проекта для кредиторов",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,357808785.8585071]
[838,null,null,null,null,null,null,"NPV(Кредиторов)","Ставка по кредиту",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,6.8214933659622723E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[841,"CF(+)",null,null,null,null,null,"Поступление кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,345000000,null,null,0,93000000,126000000,121000000,5000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[843,"CF(-)",null,null,null,null,null,"Возврат кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,345000000,null,null,0,0,0,0,0,0,0,6388888.888888889,6388888.888888889,6388888.888888889,6388888.8888888881,6388888.8888888881,6388888.888888889,6388888.888888889,6388888.888888889,6388888.888888889,6388888.888888889,6388888.888888889,6388888.888888889,6388888.8888888881,6388888.888888889,6388888.888888889,6388888.888888889,6388888.8888888881,6388888.8888888881,6388888.8888888881,6388888.8888888881,6388888.8888888881,6388888.8888888871,6388888.8888888871,6388888.8888888871,6388888.8888888862,6388888.8888888862,6388888.8888888862,6388888.8888888853,6388888.8888888853,6388888.8888888843,6388888.8888888843,6388888.8888888834,6388888.8888888834,6388888.8888888825,6388888.8888888825,6388888.8888888815,6388888.8888888806,6388888.8888888815,6388888.8888888806,6388888.8888888797,6388888.8888888806,6388888.8888888815,6388888.8888888806,6388888.8888888797,6388888.8888888778,6388888.888888876,6388888.8888888732,6388888.8888888704,6388888.8888888657,6388888.8888888601,6388888.8888888657,6388888.888888876,6388888.8888888657,6388888.8888888359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[844]
[847,"PL(-)",null,null,null,null,null,"Проценты начисленные по кредиту",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,76708958.333333313,null,null,0,658750.00000000012,1551250,2408333.3333333335,2443750.0000000005,2443750.0000000005,2443750.0000000005,2398495.3703703708,2353240.7407407407,2307986.111111111,2262731.4814814813,2217476.8518518526,2172222.2222222225,2126967.5925925928,2081712.9629629636,2036458.333333333,1991203.7037037036,1945949.0740740739,1900694.4444444443,1855439.8148148151,1810185.1851851852,1764930.5555555557,1719675.9259259261,1674421.2962962964,1629166.6666666667,1583912.0370370368,1538657.4074074074,1493402.7777777778,1448148.1481481476,1402893.5185185182,1357638.8888888885,1312384.2592592589,1267129.6296296292,1221874.9999999993,1176620.3703703699,1131365.74074074,1086111.1111111103,1040856.4814814806,995601.85185185098,950347.22222222132,905092.59259259177,859837.96296296199,814583.33333333244,769328.70370370289,724074.07407407323,678819.44444444345,633564.81481481402,588310.18518518459,543055.55555555481,497800.92592592526,452546.29629629554,407291.66666666581,362037.03703703615,316782.40740740648,271527.77777777682,226273.14814814713,181018.51851851787,135763.88888888864,90509.259259258935,45254.629629629257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[848]
[849,"CF(-)",null,null,null,null,null,"Оплата процентов по кредиту",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,76708958.333333313,null,null,0,0,658750.00000000012,1551250,2408333.3333333335,2443750.0000000005,2443750.0000000005,2443750.0000000005,2398495.3703703708,2353240.7407407407,2307986.111111111,2262731.4814814813,2217476.8518518526,2172222.2222222225,2126967.5925925928,2081712.9629629636,2036458.333333333,1991203.7037037036,1945949.0740740739,1900694.4444444443,1855439.8148148151,1810185.1851851852,1764930.5555555557,1719675.9259259261,1674421.2962962964,1629166.6666666667,1583912.0370370368,1538657.4074074074,1493402.7777777778,1448148.1481481476,1402893.5185185182,1357638.8888888885,1312384.2592592589,1267129.6296296292,1221874.9999999993,1176620.3703703699,1131365.74074074,1086111.1111111103,1040856.4814814806,995601.85185185098,950347.22222222132,905092.59259259177,859837.96296296199,814583.33333333244,769328.70370370289,724074.07407407323,678819.44444444345,633564.81481481402,588310.18518518459,543055.55555555481,497800.92592592526,452546.29629629554,407291.66666666581,362037.03703703615,316782.40740740648,271527.77777777682,226273.14814814713,181018.51851851787,135763.88888888864,90509.259259258935,45254.629629629257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[850]
[851,"BS",null,null,null,null,null,"Задолженность по выплате %% по кредиту",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,658750.00000000012,1551250,2408333.333333334,2443750,2443750,2443750,2398495.3703703713,2353240.7407407407,2307986.1111111101,2262731.4814814813,2217476.8518518507,2172222.2222222239,2126967.5925925933,2081712.9629629627,2036458.3333333321,1991203.7037037015,1945949.0740740746,1900694.4444444478,1855439.8148148134,1810185.1851851866,1764930.5555555522,1719675.9259259254,1674421.2962962985,1629166.6666666642,1583912.0370370373,1538657.4074074104,1493402.7777777761,1448148.1481481493,1402893.5185185149,1357638.8888888881,1312384.2592592612,1267129.6296296269,1221875,1176620.3703703731,1131365.7407407388,1086111.1111111119,1040856.4814814776,995601.85185185075,950347.22222222388,905092.59259259701,859837.96296295524,814583.33333332837,769328.7037037015,724074.07407407463,678819.44444444776,633564.81481482089,588310.18518517911,543055.55555555224,497800.92592592537,452546.2962962985,407291.66666667163,362037.03703702986,316782.40740740299,271527.77777777612,226273.14814814925,181018.51851852238,135763.88888889551,90509.25925925374,45254.62962962687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[852]
[853,"CF",null,null,null,null,null,"Финпоток проекта с учетом финансирования",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,141501785.15977275,null,null,37309943.14366667,-41438512.869872987,-5254035.9310744703,-6079466.2117204964,-1965047.322839167,5405105.9864174798,7774761.6535401121,-2298899.3948753774,17763306.329664931,21143902.755639605,21780113.019925918,-9126999.1133843437,826060.36815274134,-2249298.3756853752,-479499.25471908972,983009.04580422863,-15826443.373223454,-603439.72500341013,2732858.6690499038,-1367133.4539129324,-3485879.6998177879,-92785.365935534239,646194.87416573614,-12641872.346390437,1875755.122658398,-1369887.9810673594,500254.47141105309,2034986.6485935226,-15121363.481119566,379739.31960694492,3867904.0473008119,-448503.97609983012,-2670871.9247602522,894808.53626590967,1662828.9563289322,-12303652.19376855,2946681.0052205324,-466253.67250553891,1500075.3153918348,3110708.534758091,-14420686.491221197,1384209.3978940323,5030984.9638183862,486818.67148865759,-1844029.7238769606,1903147.2154216021,2701290.8698045947,-11978160.761932582,4041950.4826245978,453036.25635302439,2520675.5751020387,4211074.4056774974,-13724862.602728691,2410808.7589709945,6223223.6351919286,1439358.971542906,-1005051.0137105696,2932994.3880818821,3762375.5860904828,-11666365.406769738,5162471.2811297141,7777302.4706321396,9906399.835097596,11635371.182153367,-6783359.1773032844,9668254.3228966519,13608377.19507036,8526990.0011410974,5918450.4306912124,9001763.4801068045,9683775.9299417734,-6808037.8065528944,10748398.842839602,6632421.3413416483,8948391.7427368909,10845094.953132853,-6389504.8169381358,9189862.6860855296,13548696.742091127,7540124.277848579,4697246.097874824,9322037.6746503264,10172867.052321464,-5763555.8928267695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[854]
[855,"BS",null,null,null,null,null,"Финпоток проекта с уч. финансир. нараст. итогом",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,141501785.15977275,null,null,37309943.14366667,-4128569.7262063175,-9382605.6572807878,-15462071.869001284,-17427119.191840451,-12022013.205422971,-4247251.5518828593,-6546150.9467582367,11217155.382906694,32361058.138546299,54141171.158472218,45014172.045087874,45840232.413240612,43590934.037555233,43111434.782836139,44094443.828640372,28268000.455416918,27664560.730413508,30397419.399463411,29030285.945550479,25544406.245732691,25451620.879797157,26097815.753962893,13455943.407572456,15331698.530230854,13961810.549163494,14462065.020574547,16497051.66916807,1375688.1880485043,1755427.5076554492,5623331.5549562611,5174827.5788564309,2503955.6540961787,3398764.1903620884,5061593.1466910206,-7242059.0470775291,-4295378.0418569967,-4761631.7143625356,-3261556.3989707008,-150847.86421260983,-14571534.355433807,-13187324.957539774,-8156339.9937213883,-7669521.3222327307,-9513551.0461096913,-7610403.8306880891,-4909112.9608834945,-16887273.722816076,-12845323.240191478,-12392286.983838454,-9871611.4087364152,-5660537.0030589178,-19385399.605787609,-16974590.846816614,-10751367.211624686,-9312008.2400817797,-10317059.253792349,-7384064.8657104671,-3621689.2796199843,-15288054.686389722,-10125583.405260008,-2348280.9346278682,7558118.9004697278,19193490.082623094,12410130.90531981,22078385.228216462,35686762.423286825,44213752.424427927,50132202.855119139,59133966.33522594,68817742.265167713,62009704.458614819,72758103.301454425,79390524.642796069,88338916.38553296,99184011.338665813,92794506.521727681,101984369.2078132,115533065.94990432,123073190.22775289,127770436.32562771,137092474.00027806,147265341.05259952,141501785.15977275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[856]
[857,null,null,null,null,null,null,"Осаточный кассовый разрыв",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,19385399.605787609]
[858]
[859]
[860]
[861]
[862]
[863]
[864]
[865,"BS",null,null,null,null,null,"Овердрафт на начало периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,4128569.7262063175,9382605.6572807878,15462071.869001284,17427119.191840451,12617736.404693885,4960740.2909309156,7259639.685806293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8091061.0602606311,5295413.1948316302,5761666.8673371691,4369142.6668022946,1299212.7969343583,15719899.288155556,14629128.010307094,9734681.5745849069,9338719.9311257079,11182749.655002668,9488347.099807784,6875614.1362680625,18853774.898200646,15163761.547009127,14852253.731761521,12470199.191489257,8375513.311598992,22100375.914327681,20102107.50575747,14066503.540619276,12758431.935455484,13763482.949166054,11087406.909468606,7428513.7878664974,19094879.194636233,14288845.658473063,6644905.7473200057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[866]
[867,"CF(+)",null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82922489.319721743,null,null,0,4128569.7262063175,5254035.9310744703,6079466.2117204964,1965047.322839167,0,0,2298899.3948753774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8091061.0602606311,0,466253.67250553914,0,0,14420686.491221197,0,0,0,1844029.723876961,0,0,11978160.761932582,0,0,0,0,13724862.602728691,0,0,0,1005051.0137105696,0,0,11666365.406769738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[868]
[869,"CF(-)",null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82922489.319721729,null,null,0,0,0,0,0,4809382.7871465664,7656996.1137629692,0,7259639.685806293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2795647.8654290009,0,1392524.2005348743,3069929.8698679362,0,1090771.2778484621,4894446.4357221872,395961.64345919853,0,1694402.5551948855,2612732.9635397219,0,3690013.3511915188,311507.81524760602,2382054.5402722643,4094685.8798902645,0,1998268.4085702114,6035603.9651381923,1308071.6051637926,0,2676076.0396974487,3658893.1216021092,0,4806033.5361631708,7643939.9111530576,6644905.7473200057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[870]
[871,null,null,null,null,null,null,"Поток овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,4128569.7262063175,5254035.9310744703,6079466.2117204964,1965047.322839167,-4809382.7871465664,-7656996.1137629692,2298899.3948753774,-7259639.685806293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8091061.0602606311,-2795647.8654290009,466253.67250553914,-1392524.2005348743,-3069929.8698679362,14420686.491221197,-1090771.2778484621,-4894446.4357221872,-395961.64345919853,1844029.723876961,-1694402.5551948855,-2612732.9635397219,11978160.761932582,-3690013.3511915188,-311507.81524760602,-2382054.5402722643,-4094685.8798902645,13724862.602728691,-1998268.4085702114,-6035603.9651381923,-1308071.6051637926,1005051.0137105696,-2676076.0396974487,-3658893.1216021092,11666365.406769738,-4806033.5361631708,-7643939.9111530576,-6644905.7473200057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[872]
[873,"BS",null,null,null,null,null,"Остаток долга по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,4128569.7262063175,9382605.6572807878,15462071.869001284,17427119.191840451,12617736.404693885,4960740.2909309156,7259639.685806293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8091061.0602606311,5295413.1948316302,5761666.8673371691,4369142.6668022946,1299212.7969343583,15719899.288155556,14629128.010307094,9734681.5745849069,9338719.9311257079,11182749.655002668,9488347.099807784,6875614.1362680625,18853774.898200646,15163761.547009127,14852253.731761521,12470199.191489257,8375513.311598992,22100375.914327681,20102107.50575747,14066503.540619276,12758431.935455484,13763482.949166054,11087406.909468606,7428513.7878664974,19094879.194636233,14288845.658473063,6644905.7473200057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[874]
[875,"PL(-)",null,null,null,null,null,"Начисление %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4358643.9330004621,null,null,0,38533.317444592292,87570.986134620689,144312.67077734534,162653.11245717754,162653.11245717754,117765.53977714293,67756.637067525415,67756.637067525415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75516.56989576589,75516.56989576589,53775.557428480242,53775.557428480242,40778.664890154752,146719.06002278518,146719.06002278518,136538.52809619953,90857.028029459136,104372.33011335824,104372.33011335824,88557.906264872669,175968.56571653936,175968.56571653936,141528.44110541852,138621.0348297742,116388.52578723307,206270.17520039168,206270.17520039168,187619.67005373636,131287.36637911326,128459.17419221649,128459.17419221649,103482.46448837366,178218.87248327152,178218.87248327152,133362.55947908192,62019.12030832006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[876]
[877,"CF(-)",null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4358643.9330004621,null,null,0,0,0,0,0,595723.19927091338,117765.53977714293,0,135513.27413505083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,151033.13979153172,0,107551.11485696048,40778.664890154731,0,293438.12004557019,136538.5280961995,90857.028029459063,0,208744.66022671666,88557.906264872756,0,351937.13143307902,141528.44110541837,138621.03482977441,116388.52578723291,0,412540.35040078312,187619.67005373631,131287.3663791134,0,256918.34838443343,103482.4644883736,0,356437.74496654328,133362.559479082,62019.120308320038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[878]
[879,"BS",null,null,null,null,null,"Остаток ДС на конец периода",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,137143141.22677228,null,null,37309943.14366667,0,0,0,0,0,0,0,10368153.369723586,31512056.125363193,53292169.145289108,44165170.031904764,44991230.40005751,42741932.024372131,42262432.769653037,43245441.81545727,27418998.442233816,26815558.717230406,29548417.386280309,28181283.932367377,24695404.232549589,24602618.866614055,25248813.740779791,12606941.394389354,14482696.517047752,13112808.535980392,13613063.007391445,15648049.655984968,526686.17486540228,906425.4944723472,4774329.5417731591,4325825.5656733289,1654953.6409130767,2549762.1771789864,4212591.1335079186,0,-2.3283064365386963E-10,0,0,0,0,0,-4.6566128730773926E-10,-4.6566128730773926E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3199474.9674692703,14834846.149622638,8051486.9723193534,17719741.295216005,31328118.490286365,39855108.491427466,45773558.922118679,54775322.402225479,64459098.332167253,57651060.525614358,68399459.368453965,75031880.709795609,83980272.4525325,94825367.405665353,88435862.588727221,97625725.274812758,111174422.01690388,118714546.29475245,123411792.39262727,132733830.0672776,142906697.11959904,137143141.22677228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[880]
[881,"BS",null,null,null,null,null,"Задолженность по %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,38533.317444592292,126104.30357921298,270416.97435655829,433070.08681373583,0,0,67756.637067525415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75516.569895765861,0,53775.557428480359,0,0,146719.0600227851,0,0,0,104372.33011335833,0,0,175968.56571653951,0,0,0,0,206270.17520039156,0,0,0,128459.17419221671,0,0,178218.87248327164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[882]
[883,"CF",null,null,null,null,null,"Итоговый финпоток",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,137143141.22677228,null,null,37309943.14366667,-37309943.14366667,0,0,0,0,0,0,10368153.369723588,21143902.755639605,21780113.019925918,-9126999.1133843437,826060.36815274134,-2249298.3756853752,-479499.25471908972,983009.04580422863,-15826443.373223454,-603439.72500341013,2732858.6690499038,-1367133.4539129324,-3485879.6998177879,-92785.365935534239,646194.87416573614,-12641872.346390437,1875755.122658398,-1369887.9810673594,500254.47141105309,2034986.6485935226,-15121363.481119566,379739.31960694492,3867904.0473008119,-448503.97609983012,-2670871.9247602522,894808.53626590967,1662828.9563289322,-4212591.1335079223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7252902984619141E-9,3199474.9674692713,11635371.182153367,-6783359.1773032844,9668254.3228966519,13608377.19507036,8526990.0011410974,5918450.4306912124,9001763.4801068045,9683775.9299417734,-6808037.8065528944,10748398.842839602,6632421.3413416483,8948391.7427368909,10845094.953132853,-6389504.8169381358,9189862.6860855296,13548696.742091127,7540124.277848579,4697246.097874824,9322037.6746503264,10172867.052321464,-5763555.8928267695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[884]
[885,"BS",null,null,null,null,null,"Итоговый финпоток нараст. итогом",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,137143141.22677228,null,null,37309943.14366667,0,0,0,0,0,0,0,10368153.369723588,31512056.125363193,53292169.145289108,44165170.031904764,44991230.40005751,42741932.024372131,42262432.769653037,43245441.81545727,27418998.442233816,26815558.717230406,29548417.386280309,28181283.932367377,24695404.232549589,24602618.866614055,25248813.740779791,12606941.394389354,14482696.517047752,13112808.535980392,13613063.007391445,15648049.655984968,526686.17486540228,906425.4944723472,4774329.5417731591,4325825.5656733289,1654953.6409130767,2549762.1771789864,4212591.1335079186,0,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,0,3199474.9674692713,14834846.149622638,8051486.9723193534,17719741.295216005,31328118.490286365,39855108.491427466,45773558.922118679,54775322.402225479,64459098.332167253,57651060.525614358,68399459.368453965,75031880.709795609,83980272.4525325,94825367.405665353,88435862.588727221,97625725.274812758,111174422.01690388,118714546.29475245,123411792.39262727,132733830.0672776,142906697.11959904,137143141.22677228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[886]
[887,null,null,null,null,null,null,"Итоговый свободный финпоток (Total FCF)",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,137143141.22677231,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7252902984619141E-9,3199474.9674692713,4852012.0048500821,0,9668254.3228966519,13608377.19507036,8526990.0011410974,5918450.4306912124,9001763.4801068045,2875738.123388879,0,10748398.842839602,6632421.3413416483,8948391.7427368909,4455590.1361947209,0,9189862.6860855296,13548696.742091127,7540124.277848579,4697246.097874824,9322037.6746503264,4409311.159494698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[888]
[889,null,null,null,null,null,null,"CFADS",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,646133232.81282759,null,null,0,0,658750.00000000012,1551250,2408333.3333333335,7848855.9864174798,10218511.653540112,8832638.8888888899,16182537.219200604,8742129.6296296306,8696875,8651620.3703703694,8606365.7407407425,8561111.1111111119,8515856.4814814813,8470601.8518518526,8425347.222222222,8380092.5925925924,8334837.9629629627,8289583.3333333321,8244328.7037037043,8199074.0740740746,8153819.444444445,8108564.8148148144,8063310.1851851847,8018055.555555555,7972800.9259259254,7927546.2962962957,7882291.6666666651,7837037.0370370345,7791782.4074074049,7746527.7777777743,7701273.1481481455,7656018.5185185149,7610763.8888888843,7565509.2592592556,10466935.634850156,7474999.9999999944,8929820.6857621986,10495199.275498826,7339236.1111111036,8678190.8793755062,12279711.815670229,7690290.8937108703,7158217.592592584,9016110.1783845555,9768999.2031379174,7022453.703703695,11019149.556698665,7384980.70079746,9407365.3899168447,11052509.590862671,6796180.555555542,9161734.684896905,12928894.931488205,8099775.6382095488,6615162.0370370075,9502901.7954892665,10287028.363868248,6479398.148148125,11596614.799648181,7777302.4706321433,9906399.835097596,4852012.0048500821,0,9668254.3228966519,13608377.19507036,8526990.0011410974,5918450.4306912124,9001763.4801068045,2875738.123388879,0,10748398.842839602,6632421.3413416483,8948391.7427368909,4455590.1361947209,0,9189862.6860855296,13548696.742091127,7540124.277848579,4697246.097874824,9322037.6746503264,4409311.159494698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[890]
[891,null,null,null,null,null,null,"CF(EBIT)",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,237840220.69014296,null,null,0,0,658750.00000000012,1551250,2408333.3333333335,3039473.1992709138,2561515.5397771434,2443750.0000000005,2534008.6445054216,2353240.7407407407,2307986.111111111,2262731.4814814813,2217476.8518518526,2172222.2222222225,2126967.5925925928,2081712.9629629636,2036458.333333333,1991203.7037037036,1945949.0740740739,1900694.4444444443,1855439.8148148151,1810185.1851851852,1764930.5555555557,1719675.9259259261,1674421.2962962964,1629166.6666666667,1583912.0370370368,1538657.4074074074,1493402.7777777778,1448148.1481481476,1402893.5185185182,1357638.8888888885,1312384.2592592589,1267129.6296296292,1221874.9999999993,1176620.3703703699,1282398.8805322717,1086111.1111111103,1148407.5963384411,1036380.5167420057,950347.22222222132,1198530.7126381621,996376.49105916149,905440.3613627915,769328.70370370289,932818.73430078989,767377.3507093162,633564.81481481402,940247.31661826361,684583.99666097318,636421.96075569966,568934.82208352839,407291.66666666581,774577.38743781927,504402.07746114279,402815.14415689022,226273.14814814713,437936.86690295127,239246.35337726225,90509.259259258935,401692.37459617254,133362.55947908573,3261494.0877775913,4852012.0048500821,0,9668254.3228966519,13608377.19507036,8526990.0011410974,5918450.4306912124,10011967.295123709,4020439.3114122874,1375058.7304622736,12200245.714829117,8186119.6670529013,10427626.544041114,5855188.7720514508,1556206.3719859459,10198599.571038578,14319314.440471632,8972427.0048617385,6239456.6575380806,10544068.156777587,5630582.5201933905,1461758.7438506857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[892]
[893,null,null,null,null,null,null,"Выплаты тела кредитов (Principals)",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,427922489.31972158,null,null,0,0,0,0,0,4809382.7871465664,7656996.1137629692,6388888.888888889,13648528.574695181,6388888.888888889,6388888.8888888881,6388888.8888888881,6388888.888888889,6388888.888888889,6388888.888888889,6388888.888888889,6388888.888888889,6388888.888888889,6388888.888888889,6388888.8888888881,6388888.888888889,6388888.888888889,6388888.888888889,6388888.8888888881,6388888.8888888881,6388888.8888888881,6388888.8888888881,6388888.8888888881,6388888.8888888871,6388888.8888888871,6388888.8888888871,6388888.8888888862,6388888.8888888862,6388888.8888888862,6388888.8888888853,6388888.8888888853,9184536.7543178853,6388888.8888888843,7781413.089423758,9458818.7587568201,6388888.8888888825,7479660.1667373441,11283335.324611068,6784850.5323480796,6388888.8888888815,8083291.4440837661,9001621.8524286021,6388888.8888888806,10078902.240080401,6700396.7041364871,8770943.4291611444,10483574.768779142,6388888.888888876,8387157.2974590845,12424492.854027063,7696960.4940526579,6388888.8888888601,9064964.9285863154,10047782.010490986,6388888.8888888657,11194922.425052006,7643939.9111530576,6644905.7473200057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[894]
[895,null,null,null,null,null,null,"Выплаты %% (Interests)",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,81067602.266333818,null,null,0,0,658750.00000000012,1551250,2408333.3333333335,3039473.1992709138,2561515.5397771434,2443750.0000000005,2534008.6445054216,2353240.7407407407,2307986.111111111,2262731.4814814813,2217476.8518518526,2172222.2222222225,2126967.5925925928,2081712.9629629636,2036458.333333333,1991203.7037037036,1945949.0740740739,1900694.4444444443,1855439.8148148151,1810185.1851851852,1764930.5555555557,1719675.9259259261,1674421.2962962964,1629166.6666666667,1583912.0370370368,1538657.4074074074,1493402.7777777778,1448148.1481481476,1402893.5185185182,1357638.8888888885,1312384.2592592589,1267129.6296296292,1221874.9999999993,1176620.3703703699,1282398.8805322717,1086111.1111111103,1148407.5963384411,1036380.5167420057,950347.22222222132,1198530.7126381621,996376.49105916149,905440.3613627915,769328.70370370289,932818.73430078989,767377.3507093162,633564.81481481402,940247.31661826361,684583.99666097318,636421.96075569966,568934.82208352839,407291.66666666581,774577.38743781927,504402.07746114279,402815.14415689022,226273.14814814713,437936.86690295127,239246.35337726225,90509.259259258935,401692.37459617254,133362.559479082,62019.120308320038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[896]
[897,null,null,null,null,null,null,"Выплаты долга [Debt (Principals+Interests)]",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,508990091.58605516,null,null,0,0,658750.00000000012,1551250,2408333.3333333335,7848855.9864174798,10218511.653540112,8832638.8888888899,16182537.219200604,8742129.6296296306,8696875,8651620.3703703694,8606365.7407407425,8561111.1111111119,8515856.4814814813,8470601.8518518526,8425347.222222222,8380092.5925925924,8334837.9629629627,8289583.3333333321,8244328.7037037043,8199074.0740740746,8153819.444444445,8108564.8148148144,8063310.1851851847,8018055.555555555,7972800.9259259254,7927546.2962962957,7882291.6666666651,7837037.0370370345,7791782.4074074049,7746527.7777777743,7701273.1481481455,7656018.5185185149,7610763.8888888843,7565509.2592592556,10466935.634850156,7474999.9999999944,8929820.6857621986,10495199.275498826,7339236.1111111036,8678190.8793755062,12279711.815670229,7690290.8937108703,7158217.592592584,9016110.1783845555,9768999.2031379174,7022453.703703695,11019149.556698665,7384980.70079746,9407365.3899168447,11052509.590862671,6796180.555555542,9161734.684896905,12928894.931488205,8099775.6382095488,6615162.0370370075,9502901.7954892665,10287028.363868248,6479398.148148125,11596614.799648181,7777302.4706321396,6706924.8676283257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[898]
[899,null,null,null,null,null,null,"Итоговый кассовый разрыв",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,3.7252902984619141E-9]
[900]
[901,null,null,null,null,null,null,"NPV(WACC)",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,45760693.200061381,null,null,-685060.45732660091,-132498740.30505696,-127779026.47591013,-121931932.40305373,-4394119.8095504371,7513988.211756804,9711712.5193103068,6164729.3312605852,24869785.806728475,27791277.501764935,27696750.80723469,0,8582142.75289529,5701254.8224590905,7206420.592828176,1827219.338292198,0,6823153.7864931645,9640370.3381112944,5986049.6692935219,4084980.0532054426,6908608.9821090689,3609984.7655975311,0,8287931.7178277252,5503596.7140665697,6963518.2087185821,2222050.2494457043,0,6607272.3801443018,9307898.5412182137,5783810.6837292695,3957814.5810509366,6678900.3840204505,3516909.9070525384,0,7999235.2886595726,5317570.8381538503,6726044.0230586734,2552657.6001180606,0,6395555.0292388378,8984237.8569028955,5585728.9705181681,3831933.9955049073,6454228.7148467591,3420671.64724991,0,7718009.2176548215,5135120.0949238101,6494014.8544101072,2826114.7050166549,0,6188067.6123654032,8669274.8161382284,5391857.1570184212,3707497.5249551684,6234615.5705308048,3321795.1215195721,0,7444177.9228106746,4956310.745062016,6267428.8920734795,3047470.1062540235,0,5984855.9667908298,8362882.6042472376,5202228.696018002,3584641.4805543227,5412642.384031022,1716623.6673556259,0,6323500.8921949323,3873735.3209213722,5188560.0647446252,2564785.9084945512,0,5213663.0127314813,7630895.0680021709,4215998.8947016317,2607409.9795616227,5137133.9221359435,2412263.83687416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[902,null,null,null,null,null,null,"NPV(WACC)","WACC",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,7.2933694439618613E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[903,null,null,null,null,null,null,"NPV(WACC)","Коэффициент дисконтирования",null,null,null,"коэфф",null,null,null,0,null,null,null,null,null,null,null,null,null,1.0072933694439619,1.0146399321257698,1.0220400760033594,1.0294941918641869,1.0370026733458653,1.0445659169569528,1.0521843220978906,1.0598582910820951,1.0675882291572028,1.0753745445264713,1.0832176483703351,1.0911179548681196,1.0990758812199128,1.1070918476685976,1.115166277522043,1.1232995971754589,1.131492236133913,1.1397446270350122,1.1480572056717491,1.1564304110155157,1.1648646852392845,1.1733604737409591,1.181918225166894,1.1905383914355878,1.1992214277615476,1.207967792679328,1.2167779480677454,1.2256523591742694,1.2345914946395908,1.2435958265223703,1.2526658303241671,1.2618019850145485,1.271004773056384,1.2802746804313232,1.289612196665459,1.2990178148551794,1.3084920316932063,1.318035347494825,1.3276482662243054,1.3373312955215146,1.3470849467287251,1.3569097349176173,1.3668061789164798,1.3767748013376075,1.3868161286048999,1.3969306909816603,1.4071190225985986,1.4173816614820367,1.4277191495823216,1.4381320328024445,1.4486208610268687,1.4591861881505679,1.4698285721082764,1.4805485749039531,1.4913467626404588,1.5022237055494523,1.5131799780215018,1.5242161586364187,1.5353328301938105,1.5465305797438575,1.557809998618314,1.5691716824617352,1.5806162312629319,1.5921442493866551,1.6037563456055113,1.6154531331321105,1.6272352296514487,1.6391032573535269,1.6510578429662075,1.6630996177883108,1.6752292177229529,1.6874472833111256,1.6997544597655234,1.7121513970046152,1.7246387496869653,1.7372171772458047,1.7498873439238549,1.7626499188084048,1.7755055758666438,1.7884549939812535,1.8014988569862573,1.8146378537031331,1.8278726779771881,1.8412040287141997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[904]
[905,"BS",null,null,null,null,null,"NPV(WACC) нарастающим итогом",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,45760693.200061381,null,null,-685060.45732660091,-133183800.76238357,-260962827.23829371,-382894759.64134741,-387288879.45089787,-379774891.23914105,-370063178.71983075,-363898449.38857019,-339028663.58184171,-311237386.08007675,-283540635.27284205,-283540635.27284205,-274958492.51994675,-269257237.69748765,-262050817.10465947,-260223597.76636726,-260223597.76636726,-253400443.9798741,-243760073.64176282,-237774023.9724693,-233689043.91926387,-226780434.9371548,-223170450.17155728,-223170450.17155728,-214882518.45372954,-209378921.73966298,-202415403.53094441,-200193353.2814987,-200193353.2814987,-193586080.9013544,-184278182.36013618,-178494371.67640692,-174536557.09535599,-167857656.71133554,-164340746.80428299,-164340746.80428299,-156341511.51562342,-151023940.67746958,-144297896.6544109,-141745239.05429283,-141745239.05429283,-135349684.02505398,-126365446.16815108,-120779717.19763291,-116947783.20212801,-110493554.48728125,-107072882.84003134,-107072882.84003134,-99354873.622376516,-94219753.527452707,-87725738.673042595,-84899623.968025938,-84899623.968025938,-78711556.355660528,-70042281.539522305,-64650424.382503882,-60942926.857548714,-54708311.287017912,-51386516.165498339,-51386516.165498339,-43942338.242687665,-38986027.497625649,-32718598.60555217,-29671128.499298148,-29671128.499298148,-23686272.532507319,-15323389.928260081,-10121161.232242078,-6536519.7516877549,-1123877.3676567329,592746.29969889298,592746.29969889298,6916247.1918938253,10789982.512815198,15978542.577559823,18543328.486054376,18543328.486054376,23756991.498785857,31387886.566788029,35603885.461489663,38211295.441051282,43348429.363187224,45760693.200061381,45760693.200061381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[906]
[907,null,null,null,null,null,null,"Индикатор безубыточности для кредиторов",null,null,null,null,"индикатор(1)",null,null,null,null,null,null,null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[908,null,null,null,null,null,null,"Индикатор безубыточности для кредиторов","Дисконтированный срок окупаемости (DPBP)",null,null,null,"кол-во лет",null,null,null,null,null,null,null,null,null,null,5.916666666666667]

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