{"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":1,"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,"+7(985)201-6607",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,"ИНВЕСТПРОЕКТ СОЗДАНИЯ СЕТИ ПРОДАЖ"]
[{"$f":"ROW()","v":20}]
[{"$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,"+7(985)201-6607",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,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[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,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",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,"2021-07-01",null,null,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","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","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[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,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[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,"*","2021-07-01",null,0,null,null,null,null,null,"номер месяца даты начала:",null,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[18,null,null,null,null,null,0,"горизонт моделирования в кол-ве периодов",null,null,null,null,null,null,null,"*",120,null,0,null,null,null,null,null,"год даты начала:",null,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[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,"2031-06-30",null,null,"2021-07-31","2021-08-31","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","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[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,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[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,"2022-02-07"]
[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,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","8 год","9 год","10 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,"+7(985)201-6607",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$100000))","v":"Lists!AI16:AI17"},null,null,null,{"$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$100000))","v":"Lists!AQ16:AQ135"},null,null,null,{"$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$100000,AI16)=1,0,1))","v":0},"*","Продукт - 1",{"$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:$2,AP16)","v":"2021-07-01"},{"$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$19","v":"Поток запусков создания торговых точек (ТТ)"},{"$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$100000,BK16)=1,0,1))","v":0},"*","Контроль качества",{"$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":"Канал привлечения клиентов - 2"},{"$f":"IF(OR(AI17=\"\",AI17=0),\"\",MAX(AJ$15:AJ16)+1)","v":2},{"$f":"IF(OR(AI17=0,AI17=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI17)=1,0,1))","v":0},"*","Продукт - 2",{"$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:$2,AP17)","v":"2021-08-01"},{"$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$65","v":"Трафик"},{"$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$100000,BK17)=1,0,1))","v":0},"*","Складские работы",{"$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$100000,BW17)=1,0,1))","v":0},null,"Продавцы-консультанты",{"$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$15:AJ17)+1)","v":""},0,"*","Продукт - 3",{"$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:$2,AP18)","v":"2021-09-01"},{"$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$67","v":"Конверсия в посетителя"},{"$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$100000,BK18)=1,0,1))","v":0},"*","Транспортные расходы",{"$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$100000,BW18)=1,0,1))","v":0},null,"Производственные рабочие",{"$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:$2,AP19)","v":"2021-10-01"},{"$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$76","v":"Валовый поток посетителей"},{"$f":"MAX(AZ$15:AZ18)+1","v":4},{"$f":"IF(OR(AY19=0,AY19=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY19)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Генеральный директор",{"$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:$2,AP20)","v":"2021-11-01"},{"$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$100000,AU20)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Операционный директор",{"$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:$2,AP21)","v":"2021-12-01"},{"$f":"IF(OR(AQ21=\"\",AQ21=0),\"\",MAX(AR$15:AR20)+1)","v":6},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Главный бухгалтер",{"$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:$2,AP22)","v":"2022-01-01"},{"$f":"IF(OR(AQ22=\"\",AQ22=0),\"\",MAX(AR$15:AR21)+1)","v":7},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","ИТ-специалисты",{"$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:$2,AP23)","v":"2022-02-01"},{"$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$100000,AQ23)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Финансовые менеджеры",{"$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:$2,AP24)","v":"2022-03-01"},{"$f":"IF(OR(AQ24=\"\",AQ24=0),\"\",MAX(AR$15:AR23)+1)","v":9},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Бухгалтера",{"$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:$2,AP25)","v":"2022-04-01"},{"$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:$2,AP26)","v":"2022-05-01"},{"$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:$2,AP27)","v":"2022-06-01"},{"$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:$2,AP28)","v":"2022-07-01"},{"$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:$2,AP29)","v":"2022-08-01"},{"$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:$2,AP30)","v":"2022-09-01"},{"$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:$2,AP31)","v":"2022-10-01"},{"$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:$2,AP32)","v":"2022-11-01"},{"$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:$2,AP33)","v":"2022-12-01"},{"$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:$2,AP34)","v":"2023-01-01"},{"$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:$2,AP35)","v":"2023-02-01"},{"$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:$2,AP36)","v":"2023-03-01"},{"$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:$2,AP37)","v":"2023-04-01"},{"$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:$2,AP38)","v":"2023-05-01"},{"$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:$2,AP39)","v":"2023-06-01"},{"$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:$2,AP40)","v":"2023-07-01"},{"$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:$2,AP41)","v":"2023-08-01"},{"$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:$2,AP42)","v":"2023-09-01"},{"$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:$2,AP43)","v":"2023-10-01"},{"$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:$2,AP44)","v":"2023-11-01"},{"$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:$2,AP45)","v":"2023-12-01"},{"$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:$2,AP46)","v":"2024-01-01"},{"$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:$2,AP47)","v":"2024-02-01"},{"$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:$2,AP48)","v":"2024-03-01"},{"$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:$2,AP49)","v":"2024-04-01"},{"$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:$2,AP50)","v":"2024-05-01"},{"$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:$2,AP51)","v":"2024-06-01"},{"$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:$2,AP52)","v":"2024-07-01"},{"$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:$2,AP53)","v":"2024-08-01"},{"$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:$2,AP54)","v":"2024-09-01"},{"$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:$2,AP55)","v":"2024-10-01"},{"$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:$2,AP56)","v":"2024-11-01"},{"$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:$2,AP57)","v":"2024-12-01"},{"$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:$2,AP58)","v":"2025-01-01"},{"$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:$2,AP59)","v":"2025-02-01"},{"$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:$2,AP60)","v":"2025-03-01"},{"$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:$2,AP61)","v":"2025-04-01"},{"$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:$2,AP62)","v":"2025-05-01"},{"$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:$2,AP63)","v":"2025-06-01"},{"$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:$2,AP64)","v":"2025-07-01"},{"$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:$2,AP65)","v":"2025-08-01"},{"$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:$2,AP66)","v":"2025-09-01"},{"$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:$2,AP67)","v":"2025-10-01"},{"$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:$2,AP68)","v":"2025-11-01"},{"$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:$2,AP69)","v":"2025-12-01"},{"$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:$2,AP70)","v":"2026-01-01"},{"$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:$2,AP71)","v":"2026-02-01"},{"$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:$2,AP72)","v":"2026-03-01"},{"$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:$2,AP73)","v":"2026-04-01"},{"$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:$2,AP74)","v":"2026-05-01"},{"$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:$2,AP75)","v":"2026-06-01"},{"$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:$2,AP76)","v":"2026-07-01"},{"$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:$2,AP77)","v":"2026-08-01"},{"$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:$2,AP78)","v":"2026-09-01"},{"$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:$2,AP79)","v":"2026-10-01"},{"$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:$2,AP80)","v":"2026-11-01"},{"$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:$2,AP81)","v":"2026-12-01"},{"$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:$2,AP82)","v":"2027-01-01"},{"$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:$2,AP83)","v":"2027-02-01"},{"$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:$2,AP84)","v":"2027-03-01"},{"$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:$2,AP85)","v":"2027-04-01"},{"$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:$2,AP86)","v":"2027-05-01"},{"$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:$2,AP87)","v":"2027-06-01"},{"$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:$2,AP88)","v":"2027-07-01"},{"$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:$2,AP89)","v":"2027-08-01"},{"$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:$2,AP90)","v":"2027-09-01"},{"$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:$2,AP91)","v":"2027-10-01"},{"$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:$2,AP92)","v":"2027-11-01"},{"$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:$2,AP93)","v":"2027-12-01"},{"$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:$2,AP94)","v":"2028-01-01"},{"$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:$2,AP95)","v":"2028-02-01"},{"$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:$2,AP96)","v":"2028-03-01"},{"$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:$2,AP97)","v":"2028-04-01"},{"$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:$2,AP98)","v":"2028-05-01"},{"$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:$2,AP99)","v":"2028-06-01"},{"$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:$2,AP100)","v":"2028-07-01"},{"$f":"IF(OR(AQ100=\"\",AQ100=0),\"\",MAX(AR$15:AR99)+1)","v":85},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP100)+1","v":86},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP101)","v":"2028-08-01"},{"$f":"IF(OR(AQ101=\"\",AQ101=0),\"\",MAX(AR$15:AR100)+1)","v":86},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP101)+1","v":87},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP102)","v":"2028-09-01"},{"$f":"IF(OR(AQ102=\"\",AQ102=0),\"\",MAX(AR$15:AR101)+1)","v":87},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP102)+1","v":88},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP103)","v":"2028-10-01"},{"$f":"IF(OR(AQ103=\"\",AQ103=0),\"\",MAX(AR$15:AR102)+1)","v":88},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP103)+1","v":89},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP104)","v":"2028-11-01"},{"$f":"IF(OR(AQ104=\"\",AQ104=0),\"\",MAX(AR$15:AR103)+1)","v":89},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP104)+1","v":90},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP105)","v":"2028-12-01"},{"$f":"IF(OR(AQ105=\"\",AQ105=0),\"\",MAX(AR$15:AR104)+1)","v":90},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP105)+1","v":91},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP106)","v":"2029-01-01"},{"$f":"IF(OR(AQ106=\"\",AQ106=0),\"\",MAX(AR$15:AR105)+1)","v":91},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP106)+1","v":92},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP107)","v":"2029-02-01"},{"$f":"IF(OR(AQ107=\"\",AQ107=0),\"\",MAX(AR$15:AR106)+1)","v":92},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP107)+1","v":93},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP108)","v":"2029-03-01"},{"$f":"IF(OR(AQ108=\"\",AQ108=0),\"\",MAX(AR$15:AR107)+1)","v":93},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP108)+1","v":94},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP109)","v":"2029-04-01"},{"$f":"IF(OR(AQ109=\"\",AQ109=0),\"\",MAX(AR$15:AR108)+1)","v":94},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP109)+1","v":95},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP110)","v":"2029-05-01"},{"$f":"IF(OR(AQ110=\"\",AQ110=0),\"\",MAX(AR$15:AR109)+1)","v":95},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP110)+1","v":96},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP111)","v":"2029-06-01"},{"$f":"IF(OR(AQ111=\"\",AQ111=0),\"\",MAX(AR$15:AR110)+1)","v":96},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP111)+1","v":97},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP112)","v":"2029-07-01"},{"$f":"IF(OR(AQ112=\"\",AQ112=0),\"\",MAX(AR$15:AR111)+1)","v":97},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP112)+1","v":98},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP113)","v":"2029-08-01"},{"$f":"IF(OR(AQ113=\"\",AQ113=0),\"\",MAX(AR$15:AR112)+1)","v":98},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP113)+1","v":99},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP114)","v":"2029-09-01"},{"$f":"IF(OR(AQ114=\"\",AQ114=0),\"\",MAX(AR$15:AR113)+1)","v":99},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP114)+1","v":100},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP115)","v":"2029-10-01"},{"$f":"IF(OR(AQ115=\"\",AQ115=0),\"\",MAX(AR$15:AR114)+1)","v":100},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP115)+1","v":101},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP116)","v":"2029-11-01"},{"$f":"IF(OR(AQ116=\"\",AQ116=0),\"\",MAX(AR$15:AR115)+1)","v":101},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP116)+1","v":102},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP117)","v":"2029-12-01"},{"$f":"IF(OR(AQ117=\"\",AQ117=0),\"\",MAX(AR$15:AR116)+1)","v":102},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP117)+1","v":103},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP118)","v":"2030-01-01"},{"$f":"IF(OR(AQ118=\"\",AQ118=0),\"\",MAX(AR$15:AR117)+1)","v":103},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP118)+1","v":104},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP119)","v":"2030-02-01"},{"$f":"IF(OR(AQ119=\"\",AQ119=0),\"\",MAX(AR$15:AR118)+1)","v":104},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP119)+1","v":105},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP120)","v":"2030-03-01"},{"$f":"IF(OR(AQ120=\"\",AQ120=0),\"\",MAX(AR$15:AR119)+1)","v":105},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP120)+1","v":106},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP121)","v":"2030-04-01"},{"$f":"IF(OR(AQ121=\"\",AQ121=0),\"\",MAX(AR$15:AR120)+1)","v":106},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP121)+1","v":107},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP122)","v":"2030-05-01"},{"$f":"IF(OR(AQ122=\"\",AQ122=0),\"\",MAX(AR$15:AR121)+1)","v":107},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP122)+1","v":108},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP123)","v":"2030-06-01"},{"$f":"IF(OR(AQ123=\"\",AQ123=0),\"\",MAX(AR$15:AR122)+1)","v":108},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP123)+1","v":109},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP124)","v":"2030-07-01"},{"$f":"IF(OR(AQ124=\"\",AQ124=0),\"\",MAX(AR$15:AR123)+1)","v":109},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP124)+1","v":110},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP125)","v":"2030-08-01"},{"$f":"IF(OR(AQ125=\"\",AQ125=0),\"\",MAX(AR$15:AR124)+1)","v":110},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP125)+1","v":111},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP126)","v":"2030-09-01"},{"$f":"IF(OR(AQ126=\"\",AQ126=0),\"\",MAX(AR$15:AR125)+1)","v":111},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP126)+1","v":112},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP127)","v":"2030-10-01"},{"$f":"IF(OR(AQ127=\"\",AQ127=0),\"\",MAX(AR$15:AR126)+1)","v":112},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP127)+1","v":113},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP128)","v":"2030-11-01"},{"$f":"IF(OR(AQ128=\"\",AQ128=0),\"\",MAX(AR$15:AR127)+1)","v":113},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP128)+1","v":114},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP129)","v":"2030-12-01"},{"$f":"IF(OR(AQ129=\"\",AQ129=0),\"\",MAX(AR$15:AR128)+1)","v":114},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP129)+1","v":115},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP130)","v":"2031-01-01"},{"$f":"IF(OR(AQ130=\"\",AQ130=0),\"\",MAX(AR$15:AR129)+1)","v":115},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP130)+1","v":116},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP131)","v":"2031-02-01"},{"$f":"IF(OR(AQ131=\"\",AQ131=0),\"\",MAX(AR$15:AR130)+1)","v":116},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP131)+1","v":117},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP132)","v":"2031-03-01"},{"$f":"IF(OR(AQ132=\"\",AQ132=0),\"\",MAX(AR$15:AR131)+1)","v":117},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP132)+1","v":118},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP133)","v":"2031-04-01"},{"$f":"IF(OR(AQ133=\"\",AQ133=0),\"\",MAX(AR$15:AR132)+1)","v":118},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP133)+1","v":119},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP134)","v":"2031-05-01"},{"$f":"IF(OR(AQ134=\"\",AQ134=0),\"\",MAX(AR$15:AR133)+1)","v":119},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP134)+1","v":120},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP135)","v":"2031-06-01"},{"$f":"IF(OR(AQ135=\"\",AQ135=0),\"\",MAX(AR$15:AR134)+1)","v":120},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},{"$f":"COLUMN()","v":102},{"$f":"COLUMN()","v":103},{"$f":"COLUMN()","v":104},{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119},{"$f":"COLUMN()","v":120},{"$f":"COLUMN()","v":121},{"$f":"COLUMN()","v":122},{"$f":"COLUMN()","v":123},{"$f":"COLUMN()","v":124},{"$f":"COLUMN()","v":125},{"$f":"COLUMN()","v":126},{"$f":"COLUMN()","v":127},{"$f":"COLUMN()","v":128},{"$f":"COLUMN()","v":129},{"$f":"COLUMN()","v":130},{"$f":"COLUMN()","v":131},{"$f":"COLUMN()","v":132},{"$f":"COLUMN()","v":133},{"$f":"COLUMN()","v":134},{"$f":"COLUMN()","v":135},{"$f":"COLUMN()","v":136},{"$f":"COLUMN()","v":137},{"$f":"COLUMN()","v":138},{"$f":"COLUMN()","v":139},{"$f":"COLUMN()","v":140},{"$f":"COLUMN()","v":141},{"$f":"COLUMN()","v":142},{"$f":"COLUMN()","v":143},{"$f":"COLUMN()","v":144},{"$f":"COLUMN()","v":145},{"$f":"COLUMN()","v":146},{"$f":"COLUMN()","v":147},{"$f":"COLUMN()","v":148},{"$f":"COLUMN()","v":149},{"$f":"COLUMN()","v":150},{"$f":"COLUMN()","v":151},{"$f":"COLUMN()","v":152},{"$f":"COLUMN()","v":153},{"$f":"COLUMN()","v":154},{"$f":"COLUMN()","v":155},{"$f":"COLUMN()","v":156},{"$f":"COLUMN()","v":157},{"$f":"COLUMN()","v":158},{"$f":"COLUMN()","v":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,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73},{"$f":"MAX($Z2:CU2)+1","v":74},{"$f":"MAX($Z2:CV2)+1","v":75},{"$f":"MAX($Z2:CW2)+1","v":76},{"$f":"MAX($Z2:CX2)+1","v":77},{"$f":"MAX($Z2:CY2)+1","v":78},{"$f":"MAX($Z2:CZ2)+1","v":79},{"$f":"MAX($Z2:DA2)+1","v":80},{"$f":"MAX($Z2:DB2)+1","v":81},{"$f":"MAX($Z2:DC2)+1","v":82},{"$f":"MAX($Z2:DD2)+1","v":83},{"$f":"MAX($Z2:DE2)+1","v":84},{"$f":"MAX($Z2:DF2)+1","v":85},{"$f":"MAX($Z2:DG2)+1","v":86},{"$f":"MAX($Z2:DH2)+1","v":87},{"$f":"MAX($Z2:DI2)+1","v":88},{"$f":"MAX($Z2:DJ2)+1","v":89},{"$f":"MAX($Z2:DK2)+1","v":90},{"$f":"MAX($Z2:DL2)+1","v":91},{"$f":"MAX($Z2:DM2)+1","v":92},{"$f":"MAX($Z2:DN2)+1","v":93},{"$f":"MAX($Z2:DO2)+1","v":94},{"$f":"MAX($Z2:DP2)+1","v":95},{"$f":"MAX($Z2:DQ2)+1","v":96},{"$f":"MAX($Z2:DR2)+1","v":97},{"$f":"MAX($Z2:DS2)+1","v":98},{"$f":"MAX($Z2:DT2)+1","v":99},{"$f":"MAX($Z2:DU2)+1","v":100},{"$f":"MAX($Z2:DV2)+1","v":101},{"$f":"MAX($Z2:DW2)+1","v":102},{"$f":"MAX($Z2:DX2)+1","v":103},{"$f":"MAX($Z2:DY2)+1","v":104},{"$f":"MAX($Z2:DZ2)+1","v":105},{"$f":"MAX($Z2:EA2)+1","v":106},{"$f":"MAX($Z2:EB2)+1","v":107},{"$f":"MAX($Z2:EC2)+1","v":108},{"$f":"MAX($Z2:ED2)+1","v":109},{"$f":"MAX($Z2:EE2)+1","v":110},{"$f":"MAX($Z2:EF2)+1","v":111},{"$f":"MAX($Z2:EG2)+1","v":112},{"$f":"MAX($Z2:EH2)+1","v":113},{"$f":"MAX($Z2:EI2)+1","v":114},{"$f":"MAX($Z2:EJ2)+1","v":115},{"$f":"MAX($Z2:EK2)+1","v":116},{"$f":"MAX($Z2:EL2)+1","v":117},{"$f":"MAX($Z2:EM2)+1","v":118},{"$f":"MAX($Z2:EN2)+1","v":119},{"$f":"MAX($Z2:EO2)+1","v":120},{"$f":"MAX($Z2:EP2)+1","v":121},{"$f":"MAX($Z2:EQ2)+1","v":122},{"$f":"MAX($Z2:ER2)+1","v":123},{"$f":"MAX($Z2:ES2)+1","v":124},{"$f":"MAX($Z2:ET2)+1","v":125},{"$f":"MAX($Z2:EU2)+1","v":126},{"$f":"MAX($Z2:EV2)+1","v":127},{"$f":"MAX($Z2:EW2)+1","v":128},{"$f":"MAX($Z2:EX2)+1","v":129},{"$f":"MAX($Z2:EY2)+1","v":130},{"$f":"MAX($Z2:EZ2)+1","v":131},{"$f":"MAX($Z2:FA2)+1","v":132},{"$f":"MAX($Z2:FB2)+1","v":133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV28=\"\",\"\",MAX($Z3:CU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW28=\"\",\"\",MAX($Z3:CV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX28=\"\",\"\",MAX($Z3:CW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY28=\"\",\"\",MAX($Z3:CX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ28=\"\",\"\",MAX($Z3:CY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA28=\"\",\"\",MAX($Z3:CZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB28=\"\",\"\",MAX($Z3:DA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC28=\"\",\"\",MAX($Z3:DB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD28=\"\",\"\",MAX($Z3:DC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE28=\"\",\"\",MAX($Z3:DD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF28=\"\",\"\",MAX($Z3:DE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG28=\"\",\"\",MAX($Z3:DF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH28=\"\",\"\",MAX($Z3:DG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI28=\"\",\"\",MAX($Z3:DH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ28=\"\",\"\",MAX($Z3:DI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK28=\"\",\"\",MAX($Z3:DJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL28=\"\",\"\",MAX($Z3:DK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM28=\"\",\"\",MAX($Z3:DL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN28=\"\",\"\",MAX($Z3:DM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO28=\"\",\"\",MAX($Z3:DN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP28=\"\",\"\",MAX($Z3:DO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ28=\"\",\"\",MAX($Z3:DP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR28=\"\",\"\",MAX($Z3:DQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS28=\"\",\"\",MAX($Z3:DR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT28=\"\",\"\",MAX($Z3:DS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU28=\"\",\"\",MAX($Z3:DT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV28=\"\",\"\",MAX($Z3:DU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW28=\"\",\"\",MAX($Z3:DV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX28=\"\",\"\",MAX($Z3:DW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY28=\"\",\"\",MAX($Z3:DX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ28=\"\",\"\",MAX($Z3:DY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA28=\"\",\"\",MAX($Z3:DZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB28=\"\",\"\",MAX($Z3:EA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC28=\"\",\"\",MAX($Z3:EB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED28=\"\",\"\",MAX($Z3:EC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE28=\"\",\"\",MAX($Z3:ED3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF28=\"\",\"\",MAX($Z3:EE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG28=\"\",\"\",MAX($Z3:EF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH28=\"\",\"\",MAX($Z3:EG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI28=\"\",\"\",MAX($Z3:EH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ28=\"\",\"\",MAX($Z3:EI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK28=\"\",\"\",MAX($Z3:EJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL28=\"\",\"\",MAX($Z3:EK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM28=\"\",\"\",MAX($Z3:EL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN28=\"\",\"\",MAX($Z3:EM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO28=\"\",\"\",MAX($Z3:EN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP28=\"\",\"\",MAX($Z3:EO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ28=\"\",\"\",MAX($Z3:EP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER28=\"\",\"\",MAX($Z3:EQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES28=\"\",\"\",MAX($Z3:ER3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET28=\"\",\"\",MAX($Z3:ES3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU28=\"\",\"\",MAX($Z3:ET3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV28=\"\",\"\",MAX($Z3:EU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW28=\"\",\"\",MAX($Z3:EV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX28=\"\",\"\",MAX($Z3:EW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY28=\"\",\"\",MAX($Z3:EX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ28=\"\",\"\",MAX($Z3:EY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA28=\"\",\"\",MAX($Z3:EZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB28=\"\",\"\",MAX($Z3:FA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC28=\"\",\"\",MAX($Z3:FB3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":61},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":62},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":63},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":64},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":65},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":66},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":67},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":68},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":69},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":70},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":71},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":72},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":73},{"$f":"IF(OR(CV3<>\"\",CV11=\"\"),\"\",MAX($Z4:CU4)+1)","v":74},{"$f":"IF(OR(CW3<>\"\",CW11=\"\"),\"\",MAX($Z4:CV4)+1)","v":75},{"$f":"IF(OR(CX3<>\"\",CX11=\"\"),\"\",MAX($Z4:CW4)+1)","v":76},{"$f":"IF(OR(CY3<>\"\",CY11=\"\"),\"\",MAX($Z4:CX4)+1)","v":77},{"$f":"IF(OR(CZ3<>\"\",CZ11=\"\"),\"\",MAX($Z4:CY4)+1)","v":78},{"$f":"IF(OR(DA3<>\"\",DA11=\"\"),\"\",MAX($Z4:CZ4)+1)","v":79},{"$f":"IF(OR(DB3<>\"\",DB11=\"\"),\"\",MAX($Z4:DA4)+1)","v":80},{"$f":"IF(OR(DC3<>\"\",DC11=\"\"),\"\",MAX($Z4:DB4)+1)","v":81},{"$f":"IF(OR(DD3<>\"\",DD11=\"\"),\"\",MAX($Z4:DC4)+1)","v":82},{"$f":"IF(OR(DE3<>\"\",DE11=\"\"),\"\",MAX($Z4:DD4)+1)","v":83},{"$f":"IF(OR(DF3<>\"\",DF11=\"\"),\"\",MAX($Z4:DE4)+1)","v":84},{"$f":"IF(OR(DG3<>\"\",DG11=\"\"),\"\",MAX($Z4:DF4)+1)","v":85},{"$f":"IF(OR(DH3<>\"\",DH11=\"\"),\"\",MAX($Z4:DG4)+1)","v":86},{"$f":"IF(OR(DI3<>\"\",DI11=\"\"),\"\",MAX($Z4:DH4)+1)","v":87},{"$f":"IF(OR(DJ3<>\"\",DJ11=\"\"),\"\",MAX($Z4:DI4)+1)","v":88},{"$f":"IF(OR(DK3<>\"\",DK11=\"\"),\"\",MAX($Z4:DJ4)+1)","v":89},{"$f":"IF(OR(DL3<>\"\",DL11=\"\"),\"\",MAX($Z4:DK4)+1)","v":90},{"$f":"IF(OR(DM3<>\"\",DM11=\"\"),\"\",MAX($Z4:DL4)+1)","v":91},{"$f":"IF(OR(DN3<>\"\",DN11=\"\"),\"\",MAX($Z4:DM4)+1)","v":92},{"$f":"IF(OR(DO3<>\"\",DO11=\"\"),\"\",MAX($Z4:DN4)+1)","v":93},{"$f":"IF(OR(DP3<>\"\",DP11=\"\"),\"\",MAX($Z4:DO4)+1)","v":94},{"$f":"IF(OR(DQ3<>\"\",DQ11=\"\"),\"\",MAX($Z4:DP4)+1)","v":95},{"$f":"IF(OR(DR3<>\"\",DR11=\"\"),\"\",MAX($Z4:DQ4)+1)","v":96},{"$f":"IF(OR(DS3<>\"\",DS11=\"\"),\"\",MAX($Z4:DR4)+1)","v":97},{"$f":"IF(OR(DT3<>\"\",DT11=\"\"),\"\",MAX($Z4:DS4)+1)","v":98},{"$f":"IF(OR(DU3<>\"\",DU11=\"\"),\"\",MAX($Z4:DT4)+1)","v":99},{"$f":"IF(OR(DV3<>\"\",DV11=\"\"),\"\",MAX($Z4:DU4)+1)","v":100},{"$f":"IF(OR(DW3<>\"\",DW11=\"\"),\"\",MAX($Z4:DV4)+1)","v":101},{"$f":"IF(OR(DX3<>\"\",DX11=\"\"),\"\",MAX($Z4:DW4)+1)","v":102},{"$f":"IF(OR(DY3<>\"\",DY11=\"\"),\"\",MAX($Z4:DX4)+1)","v":103},{"$f":"IF(OR(DZ3<>\"\",DZ11=\"\"),\"\",MAX($Z4:DY4)+1)","v":104},{"$f":"IF(OR(EA3<>\"\",EA11=\"\"),\"\",MAX($Z4:DZ4)+1)","v":105},{"$f":"IF(OR(EB3<>\"\",EB11=\"\"),\"\",MAX($Z4:EA4)+1)","v":106},{"$f":"IF(OR(EC3<>\"\",EC11=\"\"),\"\",MAX($Z4:EB4)+1)","v":107},{"$f":"IF(OR(ED3<>\"\",ED11=\"\"),\"\",MAX($Z4:EC4)+1)","v":108},{"$f":"IF(OR(EE3<>\"\",EE11=\"\"),\"\",MAX($Z4:ED4)+1)","v":109},{"$f":"IF(OR(EF3<>\"\",EF11=\"\"),\"\",MAX($Z4:EE4)+1)","v":110},{"$f":"IF(OR(EG3<>\"\",EG11=\"\"),\"\",MAX($Z4:EF4)+1)","v":111},{"$f":"IF(OR(EH3<>\"\",EH11=\"\"),\"\",MAX($Z4:EG4)+1)","v":112},{"$f":"IF(OR(EI3<>\"\",EI11=\"\"),\"\",MAX($Z4:EH4)+1)","v":113},{"$f":"IF(OR(EJ3<>\"\",EJ11=\"\"),\"\",MAX($Z4:EI4)+1)","v":114},{"$f":"IF(OR(EK3<>\"\",EK11=\"\"),\"\",MAX($Z4:EJ4)+1)","v":115},{"$f":"IF(OR(EL3<>\"\",EL11=\"\"),\"\",MAX($Z4:EK4)+1)","v":116},{"$f":"IF(OR(EM3<>\"\",EM11=\"\"),\"\",MAX($Z4:EL4)+1)","v":117},{"$f":"IF(OR(EN3<>\"\",EN11=\"\"),\"\",MAX($Z4:EM4)+1)","v":118},{"$f":"IF(OR(EO3<>\"\",EO11=\"\"),\"\",MAX($Z4:EN4)+1)","v":119},{"$f":"IF(OR(EP3<>\"\",EP11=\"\"),\"\",MAX($Z4:EO4)+1)","v":120},{"$f":"IF(OR(EQ3<>\"\",EQ11=\"\"),\"\",MAX($Z4:EP4)+1)","v":""},{"$f":"IF(OR(ER3<>\"\",ER11=\"\"),\"\",MAX($Z4:EQ4)+1)","v":""},{"$f":"IF(OR(ES3<>\"\",ES11=\"\"),\"\",MAX($Z4:ER4)+1)","v":""},{"$f":"IF(OR(ET3<>\"\",ET11=\"\"),\"\",MAX($Z4:ES4)+1)","v":""},{"$f":"IF(OR(EU3<>\"\",EU11=\"\"),\"\",MAX($Z4:ET4)+1)","v":""},{"$f":"IF(OR(EV3<>\"\",EV11=\"\"),\"\",MAX($Z4:EU4)+1)","v":""},{"$f":"IF(OR(EW3<>\"\",EW11=\"\"),\"\",MAX($Z4:EV4)+1)","v":""},{"$f":"IF(OR(EX3<>\"\",EX11=\"\"),\"\",MAX($Z4:EW4)+1)","v":""},{"$f":"IF(OR(EY3<>\"\",EY11=\"\"),\"\",MAX($Z4:EX4)+1)","v":""},{"$f":"IF(OR(EZ3<>\"\",EZ11=\"\"),\"\",MAX($Z4:EY4)+1)","v":""},{"$f":"IF(OR(FA3<>\"\",FA11=\"\"),\"\",MAX($Z4:EZ4)+1)","v":""},{"$f":"IF(OR(FB3<>\"\",FB11=\"\"),\"\",MAX($Z4:FA4)+1)","v":""},{"$f":"IF(OR(FC3<>\"\",FC11=\"\"),\"\",MAX($Z4:FB4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","",{"$f":"IF(EZ11=\"\",\"\",DAY(EZ11))","v":""},{"$f":"IF(FA11=\"\",\"\",DAY(FA11))","v":""},{"$f":"IF(FB11=\"\",\"\",DAY(FB11))","v":""},{"$f":"IF(FC11=\"\",\"\",DAY(FC11))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":7},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":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,"","","","","","","","","",{"$f":"IF(EZ11=\"\",\"\",MONTH(EZ11))","v":""},{"$f":"IF(FA11=\"\",\"\",MONTH(FA11))","v":""},{"$f":"IF(FB11=\"\",\"\",MONTH(FB11))","v":""},{"$f":"IF(FC11=\"\",\"\",MONTH(FC11))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":26},27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","",{"$f":"IF(EZ11=\"\",\"\",YEAR(EZ11)-2000)","v":""},{"$f":"IF(FA11=\"\",\"\",YEAR(FA11)-2000)","v":""},{"$f":"IF(FB11=\"\",\"\",YEAR(FB11)-2000)","v":""},{"$f":"IF(FC11=\"\",\"\",YEAR(FC11)-2000)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":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,"","","","","","","","","",{"$f":"IF(EZ12=\"\",\"\",DAY(EZ12))","v":""},{"$f":"IF(FA12=\"\",\"\",DAY(FA12))","v":""},{"$f":"IF(FB12=\"\",\"\",DAY(FB12))","v":""},{"$f":"IF(FC12=\"\",\"\",DAY(FC12))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":7},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":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,"","","","","","","","","",{"$f":"IF(EZ12=\"\",\"\",MONTH(EZ12))","v":""},{"$f":"IF(FA12=\"\",\"\",MONTH(FA12))","v":""},{"$f":"IF(FB12=\"\",\"\",MONTH(FB12))","v":""},{"$f":"IF(FC12=\"\",\"\",MONTH(FC12))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":26},27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","",{"$f":"IF(EZ12=\"\",\"\",YEAR(EZ12)-2000)","v":""},{"$f":"IF(FA12=\"\",\"\",YEAR(FA12)-2000)","v":""},{"$f":"IF(FB12=\"\",\"\",YEAR(FB12)-2000)","v":""},{"$f":"IF(FC12=\"\",\"\",YEAR(FC12)-2000)","v":""}]
[null,null,"+7(985)201-6607",null,null,{"$f":"INDIRECT(\"START!I29\")","v":"Macro"},null,null,{"$f":"INDIRECT(\"START!K29\")","v":"Макропоказатели внешней среды"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-07-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV20=\"\",\"\",Periods!CV20),IF($Q$12=Lists!$U$17,IF(Periods!CV35=\"\",\"\",Periods!CV35),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW20=\"\",\"\",Periods!CW20),IF($Q$12=Lists!$U$17,IF(Periods!CW35=\"\",\"\",Periods!CW35),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX20=\"\",\"\",Periods!CX20),IF($Q$12=Lists!$U$17,IF(Periods!CX35=\"\",\"\",Periods!CX35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY20=\"\",\"\",Periods!CY20),IF($Q$12=Lists!$U$17,IF(Periods!CY35=\"\",\"\",Periods!CY35),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ20=\"\",\"\",Periods!CZ20),IF($Q$12=Lists!$U$17,IF(Periods!CZ35=\"\",\"\",Periods!CZ35),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA20=\"\",\"\",Periods!DA20),IF($Q$12=Lists!$U$17,IF(Periods!DA35=\"\",\"\",Periods!DA35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB20=\"\",\"\",Periods!DB20),IF($Q$12=Lists!$U$17,IF(Periods!DB35=\"\",\"\",Periods!DB35),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC20=\"\",\"\",Periods!DC20),IF($Q$12=Lists!$U$17,IF(Periods!DC35=\"\",\"\",Periods!DC35),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD20=\"\",\"\",Periods!DD20),IF($Q$12=Lists!$U$17,IF(Periods!DD35=\"\",\"\",Periods!DD35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE20=\"\",\"\",Periods!DE20),IF($Q$12=Lists!$U$17,IF(Periods!DE35=\"\",\"\",Periods!DE35),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF20=\"\",\"\",Periods!DF20),IF($Q$12=Lists!$U$17,IF(Periods!DF35=\"\",\"\",Periods!DF35),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG20=\"\",\"\",Periods!DG20),IF($Q$12=Lists!$U$17,IF(Periods!DG35=\"\",\"\",Periods!DG35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH20=\"\",\"\",Periods!DH20),IF($Q$12=Lists!$U$17,IF(Periods!DH35=\"\",\"\",Periods!DH35),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI20=\"\",\"\",Periods!DI20),IF($Q$12=Lists!$U$17,IF(Periods!DI35=\"\",\"\",Periods!DI35),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ20=\"\",\"\",Periods!DJ20),IF($Q$12=Lists!$U$17,IF(Periods!DJ35=\"\",\"\",Periods!DJ35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK20=\"\",\"\",Periods!DK20),IF($Q$12=Lists!$U$17,IF(Periods!DK35=\"\",\"\",Periods!DK35),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL20=\"\",\"\",Periods!DL20),IF($Q$12=Lists!$U$17,IF(Periods!DL35=\"\",\"\",Periods!DL35),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM20=\"\",\"\",Periods!DM20),IF($Q$12=Lists!$U$17,IF(Periods!DM35=\"\",\"\",Periods!DM35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN20=\"\",\"\",Periods!DN20),IF($Q$12=Lists!$U$17,IF(Periods!DN35=\"\",\"\",Periods!DN35),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO20=\"\",\"\",Periods!DO20),IF($Q$12=Lists!$U$17,IF(Periods!DO35=\"\",\"\",Periods!DO35),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP20=\"\",\"\",Periods!DP20),IF($Q$12=Lists!$U$17,IF(Periods!DP35=\"\",\"\",Periods!DP35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ20=\"\",\"\",Periods!DQ20),IF($Q$12=Lists!$U$17,IF(Periods!DQ35=\"\",\"\",Periods!DQ35),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR20=\"\",\"\",Periods!DR20),IF($Q$12=Lists!$U$17,IF(Periods!DR35=\"\",\"\",Periods!DR35),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS20=\"\",\"\",Periods!DS20),IF($Q$12=Lists!$U$17,IF(Periods!DS35=\"\",\"\",Periods!DS35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT20=\"\",\"\",Periods!DT20),IF($Q$12=Lists!$U$17,IF(Periods!DT35=\"\",\"\",Periods!DT35),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU20=\"\",\"\",Periods!DU20),IF($Q$12=Lists!$U$17,IF(Periods!DU35=\"\",\"\",Periods!DU35),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV20=\"\",\"\",Periods!DV20),IF($Q$12=Lists!$U$17,IF(Periods!DV35=\"\",\"\",Periods!DV35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW20=\"\",\"\",Periods!DW20),IF($Q$12=Lists!$U$17,IF(Periods!DW35=\"\",\"\",Periods!DW35),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX20=\"\",\"\",Periods!DX20),IF($Q$12=Lists!$U$17,IF(Periods!DX35=\"\",\"\",Periods!DX35),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY20=\"\",\"\",Periods!DY20),IF($Q$12=Lists!$U$17,IF(Periods!DY35=\"\",\"\",Periods!DY35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ20=\"\",\"\",Periods!DZ20),IF($Q$12=Lists!$U$17,IF(Periods!DZ35=\"\",\"\",Periods!DZ35),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA20=\"\",\"\",Periods!EA20),IF($Q$12=Lists!$U$17,IF(Periods!EA35=\"\",\"\",Periods!EA35),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB20=\"\",\"\",Periods!EB20),IF($Q$12=Lists!$U$17,IF(Periods!EB35=\"\",\"\",Periods!EB35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC20=\"\",\"\",Periods!EC20),IF($Q$12=Lists!$U$17,IF(Periods!EC35=\"\",\"\",Periods!EC35),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED20=\"\",\"\",Periods!ED20),IF($Q$12=Lists!$U$17,IF(Periods!ED35=\"\",\"\",Periods!ED35),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE20=\"\",\"\",Periods!EE20),IF($Q$12=Lists!$U$17,IF(Periods!EE35=\"\",\"\",Periods!EE35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF20=\"\",\"\",Periods!EF20),IF($Q$12=Lists!$U$17,IF(Periods!EF35=\"\",\"\",Periods!EF35),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG20=\"\",\"\",Periods!EG20),IF($Q$12=Lists!$U$17,IF(Periods!EG35=\"\",\"\",Periods!EG35),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH20=\"\",\"\",Periods!EH20),IF($Q$12=Lists!$U$17,IF(Periods!EH35=\"\",\"\",Periods!EH35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI20=\"\",\"\",Periods!EI20),IF($Q$12=Lists!$U$17,IF(Periods!EI35=\"\",\"\",Periods!EI35),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ20=\"\",\"\",Periods!EJ20),IF($Q$12=Lists!$U$17,IF(Periods!EJ35=\"\",\"\",Periods!EJ35),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK20=\"\",\"\",Periods!EK20),IF($Q$12=Lists!$U$17,IF(Periods!EK35=\"\",\"\",Periods!EK35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL20=\"\",\"\",Periods!EL20),IF($Q$12=Lists!$U$17,IF(Periods!EL35=\"\",\"\",Periods!EL35),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM20=\"\",\"\",Periods!EM20),IF($Q$12=Lists!$U$17,IF(Periods!EM35=\"\",\"\",Periods!EM35),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN20=\"\",\"\",Periods!EN20),IF($Q$12=Lists!$U$17,IF(Periods!EN35=\"\",\"\",Periods!EN35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO20=\"\",\"\",Periods!EO20),IF($Q$12=Lists!$U$17,IF(Periods!EO35=\"\",\"\",Periods!EO35),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP20=\"\",\"\",Periods!EP20),IF($Q$12=Lists!$U$17,IF(Periods!EP35=\"\",\"\",Periods!EP35),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ20=\"\",\"\",Periods!EQ20),IF($Q$12=Lists!$U$17,IF(Periods!EQ35=\"\",\"\",Periods!EQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER20=\"\",\"\",Periods!ER20),IF($Q$12=Lists!$U$17,IF(Periods!ER35=\"\",\"\",Periods!ER35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES20=\"\",\"\",Periods!ES20),IF($Q$12=Lists!$U$17,IF(Periods!ES35=\"\",\"\",Periods!ES35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET20=\"\",\"\",Periods!ET20),IF($Q$12=Lists!$U$17,IF(Periods!ET35=\"\",\"\",Periods!ET35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU20=\"\",\"\",Periods!EU20),IF($Q$12=Lists!$U$17,IF(Periods!EU35=\"\",\"\",Periods!EU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV20=\"\",\"\",Periods!EV20),IF($Q$12=Lists!$U$17,IF(Periods!EV35=\"\",\"\",Periods!EV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW20=\"\",\"\",Periods!EW20),IF($Q$12=Lists!$U$17,IF(Periods!EW35=\"\",\"\",Periods!EW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX20=\"\",\"\",Periods!EX20),IF($Q$12=Lists!$U$17,IF(Periods!EX35=\"\",\"\",Periods!EX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY20=\"\",\"\",Periods!EY20),IF($Q$12=Lists!$U$17,IF(Periods!EY35=\"\",\"\",Periods!EY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ20=\"\",\"\",Periods!EZ20),IF($Q$12=Lists!$U$17,IF(Periods!EZ35=\"\",\"\",Periods!EZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA20=\"\",\"\",Periods!FA20),IF($Q$12=Lists!$U$17,IF(Periods!FA35=\"\",\"\",Periods!FA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB20=\"\",\"\",Periods!FB20),IF($Q$12=Lists!$U$17,IF(Periods!FB35=\"\",\"\",Periods!FB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC20=\"\",\"\",Periods!FC20),IF($Q$12=Lists!$U$17,IF(Periods!FC35=\"\",\"\",Periods!FC35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2031-06-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":"2026-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":"2026-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":"2026-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":"2026-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":"2027-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":"2027-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":"2027-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":"2027-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":"2027-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV21=\"\",\"\",Periods!CV21),IF($Q$12=Lists!$U$17,IF(Periods!CV36=\"\",\"\",Periods!CV36),\"\"))","v":"2027-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW21=\"\",\"\",Periods!CW21),IF($Q$12=Lists!$U$17,IF(Periods!CW36=\"\",\"\",Periods!CW36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX21=\"\",\"\",Periods!CX21),IF($Q$12=Lists!$U$17,IF(Periods!CX36=\"\",\"\",Periods!CX36),\"\"))","v":"2027-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY21=\"\",\"\",Periods!CY21),IF($Q$12=Lists!$U$17,IF(Periods!CY36=\"\",\"\",Periods!CY36),\"\"))","v":"2027-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ21=\"\",\"\",Periods!CZ21),IF($Q$12=Lists!$U$17,IF(Periods!CZ36=\"\",\"\",Periods!CZ36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA21=\"\",\"\",Periods!DA21),IF($Q$12=Lists!$U$17,IF(Periods!DA36=\"\",\"\",Periods!DA36),\"\"))","v":"2028-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB21=\"\",\"\",Periods!DB21),IF($Q$12=Lists!$U$17,IF(Periods!DB36=\"\",\"\",Periods!DB36),\"\"))","v":"2028-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC21=\"\",\"\",Periods!DC21),IF($Q$12=Lists!$U$17,IF(Periods!DC36=\"\",\"\",Periods!DC36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD21=\"\",\"\",Periods!DD21),IF($Q$12=Lists!$U$17,IF(Periods!DD36=\"\",\"\",Periods!DD36),\"\"))","v":"2028-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE21=\"\",\"\",Periods!DE21),IF($Q$12=Lists!$U$17,IF(Periods!DE36=\"\",\"\",Periods!DE36),\"\"))","v":"2028-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF21=\"\",\"\",Periods!DF21),IF($Q$12=Lists!$U$17,IF(Periods!DF36=\"\",\"\",Periods!DF36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG21=\"\",\"\",Periods!DG21),IF($Q$12=Lists!$U$17,IF(Periods!DG36=\"\",\"\",Periods!DG36),\"\"))","v":"2028-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH21=\"\",\"\",Periods!DH21),IF($Q$12=Lists!$U$17,IF(Periods!DH36=\"\",\"\",Periods!DH36),\"\"))","v":"2028-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI21=\"\",\"\",Periods!DI21),IF($Q$12=Lists!$U$17,IF(Periods!DI36=\"\",\"\",Periods!DI36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ21=\"\",\"\",Periods!DJ21),IF($Q$12=Lists!$U$17,IF(Periods!DJ36=\"\",\"\",Periods!DJ36),\"\"))","v":"2028-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK21=\"\",\"\",Periods!DK21),IF($Q$12=Lists!$U$17,IF(Periods!DK36=\"\",\"\",Periods!DK36),\"\"))","v":"2028-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL21=\"\",\"\",Periods!DL21),IF($Q$12=Lists!$U$17,IF(Periods!DL36=\"\",\"\",Periods!DL36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM21=\"\",\"\",Periods!DM21),IF($Q$12=Lists!$U$17,IF(Periods!DM36=\"\",\"\",Periods!DM36),\"\"))","v":"2029-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN21=\"\",\"\",Periods!DN21),IF($Q$12=Lists!$U$17,IF(Periods!DN36=\"\",\"\",Periods!DN36),\"\"))","v":"2029-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO21=\"\",\"\",Periods!DO21),IF($Q$12=Lists!$U$17,IF(Periods!DO36=\"\",\"\",Periods!DO36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP21=\"\",\"\",Periods!DP21),IF($Q$12=Lists!$U$17,IF(Periods!DP36=\"\",\"\",Periods!DP36),\"\"))","v":"2029-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ21=\"\",\"\",Periods!DQ21),IF($Q$12=Lists!$U$17,IF(Periods!DQ36=\"\",\"\",Periods!DQ36),\"\"))","v":"2029-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR21=\"\",\"\",Periods!DR21),IF($Q$12=Lists!$U$17,IF(Periods!DR36=\"\",\"\",Periods!DR36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS21=\"\",\"\",Periods!DS21),IF($Q$12=Lists!$U$17,IF(Periods!DS36=\"\",\"\",Periods!DS36),\"\"))","v":"2029-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT21=\"\",\"\",Periods!DT21),IF($Q$12=Lists!$U$17,IF(Periods!DT36=\"\",\"\",Periods!DT36),\"\"))","v":"2029-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU21=\"\",\"\",Periods!DU21),IF($Q$12=Lists!$U$17,IF(Periods!DU36=\"\",\"\",Periods!DU36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV21=\"\",\"\",Periods!DV21),IF($Q$12=Lists!$U$17,IF(Periods!DV36=\"\",\"\",Periods!DV36),\"\"))","v":"2029-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW21=\"\",\"\",Periods!DW21),IF($Q$12=Lists!$U$17,IF(Periods!DW36=\"\",\"\",Periods!DW36),\"\"))","v":"2029-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX21=\"\",\"\",Periods!DX21),IF($Q$12=Lists!$U$17,IF(Periods!DX36=\"\",\"\",Periods!DX36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY21=\"\",\"\",Periods!DY21),IF($Q$12=Lists!$U$17,IF(Periods!DY36=\"\",\"\",Periods!DY36),\"\"))","v":"2030-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ21=\"\",\"\",Periods!DZ21),IF($Q$12=Lists!$U$17,IF(Periods!DZ36=\"\",\"\",Periods!DZ36),\"\"))","v":"2030-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA21=\"\",\"\",Periods!EA21),IF($Q$12=Lists!$U$17,IF(Periods!EA36=\"\",\"\",Periods!EA36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB21=\"\",\"\",Periods!EB21),IF($Q$12=Lists!$U$17,IF(Periods!EB36=\"\",\"\",Periods!EB36),\"\"))","v":"2030-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC21=\"\",\"\",Periods!EC21),IF($Q$12=Lists!$U$17,IF(Periods!EC36=\"\",\"\",Periods!EC36),\"\"))","v":"2030-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED21=\"\",\"\",Periods!ED21),IF($Q$12=Lists!$U$17,IF(Periods!ED36=\"\",\"\",Periods!ED36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE21=\"\",\"\",Periods!EE21),IF($Q$12=Lists!$U$17,IF(Periods!EE36=\"\",\"\",Periods!EE36),\"\"))","v":"2030-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF21=\"\",\"\",Periods!EF21),IF($Q$12=Lists!$U$17,IF(Periods!EF36=\"\",\"\",Periods!EF36),\"\"))","v":"2030-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG21=\"\",\"\",Periods!EG21),IF($Q$12=Lists!$U$17,IF(Periods!EG36=\"\",\"\",Periods!EG36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH21=\"\",\"\",Periods!EH21),IF($Q$12=Lists!$U$17,IF(Periods!EH36=\"\",\"\",Periods!EH36),\"\"))","v":"2030-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI21=\"\",\"\",Periods!EI21),IF($Q$12=Lists!$U$17,IF(Periods!EI36=\"\",\"\",Periods!EI36),\"\"))","v":"2030-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ21=\"\",\"\",Periods!EJ21),IF($Q$12=Lists!$U$17,IF(Periods!EJ36=\"\",\"\",Periods!EJ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK21=\"\",\"\",Periods!EK21),IF($Q$12=Lists!$U$17,IF(Periods!EK36=\"\",\"\",Periods!EK36),\"\"))","v":"2031-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL21=\"\",\"\",Periods!EL21),IF($Q$12=Lists!$U$17,IF(Periods!EL36=\"\",\"\",Periods!EL36),\"\"))","v":"2031-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM21=\"\",\"\",Periods!EM21),IF($Q$12=Lists!$U$17,IF(Periods!EM36=\"\",\"\",Periods!EM36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN21=\"\",\"\",Periods!EN21),IF($Q$12=Lists!$U$17,IF(Periods!EN36=\"\",\"\",Periods!EN36),\"\"))","v":"2031-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO21=\"\",\"\",Periods!EO21),IF($Q$12=Lists!$U$17,IF(Periods!EO36=\"\",\"\",Periods!EO36),\"\"))","v":"2031-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP21=\"\",\"\",Periods!EP21),IF($Q$12=Lists!$U$17,IF(Periods!EP36=\"\",\"\",Periods!EP36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ21=\"\",\"\",Periods!EQ21),IF($Q$12=Lists!$U$17,IF(Periods!EQ36=\"\",\"\",Periods!EQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER21=\"\",\"\",Periods!ER21),IF($Q$12=Lists!$U$17,IF(Periods!ER36=\"\",\"\",Periods!ER36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES21=\"\",\"\",Periods!ES21),IF($Q$12=Lists!$U$17,IF(Periods!ES36=\"\",\"\",Periods!ES36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET21=\"\",\"\",Periods!ET21),IF($Q$12=Lists!$U$17,IF(Periods!ET36=\"\",\"\",Periods!ET36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU21=\"\",\"\",Periods!EU21),IF($Q$12=Lists!$U$17,IF(Periods!EU36=\"\",\"\",Periods!EU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV21=\"\",\"\",Periods!EV21),IF($Q$12=Lists!$U$17,IF(Periods!EV36=\"\",\"\",Periods!EV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW21=\"\",\"\",Periods!EW21),IF($Q$12=Lists!$U$17,IF(Periods!EW36=\"\",\"\",Periods!EW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX21=\"\",\"\",Periods!EX21),IF($Q$12=Lists!$U$17,IF(Periods!EX36=\"\",\"\",Periods!EX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY21=\"\",\"\",Periods!EY21),IF($Q$12=Lists!$U$17,IF(Periods!EY36=\"\",\"\",Periods!EY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ21=\"\",\"\",Periods!EZ21),IF($Q$12=Lists!$U$17,IF(Periods!EZ36=\"\",\"\",Periods!EZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA21=\"\",\"\",Periods!FA21),IF($Q$12=Lists!$U$17,IF(Periods!FA36=\"\",\"\",Periods!FA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB21=\"\",\"\",Periods!FB21),IF($Q$12=Lists!$U$17,IF(Periods!FB36=\"\",\"\",Periods!FB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC21=\"\",\"\",Periods!FC21),IF($Q$12=Lists!$U$17,IF(Periods!FC36=\"\",\"\",Periods!FC36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":"2026-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":"2026-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":"2026-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":"2026-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":"2027-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":"2027-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":"2027-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":"2027-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CV22=\"\",\"\",Periods!CV22),IF($Q$12=Lists!$U$17,IF(Periods!CV37=\"\",\"\",Periods!CV37),\"\"))","v":"2027-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CW22=\"\",\"\",Periods!CW22),IF($Q$12=Lists!$U$17,IF(Periods!CW37=\"\",\"\",Periods!CW37),\"\"))","v":"2027-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CX22=\"\",\"\",Periods!CX22),IF($Q$12=Lists!$U$17,IF(Periods!CX37=\"\",\"\",Periods!CX37),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CY22=\"\",\"\",Periods!CY22),IF($Q$12=Lists!$U$17,IF(Periods!CY37=\"\",\"\",Periods!CY37),\"\"))","v":"2027-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CZ22=\"\",\"\",Periods!CZ22),IF($Q$12=Lists!$U$17,IF(Periods!CZ37=\"\",\"\",Periods!CZ37),\"\"))","v":"2027-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DA22=\"\",\"\",Periods!DA22),IF($Q$12=Lists!$U$17,IF(Periods!DA37=\"\",\"\",Periods!DA37),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DB22=\"\",\"\",Periods!DB22),IF($Q$12=Lists!$U$17,IF(Periods!DB37=\"\",\"\",Periods!DB37),\"\"))","v":"2028-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DC22=\"\",\"\",Periods!DC22),IF($Q$12=Lists!$U$17,IF(Periods!DC37=\"\",\"\",Periods!DC37),\"\"))","v":"2028-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DD22=\"\",\"\",Periods!DD22),IF($Q$12=Lists!$U$17,IF(Periods!DD37=\"\",\"\",Periods!DD37),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DE22=\"\",\"\",Periods!DE22),IF($Q$12=Lists!$U$17,IF(Periods!DE37=\"\",\"\",Periods!DE37),\"\"))","v":"2028-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DF22=\"\",\"\",Periods!DF22),IF($Q$12=Lists!$U$17,IF(Periods!DF37=\"\",\"\",Periods!DF37),\"\"))","v":"2028-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DG22=\"\",\"\",Periods!DG22),IF($Q$12=Lists!$U$17,IF(Periods!DG37=\"\",\"\",Periods!DG37),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DH22=\"\",\"\",Periods!DH22),IF($Q$12=Lists!$U$17,IF(Periods!DH37=\"\",\"\",Periods!DH37),\"\"))","v":"2028-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DI22=\"\",\"\",Periods!DI22),IF($Q$12=Lists!$U$17,IF(Periods!DI37=\"\",\"\",Periods!DI37),\"\"))","v":"2028-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DJ22=\"\",\"\",Periods!DJ22),IF($Q$12=Lists!$U$17,IF(Periods!DJ37=\"\",\"\",Periods!DJ37),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DK22=\"\",\"\",Periods!DK22),IF($Q$12=Lists!$U$17,IF(Periods!DK37=\"\",\"\",Periods!DK37),\"\"))","v":"2028-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DL22=\"\",\"\",Periods!DL22),IF($Q$12=Lists!$U$17,IF(Periods!DL37=\"\",\"\",Periods!DL37),\"\"))","v":"2028-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DM22=\"\",\"\",Periods!DM22),IF($Q$12=Lists!$U$17,IF(Periods!DM37=\"\",\"\",Periods!DM37),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DN22=\"\",\"\",Periods!DN22),IF($Q$12=Lists!$U$17,IF(Periods!DN37=\"\",\"\",Periods!DN37),\"\"))","v":"2029-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DO22=\"\",\"\",Periods!DO22),IF($Q$12=Lists!$U$17,IF(Periods!DO37=\"\",\"\",Periods!DO37),\"\"))","v":"2029-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DP22=\"\",\"\",Periods!DP22),IF($Q$12=Lists!$U$17,IF(Periods!DP37=\"\",\"\",Periods!DP37),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DQ22=\"\",\"\",Periods!DQ22),IF($Q$12=Lists!$U$17,IF(Periods!DQ37=\"\",\"\",Periods!DQ37),\"\"))","v":"2029-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DR22=\"\",\"\",Periods!DR22),IF($Q$12=Lists!$U$17,IF(Periods!DR37=\"\",\"\",Periods!DR37),\"\"))","v":"2029-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DS22=\"\",\"\",Periods!DS22),IF($Q$12=Lists!$U$17,IF(Periods!DS37=\"\",\"\",Periods!DS37),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DT22=\"\",\"\",Periods!DT22),IF($Q$12=Lists!$U$17,IF(Periods!DT37=\"\",\"\",Periods!DT37),\"\"))","v":"2029-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DU22=\"\",\"\",Periods!DU22),IF($Q$12=Lists!$U$17,IF(Periods!DU37=\"\",\"\",Periods!DU37),\"\"))","v":"2029-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DV22=\"\",\"\",Periods!DV22),IF($Q$12=Lists!$U$17,IF(Periods!DV37=\"\",\"\",Periods!DV37),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DW22=\"\",\"\",Periods!DW22),IF($Q$12=Lists!$U$17,IF(Periods!DW37=\"\",\"\",Periods!DW37),\"\"))","v":"2029-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DX22=\"\",\"\",Periods!DX22),IF($Q$12=Lists!$U$17,IF(Periods!DX37=\"\",\"\",Periods!DX37),\"\"))","v":"2029-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DY22=\"\",\"\",Periods!DY22),IF($Q$12=Lists!$U$17,IF(Periods!DY37=\"\",\"\",Periods!DY37),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!DZ22=\"\",\"\",Periods!DZ22),IF($Q$12=Lists!$U$17,IF(Periods!DZ37=\"\",\"\",Periods!DZ37),\"\"))","v":"2030-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EA22=\"\",\"\",Periods!EA22),IF($Q$12=Lists!$U$17,IF(Periods!EA37=\"\",\"\",Periods!EA37),\"\"))","v":"2030-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EB22=\"\",\"\",Periods!EB22),IF($Q$12=Lists!$U$17,IF(Periods!EB37=\"\",\"\",Periods!EB37),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EC22=\"\",\"\",Periods!EC22),IF($Q$12=Lists!$U$17,IF(Periods!EC37=\"\",\"\",Periods!EC37),\"\"))","v":"2030-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ED22=\"\",\"\",Periods!ED22),IF($Q$12=Lists!$U$17,IF(Periods!ED37=\"\",\"\",Periods!ED37),\"\"))","v":"2030-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EE22=\"\",\"\",Periods!EE22),IF($Q$12=Lists!$U$17,IF(Periods!EE37=\"\",\"\",Periods!EE37),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EF22=\"\",\"\",Periods!EF22),IF($Q$12=Lists!$U$17,IF(Periods!EF37=\"\",\"\",Periods!EF37),\"\"))","v":"2030-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EG22=\"\",\"\",Periods!EG22),IF($Q$12=Lists!$U$17,IF(Periods!EG37=\"\",\"\",Periods!EG37),\"\"))","v":"2030-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EH22=\"\",\"\",Periods!EH22),IF($Q$12=Lists!$U$17,IF(Periods!EH37=\"\",\"\",Periods!EH37),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EI22=\"\",\"\",Periods!EI22),IF($Q$12=Lists!$U$17,IF(Periods!EI37=\"\",\"\",Periods!EI37),\"\"))","v":"2030-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EJ22=\"\",\"\",Periods!EJ22),IF($Q$12=Lists!$U$17,IF(Periods!EJ37=\"\",\"\",Periods!EJ37),\"\"))","v":"2030-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EK22=\"\",\"\",Periods!EK22),IF($Q$12=Lists!$U$17,IF(Periods!EK37=\"\",\"\",Periods!EK37),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EL22=\"\",\"\",Periods!EL22),IF($Q$12=Lists!$U$17,IF(Periods!EL37=\"\",\"\",Periods!EL37),\"\"))","v":"2031-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EM22=\"\",\"\",Periods!EM22),IF($Q$12=Lists!$U$17,IF(Periods!EM37=\"\",\"\",Periods!EM37),\"\"))","v":"2031-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EN22=\"\",\"\",Periods!EN22),IF($Q$12=Lists!$U$17,IF(Periods!EN37=\"\",\"\",Periods!EN37),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EO22=\"\",\"\",Periods!EO22),IF($Q$12=Lists!$U$17,IF(Periods!EO37=\"\",\"\",Periods!EO37),\"\"))","v":"2031-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EP22=\"\",\"\",Periods!EP22),IF($Q$12=Lists!$U$17,IF(Periods!EP37=\"\",\"\",Periods!EP37),\"\"))","v":"2031-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EQ22=\"\",\"\",Periods!EQ22),IF($Q$12=Lists!$U$17,IF(Periods!EQ37=\"\",\"\",Periods!EQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ER22=\"\",\"\",Periods!ER22),IF($Q$12=Lists!$U$17,IF(Periods!ER37=\"\",\"\",Periods!ER37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ES22=\"\",\"\",Periods!ES22),IF($Q$12=Lists!$U$17,IF(Periods!ES37=\"\",\"\",Periods!ES37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!ET22=\"\",\"\",Periods!ET22),IF($Q$12=Lists!$U$17,IF(Periods!ET37=\"\",\"\",Periods!ET37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EU22=\"\",\"\",Periods!EU22),IF($Q$12=Lists!$U$17,IF(Periods!EU37=\"\",\"\",Periods!EU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EV22=\"\",\"\",Periods!EV22),IF($Q$12=Lists!$U$17,IF(Periods!EV37=\"\",\"\",Periods!EV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EW22=\"\",\"\",Periods!EW22),IF($Q$12=Lists!$U$17,IF(Periods!EW37=\"\",\"\",Periods!EW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EX22=\"\",\"\",Periods!EX22),IF($Q$12=Lists!$U$17,IF(Periods!EX37=\"\",\"\",Periods!EX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EY22=\"\",\"\",Periods!EY22),IF($Q$12=Lists!$U$17,IF(Periods!EY37=\"\",\"\",Periods!EY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!EZ22=\"\",\"\",Periods!EZ22),IF($Q$12=Lists!$U$17,IF(Periods!EZ37=\"\",\"\",Periods!EZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FA22=\"\",\"\",Periods!FA22),IF($Q$12=Lists!$U$17,IF(Periods!FA37=\"\",\"\",Periods!FA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FB22=\"\",\"\",Periods!FB22),IF($Q$12=Lists!$U$17,IF(Periods!FB37=\"\",\"\",Periods!FB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!FC22=\"\",\"\",Periods!FC22),IF($Q$12=Lists!$U$17,IF(Periods!FC37=\"\",\"\",Periods!FC37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$FE14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99368)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99368)","v":0},{"$f":"SUM(T$15:T$99368)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Параметры рабочего дня сотрудника"]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Время одной смены рабочего дня",null,null,null,"кол-во часов",null,null,"*",8,null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Количество рабочих дней в месяце",null,null,null,"р.дней/мес.",null,null,"*",20,null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Количество рабочих дней в расчетном периоде",null,null,null,"р.дней/расч.пер.",null,null,null,{"$f":"Q18*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30","v":20},null,{"$f":"IF(G19<>0,1,IF(OR($Q19=\"\",$Q19=0),0,IF($R19=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H19))),$Q19)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Количество рабочих часов в расчетном периоде",null,null,null,"р.часов/расч.пер.",null,null,null,{"$f":"Q17*Q19","v":160},null,{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"Lists!$CM$13","v":"Система налогообложения"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",\"\",IF(AA$7<>Z$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AA24<>\"\",AA24<>0),AA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000)),Lists!$CM$16),Lists!$CM$16))),Z22))","v":"ОСНО"},{"$f":"IF(AB$11=\"\",\"\",IF(AB$7<>AA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AB24<>\"\",AB24<>0),AB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000)),Lists!$CM$16),Lists!$CM$16))),AA22))","v":"ОСНО"},{"$f":"IF(AC$11=\"\",\"\",IF(AC$7<>AB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AC24<>\"\",AC24<>0),AC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000)),Lists!$CM$16),Lists!$CM$16))),AB22))","v":"ОСНО"},{"$f":"IF(AD$11=\"\",\"\",IF(AD$7<>AC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AD24<>\"\",AD24<>0),AD24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000)),Lists!$CM$16),Lists!$CM$16))),AC22))","v":"ОСНО"},{"$f":"IF(AE$11=\"\",\"\",IF(AE$7<>AD$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AE24<>\"\",AE24<>0),AE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000)),Lists!$CM$16),Lists!$CM$16))),AD22))","v":"ОСНО"},{"$f":"IF(AF$11=\"\",\"\",IF(AF$7<>AE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AF24<>\"\",AF24<>0),AF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000)),Lists!$CM$16),Lists!$CM$16))),AE22))","v":"ОСНО"},{"$f":"IF(AG$11=\"\",\"\",IF(AG$7<>AF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AG24<>\"\",AG24<>0),AG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000)),Lists!$CM$16),Lists!$CM$16))),AF22))","v":"ОСНО"},{"$f":"IF(AH$11=\"\",\"\",IF(AH$7<>AG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AH24<>\"\",AH24<>0),AH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000)),Lists!$CM$16),Lists!$CM$16))),AG22))","v":"ОСНО"},{"$f":"IF(AI$11=\"\",\"\",IF(AI$7<>AH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AI24<>\"\",AI24<>0),AI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000)),Lists!$CM$16),Lists!$CM$16))),AH22))","v":"ОСНО"},{"$f":"IF(AJ$11=\"\",\"\",IF(AJ$7<>AI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AJ24<>\"\",AJ24<>0),AJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),AI22))","v":"ОСНО"},{"$f":"IF(AK$11=\"\",\"\",IF(AK$7<>AJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AK24<>\"\",AK24<>0),AK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000)),Lists!$CM$16),Lists!$CM$16))),AJ22))","v":"ОСНО"},{"$f":"IF(AL$11=\"\",\"\",IF(AL$7<>AK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AL24<>\"\",AL24<>0),AL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000)),Lists!$CM$16),Lists!$CM$16))),AK22))","v":"ОСНО"},{"$f":"IF(AM$11=\"\",\"\",IF(AM$7<>AL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AM24<>\"\",AM24<>0),AM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000)),Lists!$CM$16),Lists!$CM$16))),AL22))","v":"ОСНО"},{"$f":"IF(AN$11=\"\",\"\",IF(AN$7<>AM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AN24<>\"\",AN24<>0),AN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000)),Lists!$CM$16),Lists!$CM$16))),AM22))","v":"ОСНО"},{"$f":"IF(AO$11=\"\",\"\",IF(AO$7<>AN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AO24<>\"\",AO24<>0),AO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000)),Lists!$CM$16),Lists!$CM$16))),AN22))","v":"ОСНО"},{"$f":"IF(AP$11=\"\",\"\",IF(AP$7<>AO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AP24<>\"\",AP24<>0),AP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000)),Lists!$CM$16),Lists!$CM$16))),AO22))","v":"ОСНО"},{"$f":"IF(AQ$11=\"\",\"\",IF(AQ$7<>AP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AQ24<>\"\",AQ24<>0),AQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),AP22))","v":"ОСНО"},{"$f":"IF(AR$11=\"\",\"\",IF(AR$7<>AQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AR24<>\"\",AR24<>0),AR24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000)),Lists!$CM$16),Lists!$CM$16))),AQ22))","v":"ОСНО"},{"$f":"IF(AS$11=\"\",\"\",IF(AS$7<>AR$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AS24<>\"\",AS24<>0),AS24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000)),Lists!$CM$16),Lists!$CM$16))),AR22))","v":"ОСНО"},{"$f":"IF(AT$11=\"\",\"\",IF(AT$7<>AS$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AT24<>\"\",AT24<>0),AT24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000)),Lists!$CM$16),Lists!$CM$16))),AS22))","v":"ОСНО"},{"$f":"IF(AU$11=\"\",\"\",IF(AU$7<>AT$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AU24<>\"\",AU24<>0),AU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000)),Lists!$CM$16),Lists!$CM$16))),AT22))","v":"ОСНО"},{"$f":"IF(AV$11=\"\",\"\",IF(AV$7<>AU$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AV24<>\"\",AV24<>0),AV24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000)),Lists!$CM$16),Lists!$CM$16))),AU22))","v":"ОСНО"},{"$f":"IF(AW$11=\"\",\"\",IF(AW$7<>AV$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AW24<>\"\",AW24<>0),AW24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000)),Lists!$CM$16),Lists!$CM$16))),AV22))","v":"ОСНО"},{"$f":"IF(AX$11=\"\",\"\",IF(AX$7<>AW$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AX24<>\"\",AX24<>0),AX24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000)),Lists!$CM$16),Lists!$CM$16))),AW22))","v":"ОСНО"},{"$f":"IF(AY$11=\"\",\"\",IF(AY$7<>AX$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AY24<>\"\",AY24<>0),AY24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000)),Lists!$CM$16),Lists!$CM$16))),AX22))","v":"ОСНО"},{"$f":"IF(AZ$11=\"\",\"\",IF(AZ$7<>AY$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AZ24<>\"\",AZ24<>0),AZ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000)),Lists!$CM$16),Lists!$CM$16))),AY22))","v":"ОСНО"},{"$f":"IF(BA$11=\"\",\"\",IF(BA$7<>AZ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BA24<>\"\",BA24<>0),BA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000)),Lists!$CM$16),Lists!$CM$16))),AZ22))","v":"ОСНО"},{"$f":"IF(BB$11=\"\",\"\",IF(BB$7<>BA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BB24<>\"\",BB24<>0),BB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000)),Lists!$CM$16),Lists!$CM$16))),BA22))","v":"ОСНО"},{"$f":"IF(BC$11=\"\",\"\",IF(BC$7<>BB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BC24<>\"\",BC24<>0),BC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000)),Lists!$CM$16),Lists!$CM$16))),BB22))","v":"ОСНО"},{"$f":"IF(BD$11=\"\",\"\",IF(BD$7<>BC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BD24<>\"\",BD24<>0),BD24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000)),Lists!$CM$16),Lists!$CM$16))),BC22))","v":"ОСНО"},{"$f":"IF(BE$11=\"\",\"\",IF(BE$7<>BD$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BE24<>\"\",BE24<>0),BE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000)),Lists!$CM$16),Lists!$CM$16))),BD22))","v":"ОСНО"},{"$f":"IF(BF$11=\"\",\"\",IF(BF$7<>BE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BF24<>\"\",BF24<>0),BF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000)),Lists!$CM$16),Lists!$CM$16))),BE22))","v":"ОСНО"},{"$f":"IF(BG$11=\"\",\"\",IF(BG$7<>BF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BG24<>\"\",BG24<>0),BG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000)),Lists!$CM$16),Lists!$CM$16))),BF22))","v":"ОСНО"},{"$f":"IF(BH$11=\"\",\"\",IF(BH$7<>BG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BH24<>\"\",BH24<>0),BH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000)),Lists!$CM$16),Lists!$CM$16))),BG22))","v":"ОСНО"},{"$f":"IF(BI$11=\"\",\"\",IF(BI$7<>BH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BI24<>\"\",BI24<>0),BI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000)),Lists!$CM$16),Lists!$CM$16))),BH22))","v":"ОСНО"},{"$f":"IF(BJ$11=\"\",\"\",IF(BJ$7<>BI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BJ24<>\"\",BJ24<>0),BJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),BI22))","v":"ОСНО"},{"$f":"IF(BK$11=\"\",\"\",IF(BK$7<>BJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BK24<>\"\",BK24<>0),BK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000)),Lists!$CM$16),Lists!$CM$16))),BJ22))","v":"ОСНО"},{"$f":"IF(BL$11=\"\",\"\",IF(BL$7<>BK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BL24<>\"\",BL24<>0),BL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000)),Lists!$CM$16),Lists!$CM$16))),BK22))","v":"ОСНО"},{"$f":"IF(BM$11=\"\",\"\",IF(BM$7<>BL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BM24<>\"\",BM24<>0),BM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000)),Lists!$CM$16),Lists!$CM$16))),BL22))","v":"ОСНО"},{"$f":"IF(BN$11=\"\",\"\",IF(BN$7<>BM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BN24<>\"\",BN24<>0),BN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000)),Lists!$CM$16),Lists!$CM$16))),BM22))","v":"ОСНО"},{"$f":"IF(BO$11=\"\",\"\",IF(BO$7<>BN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BO24<>\"\",BO24<>0),BO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000)),Lists!$CM$16),Lists!$CM$16))),BN22))","v":"ОСНО"},{"$f":"IF(BP$11=\"\",\"\",IF(BP$7<>BO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BP24<>\"\",BP24<>0),BP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000)),Lists!$CM$16),Lists!$CM$16))),BO22))","v":"ОСНО"},{"$f":"IF(BQ$11=\"\",\"\",IF(BQ$7<>BP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BQ24<>\"\",BQ24<>0),BQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),BP22))","v":"ОСНО"},{"$f":"IF(BR$11=\"\",\"\",IF(BR$7<>BQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BR24<>\"\",BR24<>0),BR24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000)),Lists!$CM$16),Lists!$CM$16))),BQ22))","v":"ОСНО"},{"$f":"IF(BS$11=\"\",\"\",IF(BS$7<>BR$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BS24<>\"\",BS24<>0),BS24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000)),Lists!$CM$16),Lists!$CM$16))),BR22))","v":"ОСНО"},{"$f":"IF(BT$11=\"\",\"\",IF(BT$7<>BS$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BT24<>\"\",BT24<>0),BT24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000)),Lists!$CM$16),Lists!$CM$16))),BS22))","v":"ОСНО"},{"$f":"IF(BU$11=\"\",\"\",IF(BU$7<>BT$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BU24<>\"\",BU24<>0),BU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000)),Lists!$CM$16),Lists!$CM$16))),BT22))","v":"ОСНО"},{"$f":"IF(BV$11=\"\",\"\",IF(BV$7<>BU$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BV24<>\"\",BV24<>0),BV24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000)),Lists!$CM$16),Lists!$CM$16))),BU22))","v":"ОСНО"},{"$f":"IF(BW$11=\"\",\"\",IF(BW$7<>BV$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BW24<>\"\",BW24<>0),BW24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000)),Lists!$CM$16),Lists!$CM$16))),BV22))","v":"ОСНО"},{"$f":"IF(BX$11=\"\",\"\",IF(BX$7<>BW$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BX24<>\"\",BX24<>0),BX24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000)),Lists!$CM$16),Lists!$CM$16))),BW22))","v":"ОСНО"},{"$f":"IF(BY$11=\"\",\"\",IF(BY$7<>BX$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BY24<>\"\",BY24<>0),BY24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000)),Lists!$CM$16),Lists!$CM$16))),BX22))","v":"ОСНО"},{"$f":"IF(BZ$11=\"\",\"\",IF(BZ$7<>BY$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BZ24<>\"\",BZ24<>0),BZ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000)),Lists!$CM$16),Lists!$CM$16))),BY22))","v":"ОСНО"},{"$f":"IF(CA$11=\"\",\"\",IF(CA$7<>BZ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CA24<>\"\",CA24<>0),CA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000)),Lists!$CM$16),Lists!$CM$16))),BZ22))","v":"ОСНО"},{"$f":"IF(CB$11=\"\",\"\",IF(CB$7<>CA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CB24<>\"\",CB24<>0),CB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000)),Lists!$CM$16),Lists!$CM$16))),CA22))","v":"ОСНО"},{"$f":"IF(CC$11=\"\",\"\",IF(CC$7<>CB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CC24<>\"\",CC24<>0),CC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000)),Lists!$CM$16),Lists!$CM$16))),CB22))","v":"ОСНО"},{"$f":"IF(CD$11=\"\",\"\",IF(CD$7<>CC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CD24<>\"\",CD24<>0),CD24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000)),Lists!$CM$16),Lists!$CM$16))),CC22))","v":"ОСНО"},{"$f":"IF(CE$11=\"\",\"\",IF(CE$7<>CD$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CE24<>\"\",CE24<>0),CE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000)),Lists!$CM$16),Lists!$CM$16))),CD22))","v":"ОСНО"},{"$f":"IF(CF$11=\"\",\"\",IF(CF$7<>CE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CF24<>\"\",CF24<>0),CF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000)),Lists!$CM$16),Lists!$CM$16))),CE22))","v":"ОСНО"},{"$f":"IF(CG$11=\"\",\"\",IF(CG$7<>CF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CG24<>\"\",CG24<>0),CG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000)),Lists!$CM$16),Lists!$CM$16))),CF22))","v":"ОСНО"},{"$f":"IF(CH$11=\"\",\"\",IF(CH$7<>CG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CH24<>\"\",CH24<>0),CH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000)),Lists!$CM$16),Lists!$CM$16))),CG22))","v":"ОСНО"},{"$f":"IF(CI$11=\"\",\"\",IF(CI$7<>CH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CI24<>\"\",CI24<>0),CI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000)),Lists!$CM$16),Lists!$CM$16))),CH22))","v":"ОСНО"},{"$f":"IF(CJ$11=\"\",\"\",IF(CJ$7<>CI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CJ24<>\"\",CJ24<>0),CJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),CI22))","v":"ОСНО"},{"$f":"IF(CK$11=\"\",\"\",IF(CK$7<>CJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CK24<>\"\",CK24<>0),CK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000)),Lists!$CM$16),Lists!$CM$16))),CJ22))","v":"ОСНО"},{"$f":"IF(CL$11=\"\",\"\",IF(CL$7<>CK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CL24<>\"\",CL24<>0),CL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000)),Lists!$CM$16),Lists!$CM$16))),CK22))","v":"ОСНО"},{"$f":"IF(CM$11=\"\",\"\",IF(CM$7<>CL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CM24<>\"\",CM24<>0),CM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000)),Lists!$CM$16),Lists!$CM$16))),CL22))","v":"ОСНО"},{"$f":"IF(CN$11=\"\",\"\",IF(CN$7<>CM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CN24<>\"\",CN24<>0),CN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000)),Lists!$CM$16),Lists!$CM$16))),CM22))","v":"ОСНО"},{"$f":"IF(CO$11=\"\",\"\",IF(CO$7<>CN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CO24<>\"\",CO24<>0),CO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000)),Lists!$CM$16),Lists!$CM$16))),CN22))","v":"ОСНО"},{"$f":"IF(CP$11=\"\",\"\",IF(CP$7<>CO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CP24<>\"\",CP24<>0),CP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000)),Lists!$CM$16),Lists!$CM$16))),CO22))","v":"ОСНО"},{"$f":"IF(CQ$11=\"\",\"\",IF(CQ$7<>CP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CQ24<>\"\",CQ24<>0),CQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),CP22))","v":"ОСНО"},{"$f":"IF(CR$11=\"\",\"\",IF(CR$7<>CQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CR24<>\"\",CR24<>0),CR24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000)),Lists!$CM$16),Lists!$CM$16))),CQ22))","v":"ОСНО"},{"$f":"IF(CS$11=\"\",\"\",IF(CS$7<>CR$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CS24<>\"\",CS24<>0),CS24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000)),Lists!$CM$16),Lists!$CM$16))),CR22))","v":"ОСНО"},{"$f":"IF(CT$11=\"\",\"\",IF(CT$7<>CS$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CT24<>\"\",CT24<>0),CT24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000)),Lists!$CM$16),Lists!$CM$16))),CS22))","v":"ОСНО"},{"$f":"IF(CU$11=\"\",\"\",IF(CU$7<>CT$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CU24<>\"\",CU24<>0),CU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000)),Lists!$CM$16),Lists!$CM$16))),CT22))","v":"ОСНО"},{"$f":"IF(CV$11=\"\",\"\",IF(CV$7<>CU$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CV24<>\"\",CV24<>0),CV24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CV$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CV$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CV$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CV$7+2000)),Lists!$CM$16),Lists!$CM$16))),CU22))","v":"ОСНО"},{"$f":"IF(CW$11=\"\",\"\",IF(CW$7<>CV$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CW24<>\"\",CW24<>0),CW24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CW$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CW$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CW$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CW$7+2000)),Lists!$CM$16),Lists!$CM$16))),CV22))","v":"ОСНО"},{"$f":"IF(CX$11=\"\",\"\",IF(CX$7<>CW$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CX24<>\"\",CX24<>0),CX24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CX$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CX$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CX$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CX$7+2000)),Lists!$CM$16),Lists!$CM$16))),CW22))","v":"ОСНО"},{"$f":"IF(CY$11=\"\",\"\",IF(CY$7<>CX$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CY24<>\"\",CY24<>0),CY24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CY$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CY$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CY$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CY$7+2000)),Lists!$CM$16),Lists!$CM$16))),CX22))","v":"ОСНО"},{"$f":"IF(CZ$11=\"\",\"\",IF(CZ$7<>CY$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CZ24<>\"\",CZ24<>0),CZ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CZ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CZ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CZ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CZ$7+2000)),Lists!$CM$16),Lists!$CM$16))),CY22))","v":"ОСНО"},{"$f":"IF(DA$11=\"\",\"\",IF(DA$7<>CZ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DA24<>\"\",DA24<>0),DA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DA$7+2000)),Lists!$CM$16),Lists!$CM$16))),CZ22))","v":"ОСНО"},{"$f":"IF(DB$11=\"\",\"\",IF(DB$7<>DA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DB24<>\"\",DB24<>0),DB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DB$7+2000)),Lists!$CM$16),Lists!$CM$16))),DA22))","v":"ОСНО"},{"$f":"IF(DC$11=\"\",\"\",IF(DC$7<>DB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DC24<>\"\",DC24<>0),DC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DC$7+2000)),Lists!$CM$16),Lists!$CM$16))),DB22))","v":"ОСНО"},{"$f":"IF(DD$11=\"\",\"\",IF(DD$7<>DC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DD24<>\"\",DD24<>0),DD24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DD$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DD$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DD$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DD$7+2000)),Lists!$CM$16),Lists!$CM$16))),DC22))","v":"ОСНО"},{"$f":"IF(DE$11=\"\",\"\",IF(DE$7<>DD$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DE24<>\"\",DE24<>0),DE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DE$7+2000)),Lists!$CM$16),Lists!$CM$16))),DD22))","v":"ОСНО"},{"$f":"IF(DF$11=\"\",\"\",IF(DF$7<>DE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DF24<>\"\",DF24<>0),DF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DF$7+2000)),Lists!$CM$16),Lists!$CM$16))),DE22))","v":"ОСНО"},{"$f":"IF(DG$11=\"\",\"\",IF(DG$7<>DF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DG24<>\"\",DG24<>0),DG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DG$7+2000)),Lists!$CM$16),Lists!$CM$16))),DF22))","v":"ОСНО"},{"$f":"IF(DH$11=\"\",\"\",IF(DH$7<>DG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DH24<>\"\",DH24<>0),DH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DH$7+2000)),Lists!$CM$16),Lists!$CM$16))),DG22))","v":"ОСНО"},{"$f":"IF(DI$11=\"\",\"\",IF(DI$7<>DH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DI24<>\"\",DI24<>0),DI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DI$7+2000)),Lists!$CM$16),Lists!$CM$16))),DH22))","v":"ОСНО"},{"$f":"IF(DJ$11=\"\",\"\",IF(DJ$7<>DI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DJ24<>\"\",DJ24<>0),DJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),DI22))","v":"ОСНО"},{"$f":"IF(DK$11=\"\",\"\",IF(DK$7<>DJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DK24<>\"\",DK24<>0),DK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DK$7+2000)),Lists!$CM$16),Lists!$CM$16))),DJ22))","v":"ОСНО"},{"$f":"IF(DL$11=\"\",\"\",IF(DL$7<>DK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DL24<>\"\",DL24<>0),DL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DL$7+2000)),Lists!$CM$16),Lists!$CM$16))),DK22))","v":"ОСНО"},{"$f":"IF(DM$11=\"\",\"\",IF(DM$7<>DL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DM24<>\"\",DM24<>0),DM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DM$7+2000)),Lists!$CM$16),Lists!$CM$16))),DL22))","v":"ОСНО"},{"$f":"IF(DN$11=\"\",\"\",IF(DN$7<>DM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DN24<>\"\",DN24<>0),DN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DN$7+2000)),Lists!$CM$16),Lists!$CM$16))),DM22))","v":"ОСНО"},{"$f":"IF(DO$11=\"\",\"\",IF(DO$7<>DN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DO24<>\"\",DO24<>0),DO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DO$7+2000)),Lists!$CM$16),Lists!$CM$16))),DN22))","v":"ОСНО"},{"$f":"IF(DP$11=\"\",\"\",IF(DP$7<>DO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DP24<>\"\",DP24<>0),DP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DP$7+2000)),Lists!$CM$16),Lists!$CM$16))),DO22))","v":"ОСНО"},{"$f":"IF(DQ$11=\"\",\"\",IF(DQ$7<>DP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DQ24<>\"\",DQ24<>0),DQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),DP22))","v":"ОСНО"},{"$f":"IF(DR$11=\"\",\"\",IF(DR$7<>DQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DR24<>\"\",DR24<>0),DR24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DR$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DR$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DR$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DR$7+2000)),Lists!$CM$16),Lists!$CM$16))),DQ22))","v":"ОСНО"},{"$f":"IF(DS$11=\"\",\"\",IF(DS$7<>DR$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DS24<>\"\",DS24<>0),DS24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DS$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DS$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DS$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DS$7+2000)),Lists!$CM$16),Lists!$CM$16))),DR22))","v":"ОСНО"},{"$f":"IF(DT$11=\"\",\"\",IF(DT$7<>DS$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DT24<>\"\",DT24<>0),DT24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DT$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DT$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DT$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DT$7+2000)),Lists!$CM$16),Lists!$CM$16))),DS22))","v":"ОСНО"},{"$f":"IF(DU$11=\"\",\"\",IF(DU$7<>DT$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DU24<>\"\",DU24<>0),DU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DU$7+2000)),Lists!$CM$16),Lists!$CM$16))),DT22))","v":"ОСНО"},{"$f":"IF(DV$11=\"\",\"\",IF(DV$7<>DU$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DV24<>\"\",DV24<>0),DV24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DV$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DV$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DV$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DV$7+2000)),Lists!$CM$16),Lists!$CM$16))),DU22))","v":"ОСНО"},{"$f":"IF(DW$11=\"\",\"\",IF(DW$7<>DV$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DW24<>\"\",DW24<>0),DW24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DW$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DW$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DW$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DW$7+2000)),Lists!$CM$16),Lists!$CM$16))),DV22))","v":"ОСНО"},{"$f":"IF(DX$11=\"\",\"\",IF(DX$7<>DW$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DX24<>\"\",DX24<>0),DX24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DX$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DX$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DX$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DX$7+2000)),Lists!$CM$16),Lists!$CM$16))),DW22))","v":"ОСНО"},{"$f":"IF(DY$11=\"\",\"\",IF(DY$7<>DX$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DY24<>\"\",DY24<>0),DY24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DY$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DY$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DY$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DY$7+2000)),Lists!$CM$16),Lists!$CM$16))),DX22))","v":"ОСНО"},{"$f":"IF(DZ$11=\"\",\"\",IF(DZ$7<>DY$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(DZ24<>\"\",DZ24<>0),DZ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,DZ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DZ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DZ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,DZ$7+2000)),Lists!$CM$16),Lists!$CM$16))),DY22))","v":"ОСНО"},{"$f":"IF(EA$11=\"\",\"\",IF(EA$7<>DZ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EA24<>\"\",EA24<>0),EA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EA$7+2000)),Lists!$CM$16),Lists!$CM$16))),DZ22))","v":"ОСНО"},{"$f":"IF(EB$11=\"\",\"\",IF(EB$7<>EA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EB24<>\"\",EB24<>0),EB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EB$7+2000)),Lists!$CM$16),Lists!$CM$16))),EA22))","v":"ОСНО"},{"$f":"IF(EC$11=\"\",\"\",IF(EC$7<>EB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EC24<>\"\",EC24<>0),EC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EC$7+2000)),Lists!$CM$16),Lists!$CM$16))),EB22))","v":"ОСНО"},{"$f":"IF(ED$11=\"\",\"\",IF(ED$7<>EC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(ED24<>\"\",ED24<>0),ED24,IF(SUMIFS($A$25:$A29,$J$25:$J29,ED$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ED$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ED$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ED$7+2000)),Lists!$CM$16),Lists!$CM$16))),EC22))","v":"ОСНО"},{"$f":"IF(EE$11=\"\",\"\",IF(EE$7<>ED$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EE24<>\"\",EE24<>0),EE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EE$7+2000)),Lists!$CM$16),Lists!$CM$16))),ED22))","v":"ОСНО"},{"$f":"IF(EF$11=\"\",\"\",IF(EF$7<>EE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EF24<>\"\",EF24<>0),EF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EF$7+2000)),Lists!$CM$16),Lists!$CM$16))),EE22))","v":"ОСНО"},{"$f":"IF(EG$11=\"\",\"\",IF(EG$7<>EF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EG24<>\"\",EG24<>0),EG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EG$7+2000)),Lists!$CM$16),Lists!$CM$16))),EF22))","v":"ОСНО"},{"$f":"IF(EH$11=\"\",\"\",IF(EH$7<>EG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EH24<>\"\",EH24<>0),EH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EH$7+2000)),Lists!$CM$16),Lists!$CM$16))),EG22))","v":"ОСНО"},{"$f":"IF(EI$11=\"\",\"\",IF(EI$7<>EH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EI24<>\"\",EI24<>0),EI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EI$7+2000)),Lists!$CM$16),Lists!$CM$16))),EH22))","v":"ОСНО"},{"$f":"IF(EJ$11=\"\",\"\",IF(EJ$7<>EI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EJ24<>\"\",EJ24<>0),EJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),EI22))","v":"ОСНО"},{"$f":"IF(EK$11=\"\",\"\",IF(EK$7<>EJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EK24<>\"\",EK24<>0),EK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EK$7+2000)),Lists!$CM$16),Lists!$CM$16))),EJ22))","v":"ОСНО"},{"$f":"IF(EL$11=\"\",\"\",IF(EL$7<>EK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EL24<>\"\",EL24<>0),EL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EL$7+2000)),Lists!$CM$16),Lists!$CM$16))),EK22))","v":"ОСНО"},{"$f":"IF(EM$11=\"\",\"\",IF(EM$7<>EL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EM24<>\"\",EM24<>0),EM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EM$7+2000)),Lists!$CM$16),Lists!$CM$16))),EL22))","v":"ОСНО"},{"$f":"IF(EN$11=\"\",\"\",IF(EN$7<>EM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EN24<>\"\",EN24<>0),EN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EN$7+2000)),Lists!$CM$16),Lists!$CM$16))),EM22))","v":"ОСНО"},{"$f":"IF(EO$11=\"\",\"\",IF(EO$7<>EN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EO24<>\"\",EO24<>0),EO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EO$7+2000)),Lists!$CM$16),Lists!$CM$16))),EN22))","v":"ОСНО"},{"$f":"IF(EP$11=\"\",\"\",IF(EP$7<>EO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EP24<>\"\",EP24<>0),EP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EP$7+2000)),Lists!$CM$16),Lists!$CM$16))),EO22))","v":"ОСНО"},{"$f":"IF(EQ$11=\"\",\"\",IF(EQ$7<>EP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EQ24<>\"\",EQ24<>0),EQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),EP22))","v":""},{"$f":"IF(ER$11=\"\",\"\",IF(ER$7<>EQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(ER24<>\"\",ER24<>0),ER24,IF(SUMIFS($A$25:$A29,$J$25:$J29,ER$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ER$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ER$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ER$7+2000)),Lists!$CM$16),Lists!$CM$16))),EQ22))","v":""},{"$f":"IF(ES$11=\"\",\"\",IF(ES$7<>ER$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(ES24<>\"\",ES24<>0),ES24,IF(SUMIFS($A$25:$A29,$J$25:$J29,ES$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ES$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ES$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ES$7+2000)),Lists!$CM$16),Lists!$CM$16))),ER22))","v":""},{"$f":"IF(ET$11=\"\",\"\",IF(ET$7<>ES$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(ET24<>\"\",ET24<>0),ET24,IF(SUMIFS($A$25:$A29,$J$25:$J29,ET$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ET$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ET$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,ET$7+2000)),Lists!$CM$16),Lists!$CM$16))),ES22))","v":""},{"$f":"IF(EU$11=\"\",\"\",IF(EU$7<>ET$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EU24<>\"\",EU24<>0),EU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EU$7+2000)),Lists!$CM$16),Lists!$CM$16))),ET22))","v":""},{"$f":"IF(EV$11=\"\",\"\",IF(EV$7<>EU$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EV24<>\"\",EV24<>0),EV24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EV$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EV$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EV$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EV$7+2000)),Lists!$CM$16),Lists!$CM$16))),EU22))","v":""},{"$f":"IF(EW$11=\"\",\"\",IF(EW$7<>EV$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EW24<>\"\",EW24<>0),EW24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EW$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EW$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EW$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EW$7+2000)),Lists!$CM$16),Lists!$CM$16))),EV22))","v":""},{"$f":"IF(EX$11=\"\",\"\",IF(EX$7<>EW$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EX24<>\"\",EX24<>0),EX24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EX$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EX$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EX$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EX$7+2000)),Lists!$CM$16),Lists!$CM$16))),EW22))","v":""},{"$f":"IF(EY$11=\"\",\"\",IF(EY$7<>EX$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EY24<>\"\",EY24<>0),EY24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EY$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EY$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EY$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EY$7+2000)),Lists!$CM$16),Lists!$CM$16))),EX22))","v":""},{"$f":"IF(EZ$11=\"\",\"\",IF(EZ$7<>EY$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(EZ24<>\"\",EZ24<>0),EZ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,EZ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EZ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EZ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,EZ$7+2000)),Lists!$CM$16),Lists!$CM$16))),EY22))","v":""},{"$f":"IF(FA$11=\"\",\"\",IF(FA$7<>EZ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(FA24<>\"\",FA24<>0),FA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,FA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,FA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,FA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,FA$7+2000)),Lists!$CM$16),Lists!$CM$16))),EZ22))","v":""},{"$f":"IF(FB$11=\"\",\"\",IF(FB$7<>FA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(FB24<>\"\",FB24<>0),FB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,FB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,FB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,FB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,FB$7+2000)),Lists!$CM$16),Lists!$CM$16))),FA22))","v":""},{"$f":"IF(FC$11=\"\",\"\",IF(FC$7<>FB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(FC24<>\"\",FC24<>0),FC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,FC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,FC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,FC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,FC$7+2000)),Lists!$CM$16),Lists!$CM$16))),FB22))","v":""}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},"Единое значение для всех периодов расчета",null,null,null,"вып.список",null,null,"*","ОСНО","^",{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},"Вручную для каждого периода расчетов",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,null,"*"]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},"г",{"$f":"YEAR(Periods!$Q$17)","v":2021},null,null,"вып.список",null,null,"*",null,"^",{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},{"$f":"I25","v":"г"},{"$f":"J25+1","v":2022},null,null,"вып.список",null,null,"*",null,"^",{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},{"$f":"I25","v":"г"},{"$f":"J26+1","v":2023},null,null,"вып.список",null,null,"*",null,"^",{"$f":"IF(G27<>0,1,IF(OR($Q27=\"\",$Q27=0),0,IF($R27=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H27))),$Q27)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},{"$f":"I25","v":"г"},{"$f":"J27+1","v":2024},null,null,"вып.список",null,null,"*",null,"^",{"$f":"IF(G28<>0,1,IF(OR($Q28=\"\",$Q28=0),0,IF($R28=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H28))),$Q28)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},"Ставки налога на прибыль"]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",0.2,null,{"$f":"IF(G32<>0,1,IF(OR($Q32=\"\",$Q32=0),0,IF($R32=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H32))),$Q32)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H32","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",0.06,null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H33","v":"Ставки налога на прибыль"},{"$f":"I33","v":"УСН(6%)"},"ограничения суммы НП на вычет соцсборов",null,null,"%",null,null,"*",0.5,null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H34","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",0.15,null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H35","v":"Ставки налога на прибыль"},{"$f":"I35","v":"УСН(15%)"},"минимальный процент от дохода",null,null,"%",null,null,"*",0.01,null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},"г",5,null,null,"%",null,null,"*",0,null,{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},{"$f":"I38","v":"г"},10,null,null,"%",null,null,"*",0.12,null,{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},"Ставки НДС"]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",0.2,null,{"$f":"IF(G43<>0,1,IF(OR($Q43=\"\",$Q43=0),0,IF($R43=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H43))),$Q43)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"H43","v":"Ставки НДС"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",0,null,{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",0,null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},"г",5,null,null,"%",null,null,"*",0.2,null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"I47","v":"г"},10,null,null,"%",null,null,"*",0.2,null,{"$f":"IF(G48<>0,1,IF(OR($Q48=\"\",$Q48=0),0,IF($R48=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H48))),$Q48)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},"Ставки соцсборов"]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",0.3,null,{"$f":"IF(G52<>0,1,IF(OR($Q52=\"\",$Q52=0),0,IF($R52=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H52))),$Q52)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H52","v":"Ставки соцсборов"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",0.3,null,{"$f":"IF(G53<>0,1,IF(OR($Q53=\"\",$Q53=0),0,IF($R53=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H53))),$Q53)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",0.3,null,{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":56},null,null,null,null,null,{"$f":"IF($R56=\"^\",IF(COUNTIF(Lists!$13:$13,H56)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},"г",5,null,null,"%",null,null,"*",7.5999999999999998E-2,null,{"$f":"IF(G56<>0,1,IF(OR($Q56=\"\",$Q56=0),0,IF($R56=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H56))),$Q56)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"I56","v":"г"},10,null,null,"%",null,null,"*",7.5999999999999998E-2,null,{"$f":"IF(G57<>0,1,IF(OR($Q57=\"\",$Q57=0),0,IF($R57=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H57))),$Q57)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},"Ставки земельного налога",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$22=$I62,$Q62,IF(AA$22=$I63,$Q63,IF(AA$22=$I64,IF(AA$7-$AA$7<$J65,$Q65,IF(AA$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2},{"$f":"IF(AB$22=$I62,$Q62,IF(AB$22=$I63,$Q63,IF(AB$22=$I64,IF(AB$7-$AA$7<$J65,$Q65,IF(AB$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(CN$22=$I62,$Q62,IF(CN$22=$I63,$Q63,IF(CN$22=$I64,IF(CN$7-$AA$7<$J65,$Q65,IF(CN$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(EZ$22=$I62,$Q62,IF(EZ$22=$I63,$Q63,IF(EZ$22=$I64,IF(EZ$7-$AA$7<$J65,$Q65,IF(EZ$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2},{"$f":"IF(FA$22=$I62,$Q62,IF(FA$22=$I63,$Q63,IF(FA$22=$I64,IF(FA$7-$AA$7<$J65,$Q65,IF(FA$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2},{"$f":"IF(FB$22=$I62,$Q62,IF(FB$22=$I63,$Q63,IF(FB$22=$I64,IF(FB$7-$AA$7<$J65,$Q65,IF(FB$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2},{"$f":"IF(FC$22=$I62,$Q62,IF(FC$22=$I63,$Q63,IF(FC$22=$I64,IF(FC$7-$AA$7<$J65,$Q65,IF(FC$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H61","v":"Ставки земельного налога"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,{"$f":"IF($R63=\"^\",IF(COUNTIF(Lists!$13:$13,H63)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G63<>0,1,IF(OR($Q63=\"\",$Q63=0),0,IF($R63=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H63))),$Q63)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":65},null,null,null,null,null,{"$f":"IF($R65=\"^\",IF(COUNTIF(Lists!$13:$13,H65)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},"г",5,null,null,"%",null,null,"*",0,null,{"$f":"IF(G65<>0,1,IF(OR($Q65=\"\",$Q65=0),0,IF($R65=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H65))),$Q65)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,{"$f":"IF($R66=\"^\",IF(COUNTIF(Lists!$13:$13,H66)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"I65","v":"г"},20,null,null,"%",null,null,"*",0,null,{"$f":"IF(G66<>0,1,IF(OR($Q66=\"\",$Q66=0),0,IF($R66=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H66))),$Q66)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},"Ставки налога на имущество",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$22=$I71,$Q71,IF(AA$22=$I72,$Q72,IF(AA$22=$I73,IF(AA$7-$AA$7<$J74,$Q74,IF(AA$7-$AA$7<$J75,$Q75,$Q70)),$Q70)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(BG$22=$I71,$Q71,IF(BG$22=$I72,$Q72,IF(BG$22=$I73,IF(BG$7-$AA$7<$J74,$Q74,IF(BG$7-$AA$7<$J75,$Q75,$Q70)),$Q70)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(CM$22=$I71,$Q71,IF(CM$22=$I72,$Q72,IF(CM$22=$I73,IF(CM$7-$AA$7<$J74,$Q74,IF(CM$7-$AA$7<$J75,$Q75,$Q70)),$Q70)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(DS$22=$I71,$Q71,IF(DS$22=$I72,$Q72,IF(DS$22=$I73,IF(DS$7-$AA$7<$J74,$Q74,IF(DS$7-$AA$7<$J75,$Q75,$Q70)),$Q70)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(EY$22=$I71,$Q71,IF(EY$22=$I72,$Q72,IF(EY$22=$I73,IF(EY$7-$AA$7<$J74,$Q74,IF(EY$7-$AA$7<$J75,$Q75,$Q70)),$Q70)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[{"$f":"ROW()","v":70},null,null,null,null,null,{"$f":"IF($R70=\"^\",IF(COUNTIF(Lists!$13:$13,H70)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G70<>0,1,IF(OR($Q70=\"\",$Q70=0),0,IF($R70=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H70))),$Q70)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,{"$f":"IF($R71=\"^\",IF(COUNTIF(Lists!$13:$13,H71)=1,0,1),0)","v":0},{"$f":"H70","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G71<>0,1,IF(OR($Q71=\"\",$Q71=0),0,IF($R71=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H71))),$Q71)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G72<>0,1,IF(OR($Q72=\"\",$Q72=0),0,IF($R72=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H72))),$Q72)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,{"$f":"IF($R73=\"^\",IF(COUNTIF(Lists!$13:$13,H73)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},"г",5,null,null,"%",null,null,"*",0,null,{"$f":"IF(G74<>0,1,IF(OR($Q74=\"\",$Q74=0),0,IF($R74=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H74))),$Q74)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,{"$f":"IF($R75=\"^\",IF(COUNTIF(Lists!$13:$13,H75)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"I74","v":"г"},20,null,null,"%",null,null,"*",0,null,{"$f":"IF(G75<>0,1,IF(OR($Q75=\"\",$Q75=0),0,IF($R75=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H75))),$Q75)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78},null,null,null,null,null,{"$f":"IF($R78=\"^\",IF(COUNTIF(Lists!$13:$13,H78)=1,0,1),0)","v":0},"Ставки транспортного налога",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$22=$I80,$Q80,IF(AA$22=$I81,$Q81,IF(AA$22=$I82,IF(AA$7-$AA$7<$J83,$Q83,IF(AA$7-$AA$7<$J84,$Q84,$Q79)),$Q79)))","v":4.4999999999999997E-3},4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,{"$f":"IF(BG$22=$I80,$Q80,IF(BG$22=$I81,$Q81,IF(BG$22=$I82,IF(BG$7-$AA$7<$J83,$Q83,IF(BG$7-$AA$7<$J84,$Q84,$Q79)),$Q79)))","v":4.4999999999999997E-3},4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,{"$f":"IF(CM$22=$I80,$Q80,IF(CM$22=$I81,$Q81,IF(CM$22=$I82,IF(CM$7-$AA$7<$J83,$Q83,IF(CM$7-$AA$7<$J84,$Q84,$Q79)),$Q79)))","v":4.4999999999999997E-3},4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,{"$f":"IF(DS$22=$I80,$Q80,IF(DS$22=$I81,$Q81,IF(DS$22=$I82,IF(DS$7-$AA$7<$J83,$Q83,IF(DS$7-$AA$7<$J84,$Q84,$Q79)),$Q79)))","v":4.4999999999999997E-3},4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,{"$f":"IF(EY$22=$I80,$Q80,IF(EY$22=$I81,$Q81,IF(EY$22=$I82,IF(EY$7-$AA$7<$J83,$Q83,IF(EY$7-$AA$7<$J84,$Q84,$Q79)),$Q79)))","v":4.4999999999999997E-3},4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3]
[{"$f":"ROW()","v":79},null,null,null,null,null,{"$f":"IF($R79=\"^\",IF(COUNTIF(Lists!$13:$13,H79)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,{"$f":"IF(G79<>0,1,IF(OR($Q79=\"\",$Q79=0),0,IF($R79=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H79))),$Q79)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"H79","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,{"$f":"IF(G80<>0,1,IF(OR($Q80=\"\",$Q80=0),0,IF($R80=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H80))),$Q80)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,{"$f":"IF(G81<>0,1,IF(OR($Q81=\"\",$Q81=0),0,IF($R81=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H81))),$Q81)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,{"$f":"IF($R82=\"^\",IF(COUNTIF(Lists!$13:$13,H82)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":83},null,null,null,null,null,{"$f":"IF($R83=\"^\",IF(COUNTIF(Lists!$13:$13,H83)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},"г",5,null,null,"%",null,null,"*",0,null,{"$f":"IF(G83<>0,1,IF(OR($Q83=\"\",$Q83=0),0,IF($R83=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H83))),$Q83)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,{"$f":"IF($R84=\"^\",IF(COUNTIF(Lists!$13:$13,H84)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"I83","v":"г"},20,null,null,"%",null,null,"*",0,null,{"$f":"IF(G84<>0,1,IF(OR($Q84=\"\",$Q84=0),0,IF($R84=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H84))),$Q84)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87},null,null,null,null,null,{"$f":"IF($R87=\"^\",IF(COUNTIF(Lists!$13:$13,H87)=1,0,1),0)","v":0},{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"}]
[{"$f":"ROW()","v":88},null,null,null,null,null,{"$f":"IF($R88=\"^\",IF(COUNTIF(Lists!$13:$13,H88)=1,0,1),0)","v":0},{"$f":"H87","v":"НДС к возмещению по капзатратам"},"кол-во месяцев на возмещение НДС",null,null,null,"кол-во мес.",null,null,"*",7,null,{"$f":"IF(G88<>0,1,IF(OR($Q88=\"\",$Q88=0),0,IF($R88=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H88))),$Q88)=1,0,1),0)))","v":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,"+7(985)201-6607",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$100000,AD16)=1,0,1))","v":0},null,"ФОТ продавцов-консультантов",{"$f":"MAX(AI$15:AI15)+1","v":1},{"$f":"IF(OR(AH16=0,AH16=\"\"),0,IF(COUNTIF(AH$15:AH$100000,AH16)=1,0,1))","v":0},"*","Сырье и материалы - 1",{"$f":"MAX(AM$15:AM15)+1","v":1},"шт",{"$f":"IF(OR(AL16=0,AL16=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL16)=1,0,1))","v":0},null,"ФОТ производственных рабочих",{"$f":"MAX(AR$15:AR15)+1","v":1},{"$f":"IF(OR(AQ16=0,AQ16=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ16)=1,0,1))","v":0},"*","Оформление юрлица",{"$f":"MAX(AV$15:AV15)+1","v":1},{"$f":"IF(OR(AU16=0,AU16=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU16)=1,0,1))","v":0},"*","Ремонтные работы (200кв.м.)",{"$f":"MAX(AZ$15:AZ15)+1","v":1},{"$f":"IF(OR(AY16=0,AY16=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY16)=1,0,1))","v":0},"*","Аутсорсинг бухгалтерии",{"$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$100000,AH17)=1,0,1))","v":0},"*","Сырье и материалы - 2",{"$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$100000,AQ17)=1,0,1))","v":0},"*","Юридические расходы",{"$f":"MAX(AV$15:AV16)+1","v":2},{"$f":"IF(OR(AU17=0,AU17=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU17)=1,0,1))","v":0},"*","Торговое пространство",{"$f":"MAX(AZ$15:AZ16)+1","v":2},{"$f":"IF(OR(AY17=0,AY17=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY17)=1,0,1))","v":0},"*","Юридические расходы",{"$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$100000,AD18)=1,0,1))","v":0},null,null,null,null,"*","Сырье и материалы - 3",{"$f":"MAX(AM$15:AM17)+1","v":3},"шт",{"$f":"IF(OR(AL18=0,AL18=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL18)=1,0,1))","v":0},null,null,null,null,"*","Разработка логотипа и дизайна",{"$f":"MAX(AV$15:AV17)+1","v":3},{"$f":"IF(OR(AU18=0,AU18=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU18)=1,0,1))","v":0},"*","Подсобные помещения",{"$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,"*","Заключение контрактов с поставщиками",{"$f":"MAX(AV$15:AV18)+1","v":4},{"$f":"IF(OR(AU19=0,AU19=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU19)=1,0,1))","v":0},"*","Торговое оборудование",{"$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,"*","Оборудование для РЦ",{"$f":"MAX(AV$15:AV19)+1","v":5},0,"*","Охранная и пожарная сигнализации",{"$f":"MAX(AZ$15:AZ19)+1","v":5},0,"*","Расходы на уборку-охрану",{"$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,"*","Лицензирование",{"$f":"MAX(AV$15:AV20)+1","v":6},0,"*","Оргтехника, кассовая техника и ПО",{"$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$15:AV21)+1","v":7},0,"*","Автомобиль",{"$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,"+7(985)201-6607",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":589,"n_cols":159,"rows_kept":589,"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,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[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,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",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,"2021-07-01",null,null,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","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","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[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,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[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","Сеть торговых точек (ТТ) - Поток посетителей",null,null,"начало 1 маркетингового блока"]
[18]
[19,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)",null,null,null,1,"кол-во ТТ",null,null,null,"запуски процесса",null,null,null,null,null,null,65,null,null,0,1,2,0,3,0,0,4,0,0,0,5,0,0,0,0,5,0,0,0,0,0,5,0,0,0,0,0,0,5,0,0,0,0,0,0,0,5,0,0,0,0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,0,"дата старта","Начальная дата старта запусков создания",null,null,null,"дата из списка",null,null,"*","2021-08-01","^",0,null,null,null,null,null,"идентификаторы запуска",null,0,1,1,0,1,0,0,1,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","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 запуску создания",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[23,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,120,null,0,0]
[24,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","Задание потока запусков создания вручную",null,null,null,"кол-во ТТ",null,null,null,null,null,null,null,null,null,null,0,"*"]
[25,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","Задание потока запусков создания через прогрессии"]
[26,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","Задание потока запусков создания через прогрессии","Начальная частота запусков создания",null,null,"кол-во периодов",null,null,"*",1,null,0]
[27,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","Задание потока запусков создания через прогрессии","Лин. коэфф. изменения частоты создания",null,null,"кол-во периодов",null,null,"*",1,null,0]
[28,null,null,null,null,null,0,"дата старта","Задание потока запусков создания через прогрессии","Кол-во запусков создания в 1-ый период",null,null,"кол-во ТТ",null,null,"*",1,null,0]
[29,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","Задание потока запусков создания через прогрессии","Лин. коэфф. изменения кол-ва запусков создания",null,null,"кол-во ТТ",null,null,"*",1,null,0]
[30,null,null,null,null,null,0,"дата старта","Задание потока запусков создания через прогрессии","Максимальное кол-во новых запусков за период",null,null,"кол-во ТТ",null,null,"*",5,null,0]
[31]
[32,null,null,null,null,null,0,"Расчет максим. целевого трафика за период",null,null,null,null,"трафик/период",null,null,null,5250,null,null,0]
[33,null,null,null,null,null,0,"Расчет максим. целевого трафика за период","Кол-во рабочих дней в периоде",null,null,null,"кол-во дней",null,null,"*",25,null,0]
[34,null,null,null,null,null,0,"Расчет максим. целевого трафика за период","Поправка на конкурентов",null,null,null,"%",null,null,"*",0.2,null,0]
[35,null,null,null,null,null,0,"Расчет максим. целевого трафика за период","Коэффициент лояльности",null,null,null,"%",null,null,"*",0.7,null,0]
[36,null,null,null,null,null,0,"Расчет максим. целевого трафика за период","Доля людей, которым требуются услуги сети",null,null,null,"%",null,null,"*",0.5,null,0]
[37,null,null,null,null,null,0,"Расчет максим. целевого трафика за период","Ежедневный трафик",null,null,null,"кол-во чел",null,null,"M",3000,null,0]
[38]
[39,null,null,null,null,null,0,"Динамика выхода ТТ на максим. трафик",null,null,null,null,"трафик/ТТ",null,null,null,"процесс",null,null,null,null,null,null,529000,null,null,0,0,0,0,500,500,800,800,1100,1100,1400,1400,1700,1700,2000,2000,2300,2300,2600,2600,2900,2900,3200,3200,3500,3500,3800,3800,4100,4100,4400,4400,4700,4700,5000,5000,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,0,"Динамика выхода ТТ на максим. трафик","Стартовый период с запуска создания",null,null,null,"номер периода",null,null,"*",5,null,0]
[41,null,null,null,null,null,0,"Динамика выхода ТТ на максим. трафик","Финишный период с запуска создания",null,null,null,"номер периода",null,null,"*",null,null,0]
[42,null,null,null,null,null,0,"Динамика выхода ТТ на максим. трафик","Вручную для каждого периода расчетов",null,null,null,"трафик/ТТ",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 ТТ на максим. трафик","Значение в стартовый период",null,null,null,"трафик/ТТ",null,null,"M",500,null,0]
[45,null,null,null,null,null,0,"Динамика выхода ТТ на максим. трафик","Коэффициент прироста",null,null,null,"трафик/ТТ",null,null,"M",300,null,0]
[46,null,null,null,null,null,0,"Динамика выхода ТТ на максим. трафик","Частота приростов",null,null,null,"кол-во периодов",null,null,"M",2,null,0]
[47,null,null,null,null,null,0,"Динамика выхода ТТ на максим. трафик","Обратное распределение трафика",null,null,null,"трафик/ТТ",null,null,null,null,null,null,null,null,null,null,529000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5000,5000,4700,4700,4400,4400,4100,4100,3800,3800,3500,3500,3200,3200,2900,2900,2600,2600,2300,2300,2000,2000,1700,1700,1400,1400,1100,1100,800,800,500,500,0,0,0,0]
[48,null,null,null,null,null,0,"Динамика выхода ТТ на максим. трафик","Процентное распределние трафика",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000016,null,null,0,0,0,0,9.4517958412098301E-4,9.4517958412098301E-4,1.5122873345935729E-3,1.5122873345935729E-3,2.0793950850661624E-3,2.0793950850661624E-3,2.6465028355387526E-3,2.6465028355387526E-3,3.2136105860113423E-3,3.2136105860113423E-3,3.780718336483932E-3,3.780718336483932E-3,4.3478260869565218E-3,4.3478260869565218E-3,4.9149338374291111E-3,4.9149338374291111E-3,5.4820415879017013E-3,5.4820415879017013E-3,6.0491493383742915E-3,6.0491493383742915E-3,6.6162570888468808E-3,6.6162570888468808E-3,7.1833648393194709E-3,7.1833648393194709E-3,7.7504725897920602E-3,7.7504725897920602E-3,8.3175803402646496E-3,8.3175803402646496E-3,8.8846880907372406E-3,8.8846880907372406E-3,9.4517958412098299E-3,9.4517958412098299E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49]
[50,null,null,null,null,null,0,"Учет влияния сезонности",null,null,null,null,"за 100% берется максимальный трафик 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,"*",0.5,null,0]
[53,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",2,null,null,"%",null,null,"*",0.7,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,"*",1,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,"*",0.7,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,"Трафик",null,null,null,1,"кол-во потенциальных посетителей",null,null,null,null,null,null,null,null,null,null,16901967.5,null,null,0,0,0,0,0,500,750,1260,3900,3780,4560,7200,9025,11000,12500,14850,12600,21000,11250,17850,29500,29250,28400,34650,39425,44500,50000,47700,40250,60500,32500,47600,72500,70200,66000,78300,86925,95950,100350,94095,75810,115000,59000,86450,126500,117900,107200,124425,134187.5,144250,149750,137475,109900,160000,81500,116199.99999999999,169000,154800,139800,159975,172662.5,184750,187750,171675,135625,196500,99750,140700,204000,184950,166800,191250,204725,218250,221250,200475,158025,227250,115125,162225,234750,212625,191200,218700,232275,247500,249000,226800,177450,256500,129000,182700,262250,238725,212200,241425,257212.5,273750,275250,250425,195825,282750,142125,200900,288500,261000,233200,263700,279775,296000,300000,271350,213150,306000,154500,217175,313250,281925,253000,284625,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66]
[67,null,null,null,null,null,0,"Конверсия в посетителя",null,null,null,1,"%",null,null,null,null,null,null,null,null,null,null,9.9986741188562808E-2,null,null,0,0.05,0.05,6.0000000000000005E-2,6.0000000000000005E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.08,0.08,0.09,0.09,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,0,"Конверсия в посетителя","Единое значение для всех периодов расчета",null,null,null,"%",null,null,"*",null,null,0]
[69,null,null,null,null,null,0,"Конверсия в посетителя","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 посетителя","Значение в стартовый период",null,null,null,"%",null,null,"*",0.05,null,0]
[72,null,null,null,null,null,0,"Конверсия в посетителя","Коэффициент прироста",null,null,null,"%",null,null,"*",0.01,null,0]
[73,null,null,null,null,null,0,"Конверсия в посетителя","Частота приростов",null,null,null,"кол-во периодов",null,null,"*",2,null,0]
[74,null,null,null,null,null,0,"Конверсия в посетителя","Максимальное значение",null,null,null,"%",null,null,"*",0.1,null,0]
[75]
[76,null,null,null,null,null,0,"Валовый поток посетителей",null,null,null,1,"кол-во посетителей",null,null,null,null,null,null,0,null,null,null,1689972.65,null,null,0,0,0,0,0,35,52.500000000000007,100.8,312,340.2,410.4,720,902.5,1100,1250,1485,1260,2100,1125,1785,2950,2925,2840,3465,3942.5,4450,5000,4770,4025,6050,3250,4760,7250,7020,6600,7830,8692.5,9595,10035,9409.5,7581,11500,5900,8645,12650,11790,10720,12442.5,13418.75,14425,14975,13747.5,10990,16000,8150,11620,16900,15480,13980,15997.5,17266.25,18475,18775,17167.5,13562.5,19650,9975,14070,20400,18495,16680,19125,20472.5,21825,22125,20047.5,15802.5,22725,11512.5,16222.5,23475,21262.5,19120,21870,23227.5,24750,24900,22680,17745,25650,12900,18270,26225,23872.5,21220,24142.5,25721.25,27375,27525,25042.5,19582.5,28275,14212.5,20090,28850,26100,23320,26370,27977.5,29600,30000,27135,21315,30600,15450,21717.5,31325,28192.5,25300,28462.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,null,null,null,null,null,0,"Валовый поток посетителей","Продукт - 1",null,null,1,"шт",null,null,null,null,null,null,0,null,null,null,1013983.5900000001,null,null,0,0,0,0,0,21,31.500000000000004,60.48,187.2,204.11999999999998,246.23999999999998,432,541.5,660,750,891,756,1260,675,1071,1770,1755,1704,2079,2365.5,2670,3000,2862,2415,3630,1950,2856,4350,4212,3960,4698,5215.5,5757,6021,5645.7,4548.5999999999995,6900,3540,5187,7590,7074,6432,7465.5,8051.25,8655,8985,8248.5,6594,9600,4890,6972,10140,9288,8388,9598.5,10359.75,11085,11265,10300.5,8137.5,11790,5985,8442,12240,11097,10008,11475,12283.5,13095,13275,12028.5,9481.5,13635,6907.5,9733.5,14085,12757.5,11472,13122,13936.5,14850,14940,13608,10647,15390,7740,10962,15735,14323.5,12732,14485.5,15432.75,16425,16515,15025.5,11749.5,16965,8527.5,12054,17310,15660,13992,15822,16786.5,17760,18000,16281,12789,18360,9270,13030.5,18795,16915.5,15180,17077.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,null,null,null,null,null,0,"Валовый поток посетителей","Продукт - 2",null,null,1,"шт",null,null,null,null,null,null,0,null,null,null,506991.79500000004,null,null,0,0,0,0,0,10.5,15.750000000000002,30.24,93.6,102.05999999999999,123.11999999999999,216,270.75,330,375,445.5,378,630,337.5,535.5,885,877.5,852,1039.5,1182.75,1335,1500,1431,1207.5,1815,975,1428,2175,2106,1980,2349,2607.75,2878.5,3010.5,2822.85,2274.2999999999997,3450,1770,2593.5,3795,3537,3216,3732.75,4025.625,4327.5,4492.5,4124.25,3297,4800,2445,3486,5070,4644,4194,4799.25,5179.875,5542.5,5632.5,5150.25,4068.75,5895,2992.5,4221,6120,5548.5,5004,5737.5,6141.75,6547.5,6637.5,6014.25,4740.75,6817.5,3453.75,4866.75,7042.5,6378.75,5736,6561,6968.25,7425,7470,6804,5323.5,7695,3870,5481,7867.5,7161.75,6366,7242.75,7716.375,8212.5,8257.5,7512.75,5874.75,8482.5,4263.75,6027,8655,7830,6996,7911,8393.25,8880,9000,8140.5,6394.5,9180,4635,6515.25,9397.5,8457.75,7590,8538.75,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,null,null,null,null,null,0,"Валовый поток посетителей","Продукт - 3",null,null,1,"шт",null,null,null,null,null,null,0,null,null,null,168997.26500000001,null,null,0,0,0,0,0,3.5,5.2500000000000009,10.08,31.200000000000003,34.020000000000003,41.04,72,90.25,110,125,148.5,126,210,112.5,178.5,295,292.5,284,346.5,394.25,445,500,477,402.5,605,325,476,725,702,660,783,869.25,959.5,1003.5,940.95,758.1,1150,590,864.5,1265,1179,1072,1244.25,1341.875,1442.5,1497.5,1374.75,1099,1600,815,1162,1690,1548,1398,1599.75,1726.625,1847.5,1877.5,1716.75,1356.25,1965,997.5,1407,2040,1849.5,1668,1912.5,2047.25,2182.5,2212.5,2004.75,1580.25,2272.5,1151.25,1622.25,2347.5,2126.25,1912,2187,2322.75,2475,2490,2268,1774.5,2565,1290,1827,2622.5,2387.25,2122,2414.25,2572.125,2737.5,2752.5,2504.25,1958.25,2827.5,1421.25,2009,2885,2610,2332,2637,2797.75,2960,3000,2713.5,2131.5,3060,1545,2171.75,3132.5,2819.25,2530,2846.25,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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",null,null,null,null,null,null,null,null,null,null,null,0]
[83,null,null,null,null,null,0,"продукция","Расчет формулой разности: 100%-сумму()",null,null,null,"%",null,null,"*","Продукт - 1","^",0,0,null,null,null,0.59999999999999964,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[84,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,"*","Продукт - 2","^",0,0,null,null,null,0.29999999999999982,"*",null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[85,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,"*","Продукт - 3","^",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]
[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./посетитель",null,null,null,null,null,null,null,null,null,null,2235.3580215004299,null,null,1840,1840,1840,1840,1840,1840,1876.8,1876.8,1876.8,1876.8,1876.8,1876.8,1914.3359999999998,1914.3359999999998,1914.3359999999998,1914.3359999999998,1914.3359999999998,1914.3359999999998,1952.6227199999998,1952.6227199999998,1952.6227199999998,1952.6227199999998,1952.6227199999998,1952.6227199999998,1991.6751743999998,1991.6751743999998,1991.6751743999998,1991.6751743999998,1991.6751743999998,1991.6751743999998,2031.508677888,2031.508677888,2031.508677888,2031.508677888,2031.508677888,2031.508677888,2072.1388514457603,2072.1388514457603,2072.1388514457603,2072.1388514457603,2072.1388514457603,2072.1388514457603,2113.5816284746752,2113.5816284746752,2113.5816284746752,2113.5816284746752,2113.5816284746752,2113.5816284746752,2155.8532610441684,2155.8532610441684,2155.8532610441684,2155.8532610441684,2155.8532610441684,2155.8532610441684,2198.9703262650519,2198.9703262650519,2198.9703262650519,2198.9703262650519,2198.9703262650519,2198.9703262650519,2242.9497327903532,2242.9497327903532,2242.9497327903532,2242.9497327903532,2242.9497327903532,2242.9497327903532,2287.8087274461595,2287.8087274461595,2287.8087274461595,2287.8087274461595,2287.8087274461595,2287.8087274461595,2333.5649019950833,2333.5649019950833,2333.5649019950833,2333.5649019950833,2333.5649019950833,2333.5649019950833,2380.2362000349844,2380.2362000349844,2380.2362000349844,2380.2362000349844,2380.2362000349844,2380.2362000349844,2427.8409240356846,2427.8409240356846,2427.8409240356846,2427.8409240356846,2427.8409240356846,2427.8409240356846,2476.3977425163976,2476.3977425163976,2476.3977425163976,2476.3977425163976,2476.3977425163976,2476.3977425163976,2525.9256973667261,2525.9256973667261,2525.9256973667261,2525.9256973667261,2525.9256973667261,2525.9256973667261,2576.4442113140608,2576.4442113140608,2576.4442113140608,2576.4442113140608,2576.4442113140608,2576.4442113140608,2627.973095540342,2627.973095540342,2627.973095540342,2627.973095540342,2627.973095540342,2627.973095540342,2680.532557451148,2680.532557451148,2680.532557451148,2680.532557451148,2680.532557451148,2680.532557451148,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,0,"Базовый прайс-лист продукции","Продукт - 1",null,null,null,"руб./шт",null,null,"M",2500,null,0,null,null,null,null,3037.1712248647136,null,null,2500,2500,2500,2500,2500,2500,2550,2550,2550,2550,2550,2550,2601,2601,2601,2601,2601,2601,2653.02,2653.02,2653.02,2653.02,2653.02,2653.02,2706.0803999999998,2706.0803999999998,2706.0803999999998,2706.0803999999998,2706.0803999999998,2706.0803999999998,2760.2020080000002,2760.2020080000002,2760.2020080000002,2760.2020080000002,2760.2020080000002,2760.2020080000002,2815.40604816,2815.40604816,2815.40604816,2815.40604816,2815.40604816,2815.40604816,2871.7141691231996,2871.7141691231996,2871.7141691231996,2871.7141691231996,2871.7141691231996,2871.7141691231996,2929.148452505664,2929.148452505664,2929.148452505664,2929.148452505664,2929.148452505664,2929.148452505664,2987.7314215557772,2987.7314215557772,2987.7314215557772,2987.7314215557772,2987.7314215557772,2987.7314215557772,3047.4860499868928,3047.4860499868928,3047.4860499868928,3047.4860499868928,3047.4860499868928,3047.4860499868928,3108.4357709866299,3108.4357709866299,3108.4357709866299,3108.4357709866299,3108.4357709866299,3108.4357709866299,3170.6044864063633,3170.6044864063633,3170.6044864063633,3170.6044864063633,3170.6044864063633,3170.6044864063633,3234.0165761344902,3234.0165761344902,3234.0165761344902,3234.0165761344902,3234.0165761344902,3234.0165761344902,3298.6969076571804,3298.6969076571804,3298.6969076571804,3298.6969076571804,3298.6969076571804,3298.6969076571804,3364.670845810323,3364.670845810323,3364.670845810323,3364.670845810323,3364.670845810323,3364.670845810323,3431.9642627265303,3431.9642627265303,3431.9642627265303,3431.9642627265303,3431.9642627265303,3431.9642627265303,3500.6035479810612,3500.6035479810612,3500.6035479810612,3500.6035479810612,3500.6035479810612,3500.6035479810612,3570.615618940682,3570.615618940682,3570.615618940682,3570.615618940682,3570.615618940682,3570.615618940682,3642.0279313194951,3642.0279313194951,3642.0279313194951,3642.0279313194951,3642.0279313194951,3642.0279313194951,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,0,"Базовый прайс-лист продукции","Продукт - 2",null,null,null,"руб./шт",null,null,"M",1000,null,0,null,null,null,null,1214.8684899458851,null,null,1000,1000,1000,1000,1000,1000,1020,1020,1020,1020,1020,1020,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1243.374308394652,1243.374308394652,1243.374308394652,1243.374308394652,1243.374308394652,1243.374308394652,1268.2417945625452,1268.2417945625452,1268.2417945625452,1268.2417945625452,1268.2417945625452,1268.2417945625452,1293.606630453796,1293.606630453796,1293.606630453796,1293.606630453796,1293.606630453796,1293.606630453796,1319.4787630628721,1319.4787630628721,1319.4787630628721,1319.4787630628721,1319.4787630628721,1319.4787630628721,1345.8683383241291,1345.8683383241291,1345.8683383241291,1345.8683383241291,1345.8683383241291,1345.8683383241291,1372.7857050906121,1372.7857050906121,1372.7857050906121,1372.7857050906121,1372.7857050906121,1372.7857050906121,1400.2414191924245,1400.2414191924245,1400.2414191924245,1400.2414191924245,1400.2414191924245,1400.2414191924245,1428.2462475762727,1428.2462475762727,1428.2462475762727,1428.2462475762727,1428.2462475762727,1428.2462475762727,1456.8111725277981,1456.8111725277981,1456.8111725277981,1456.8111725277981,1456.8111725277981,1456.8111725277981,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,0,"Базовый прайс-лист продукции","Продукт - 3",null,null,null,"руб./шт",null,null,"M",400,null,0,null,null,null,null,485.94739597835428,null,null,400,400,400,400,400,400,408,408,408,408,408,408,416.15999999999997,416.15999999999997,416.15999999999997,416.15999999999997,416.15999999999997,416.15999999999997,424.48319999999995,424.48319999999995,424.48319999999995,424.48319999999995,424.48319999999995,424.48319999999995,432.97286400000002,432.97286400000002,432.97286400000002,432.97286400000002,432.97286400000002,432.97286400000002,441.63232127999999,441.63232127999999,441.63232127999999,441.63232127999999,441.63232127999999,441.63232127999999,450.46496770560003,450.46496770560003,450.46496770560003,450.46496770560003,450.46496770560003,450.46496770560003,459.47426705971191,459.47426705971191,459.47426705971191,459.47426705971191,459.47426705971191,459.47426705971191,468.66375240090622,468.66375240090622,468.66375240090622,468.66375240090622,468.66375240090622,468.66375240090622,478.03702744892433,478.03702744892433,478.03702744892433,478.03702744892433,478.03702744892433,478.03702744892433,487.59776799790285,487.59776799790285,487.59776799790285,487.59776799790285,487.59776799790285,487.59776799790285,497.3497233578608,497.3497233578608,497.3497233578608,497.3497233578608,497.3497233578608,497.3497233578608,507.29671782501811,507.29671782501811,507.29671782501811,507.29671782501811,507.29671782501811,507.29671782501811,517.44265218151838,517.44265218151838,517.44265218151838,517.44265218151838,517.44265218151838,517.44265218151838,527.79150522514885,527.79150522514885,527.79150522514885,527.79150522514885,527.79150522514885,527.79150522514885,538.34733532965174,538.34733532965174,538.34733532965174,538.34733532965174,538.34733532965174,538.34733532965174,549.11428203624484,549.11428203624484,549.11428203624484,549.11428203624484,549.11428203624484,549.11428203624484,560.09656767696981,560.09656767696981,560.09656767696981,560.09656767696981,560.09656767696981,560.09656767696981,571.29849903050911,571.29849903050911,571.29849903050911,571.29849903050911,571.29849903050911,571.29849903050911,582.72446901111925,582.72446901111925,582.72446901111925,582.72446901111925,582.72446901111925,582.72446901111925,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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",0.02,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,4045440488.2865171,null,null,0,0,0,0,0,64400,98532.000000000015,189181.44,585561.59999999998,638487.36,770238.72,1351296,1727688.2399999998,2105769.5999999996,2392919.9999999995,2842788.9599999995,2412063.36,4020105.5999999996,2196700.56,3485431.5551999998,5760237.0239999993,5711421.4559999993,5545448.5247999998,6765837.724799999,7852179.3750719996,8862954.5260799993,9958375.8719999995,9500290.5818879995,8016492.5769599993,12049634.805119999,6602403.2031359999,9669981.3067468796,14728437.914688,14261190.918773759,13407957.274060801,15906712.94786304,18012066.966192272,19882172.27962207,20793913.374258205,19497790.522678882,15708884.63281031,23829596.791626245,12470131.608000584,18271913.178163566,26736807.600204643,24919127.399716422,22657595.057248518,26298239.412296146,28928855.946636435,31098183.290562131,32283902.584136423,29637592.706204705,23692827.338875413,34493652.176706694,17921608.159060173,25552035.191199902,37162598.513879374,34040060.650583006,30741605.161185425,35178027.794425167,38727330.823791437,41438496.313301772,42111381.233138882,38505839.537678391,30420005.750969164,44073962.249330439,22820892.056275442,32189468.795167465,46671298.039901651,42313022.414116718,38160649.573801942,43754341.912407801,47773907.456094347,50930053.986042693,51630123.45664122,46782142.37274643,36876159.363777302,53030262.397838272,27402469.252902757,38613381.755067535,55876044.795821257,50609772.203243859,45510116.144668899,52055765.694765113,56392675.063038863,60089062.869883195,60453239.008488543,55063432.157129325,43082037.197013222,62274119.70151531,31945530.878461529,45243786.75577458,64943530.797492526,59117805.108222701,52549160.096197955,59786432.498702131,64969966.343393907,69147215.965414122,69526104.820019141,63255494.276306242,49463939.968683913,71420549.093044177,36617713.353301086,51760764.205299482,74330415.496410653,67245193.915296987,60082679.007843897,67940833.852351785,73524117.280479923,77788003.62799412,78839192.866210267,71310049.947487175,56015246.531442389,80415976.723534465,41414228.01262024,58214465.816445306,83967682.362157211,75570914.125941485,67817473.70351404,76294657.916453302,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,0,"Общий оборот (GMV)","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3297913441.5379214,null,null,0,0,0,0,0,52500,80325.000000000015,154224,477360,520505.99999999994,627912,1101600,1408441.5,1716660,1950750,2317491,1966356,3277260,1790788.5,2841384.42,4695845.4000000004,4656050.0999999996,4520746.08,5515628.5800000001,6401233.1861999994,7225234.6679999996,8118241.1999999993,7744802.1047999999,6535184.1659999993,9823071.852,5382393.9155999999,7883136.9348480003,12006878.734800002,11625970.857696,10930399.951680001,12967429.033584001,14683750.24417848,16208292.61925712,16951559.81597136,15894937.926096911,12806155.950660575,19426301.732303999,10165868.158696126,14895581.395242035,21796310.543645084,20314506.032377515,18470865.53580042,21438782.129589245,23583306.478236228,25351779.856436521,26318398.845763389,24161081.010492969,19314804.89582235,28119825.144054376,14610006.65140775,20830463.471086878,30295596.61457558,27750049.443410058,25061091.164009858,28677740.049803127,31571193.606351711,33781382.864104703,34329930.353102349,31390630.057889991,24798917.73176834,35929860.529345468,18603988.089354981,26241414.77866913,38047253.836876348,34494311.750638634,31109225.196034193,35669300.472071581,38946120.208772562,41519065.749491327,42089774.557044476,38137616.064738944,30062086.437861934,43231192.172150761,22338969.499648992,31478300.34380506,45551123.47485429,41257966.470035762,37100638.161414869,42436765.512036778,45972289.453564294,48985649.078709126,49282531.800398275,44888667.519398913,35121225.975826003,50766945.408844009,26042552.3465719,36883521.811772764,52943095.758825436,48193862.859964162,42838989.20885703,48738939.536985435,52964646.475592859,56370013.015283257,56678889.798928648,51566979.029597484,40323864.104905367,58223273.717155583,29851396.755408499,42196275.167363711,60595447.415552169,54819451.561383419,48980444.843351007,55386549.336156353,59938139.087347761,63414133.392386511,64271081.140932277,58133192.891973242,45664603.150632381,65556502.763750918,33761598.923331723,47457444.95905868,68451914.969149917,61606723.47223492,55285983.997429937,62196731.997108676,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,0,"Общий оборот (GMV)","Продукт - 2",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,659582688.3075844,null,null,0,0,0,0,0,10500,16065.000000000002,30844.799999999999,95472,104101.19999999998,125582.39999999999,220320,281688.30000000005,343332.00000000006,390150.00000000006,463498.2,393271.2,655452,358157.69999999995,568276.88399999996,939169.07999999984,931210.0199999999,904149.2159999999,1103125.7159999998,1280246.6372400001,1445046.9336000001,1623648.24,1548960.42096,1307036.8332,1964614.3704000001,1076478.78312,1576627.3869695999,2401375.7469600001,2325194.1715392,2186079.990336,2593485.8067168002,2936750.0488356967,3241658.5238514245,3390311.9631942725,3178987.5852193828,2561231.190132115,3885260.3464608006,2033173.6317392252,2979116.279048407,4359262.108729017,4062901.2064755028,3694173.1071600839,4287756.4259178489,4716661.2956472449,5070355.9712873036,5263679.7691526776,4832216.2020985931,3862960.9791644695,5623965.0288108746,2922001.3302815501,4166092.6942173755,6059119.3229151163,5550009.8886820115,5012218.232801972,5735548.0099606253,6314238.7212703433,6756276.5728209419,6865986.0706204697,6278126.0115779983,4959783.546353668,7185972.1058690939,3720797.6178709958,5248282.9557338264,7609450.7673752699,6898862.3501277268,6221845.0392068382,7133860.0944143152,7789224.0417545121,8303813.1498982646,8417954.9114088938,7627523.2129477877,6012417.2875723867,8646238.4344301522,4467793.8999297982,6295660.0687610116,9110224.6949708592,8251593.2940071514,7420127.6322829742,8487353.1024073549,9194457.8907128591,9797129.8157418258,9856506.3600796536,8977733.5038797818,7024245.1951651992,10153389.081768801,5208510.4693143796,7376704.3623545514,10588619.151765086,9638772.5719928313,8567797.8417714052,9747787.9073970858,10592929.295118572,11274002.603056651,11335777.95978573,10313395.805919496,8064772.8209810732,11644654.743431117,5970279.3510817001,8439255.0334727429,12119089.483110433,10963890.312276684,9796088.9686702024,11077309.86723127,11987627.81746955,12682826.678477302,12854216.228186455,11626638.578394648,9132920.6301264763,13111300.552750183,6752319.7846663445,9491488.9918117374,13690382.993829982,12321344.694446985,11057196.799485987,12439346.399421737,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,0,"Общий оборот (GMV)","Продукт - 3",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,87944358.441011235,null,null,0,0,0,0,0,1400,2142.0000000000005,4112.6400000000003,12729.6,13880.160000000002,16744.32,29376,37558.439999999995,45777.599999999999,52019.999999999993,61799.759999999995,52436.159999999996,87393.599999999991,47754.359999999993,75770.251199999999,125222.54399999998,124161.33599999998,120553.22879999998,147083.42879999999,170699.55163200002,192672.92448000002,216486.432,206528.056128,174271.57776000001,261948.58272000001,143530.50441599998,210216.98492928001,320183.43292799999,310025.88953856,291477.33204479999,345798.10756223998,391566.67317809281,432221.13651352323,452041.59509256965,423865.01136258437,341497.49201761541,518034.71286144003,271089.81756523001,397215.50387312094,581234.94783053559,541720.16086340032,492556.41428801115,571700.85678904655,628888.17275296606,676047.46283830726,701823.96922035702,644295.49361314578,515061.46388859593,749862.00384144997,389600.17737087334,555479.02589565003,807882.57638868212,740001.31849093491,668295.76437359618,764739.73466141673,841898.49616937898,900836.8763761255,915464.80941606255,837083.46821039973,661304.47284715576,958129.61411587906,496106.34904946614,699771.06076451018,1014593.435650036,919848.31335036352,829579.33856091183,951181.34592190874,1038563.2055672683,1107175.086653102,1122393.9881878525,1017003.0950597051,801655.63834298484,1152831.7912573537,595705.85332397302,839421.34250146814,1214696.6259961145,1100212.4392009533,989350.35097106313,1131647.0803209806,1225927.7187617144,1306283.9754322434,1314200.8480106206,1197031.1338506376,936566.02602202666,1353785.2109025067,694468.06257525075,983560.58164727374,1411815.8869020117,1285169.6762657112,1142373.0455695209,1299705.0543196118,1412390.5726824764,1503200.3470742202,1511437.0613047639,1375119.4407892663,1075303.0427974765,1552620.6324574824,796037.2468108933,1125234.0044630324,1615878.5977480579,1461852.0416368912,1306145.1958226936,1476974.6489641694,1598350.3756626069,1691043.557130307,1713895.4970915273,1550218.4771192865,1217722.7506835302,1748173.4070333578,900309.30462217925,1265531.8655748982,1825384.399177331,1642845.9592595981,1474292.9065981316,1658579.5199228982,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"Продукт - 1",null,0,0,null,null,null,0.19999999999999954,"*",null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[105,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Продукт - 2",null,0,0,null,null,null,0.29999999999999982,"*",null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[106,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Продукт - 3",null,0,0,null,null,null,0.39999999999999908,"*",null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[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","Продукт - 1",null,null,null,"%",null,null,"*",0.2,null,0,null,null,null,null,0.10499999999999998,null,null,0.2,0.2,0.2,0.19,0.19,0.19,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.17,0.17,0.17,0.16,0.16,0.16,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.13,0.13,0.13,0.12000000000000001,0.12000000000000001,0.12000000000000001,0.11000000000000001,0.11000000000000001,0.11000000000000001,0.1,0.1,0.1,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,8.0000000000000016E-2,8.0000000000000016E-2,8.0000000000000016E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.06,0.06,0.06,5.0000000000000017E-2,5.0000000000000017E-2,5.0000000000000017E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,0.03,0.03,0.03,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-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]
[111,null,null,null,null,null,0,"Средний размер скидок","Продукт - 2",null,null,null,"%",null,null,"*",0.25,null,0,null,null,null,null,0.12999999999999998,null,null,0.25,0.25,0.25,0.24,0.24,0.24,0.23,0.23,0.23,0.22,0.22,0.22,0.21,0.21,0.21,0.2,0.2,0.2,0.19,0.19,0.19,0.18,0.18,0.18,0.16999999999999998,0.16999999999999998,0.16999999999999998,0.16,0.16,0.16,0.15,0.15,0.15,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.13,0.13,0.13,0.12,0.12,0.12,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.1,0.1,0.1,0.09,0.09,0.09,7.9999999999999988E-2,7.9999999999999988E-2,7.9999999999999988E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.06,0.06,0.06,4.9999999999999989E-2,4.9999999999999989E-2,4.9999999999999989E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,0.03,0.03,0.03,1.999999999999999E-2,1.999999999999999E-2,1.999999999999999E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-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]
[112,null,null,null,null,null,0,"Средний размер скидок","Продукт - 3",null,null,null,"%",null,null,"*",0.3,null,0,null,null,null,null,0.15499999999999994,null,null,0.3,0.3,0.3,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.27999999999999997,0.27999999999999997,0.27999999999999997,0.27,0.27,0.27,0.26,0.26,0.26,0.25,0.25,0.25,0.24,0.24,0.24,0.22999999999999998,0.22999999999999998,0.22999999999999998,0.21999999999999997,0.21999999999999997,0.21999999999999997,0.21,0.21,0.21,0.19999999999999998,0.19999999999999998,0.19999999999999998,0.19,0.19,0.19,0.18,0.18,0.18,0.16999999999999998,0.16999999999999998,0.16999999999999998,0.15999999999999998,0.15999999999999998,0.15999999999999998,0.15,0.15,0.15,0.13999999999999999,0.13999999999999999,0.13999999999999999,0.12999999999999998,0.12999999999999998,0.12999999999999998,0.12,0.12,0.12,0.10999999999999999,0.10999999999999999,0.10999999999999999,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,0.09,0.09,0.09,7.9999999999999988E-2,7.9999999999999988E-2,7.9999999999999988E-2,6.9999999999999979E-2,6.9999999999999979E-2,6.9999999999999979E-2,0.06,0.06,0.06,4.9999999999999989E-2,4.9999999999999989E-2,4.9999999999999989E-2,3.999999999999998E-2,3.999999999999998E-2,3.999999999999998E-2,2.9999999999999971E-2,2.9999999999999971E-2,2.9999999999999971E-2,1.9999999999999962E-2,1.9999999999999962E-2,1.9999999999999962E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-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]
[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,"*",-0.01,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,14093625.424147161,null,null,0,0,0,0,0,2913.4,4240.0890000000018,8140.9708800000008,25198.243200000001,26066.940480000001,31445.83296,55168.128000000004,66722.56865999999,81323.906400000007,92413.53,103514.598,87830.567999999999,146384.28,75141.485460000011,119224.49026319999,197037.67298399998,182765.48659199997,177454.35279359997,216506.80719360002,233943.73551165601,264058.24299984,296694.65505599999,262084.10322643202,221150.63217744001,332412.75147168001,167571.86390568002,245428.32990493442,373814.15794344008,330487.59824810497,310714.83595975686,368620.78266134788,377666.05628027063,416877.2861672932,435994.11846678343,365795.50480591023,294712.33561120206,447063.95719942282,206434.89607592265,302479.60619938158,442610.41277295281,357535.30616984429,325087.23343008745,377322.56548077078,351234.04448253161,377572.50799519464,391968.68680956942,294443.04058120761,235383.08899708831,342686.93575554265,138502.86305534552,197472.79370590369,287202.25590617664,187960.33489669752,169747.12415089348,194243.89260399991,128389.52066583029,137377.62364735911,139608.38343594951,105472.51699451038,83324.363578741628,120724.33137860078,49362.581730421865,69627.220546068755,100952.04684717857,67148.926874576515,60559.291714946536,69436.238252299299,48293.189058877993,51483.641529369263,52191.320450735162,20340.061901194098,16033.112766859695,23056.63582514707,9531.2936531835639,13430.741480023484,19435.146015937822,13202.549270411428,11872.204211652746,13579.764963851756,9807.4217500936975,10450.271803457928,10513.606784084946,4788.124535402555,3746.2641040881103,5415.1408436100319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,0,"Маркетинговые скидки","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7394929.2511551213,null,null,0,0,0,0,0,1995,2891.7000000000012,5552.0640000000012,17184.960000000003,17697.204000000002,21349.008000000002,37454.400000000001,45070.127999999997,54933.120000000003,62424,69524.73000000001,58990.680000000008,98317.800000000017,50142.078000000009,79558.763760000002,131483.67120000001,121057.30260000001,117539.39808,143406.34308000002,153629.59646880001,173405.63203200002,194837.78880000001,170385.64630560004,143774.05165200002,216107.58074400004,107647.87831200002,157662.73869696003,240137.57469600008,209267.47543852802,196747.19913024007,233413.72260451203,234940.00390685574,259332.681908114,271224.9570555418,222529.13096535677,179286.18330924807,271968.22425225604,121990.41790435351,178746.97674290443,261555.726523741,203145.06032377522,184708.65535800427,214387.82129589253,188666.45182588988,202814.23885149223,210547.19076610717,144966.48606295782,115888.8293749341,168718.95086432627,58440.02660563105,83321.853884347598,121182.38645830244,55500.098886820168,50122.182328019764,57355.480099606306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,0,"Маркетинговые скидки","Продукт - 2",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,5013208.6217456963,null,null,0,0,0,0,0,756,1108.4850000000001,2128.2911999999997,6587.5680000000002,6870.6791999999987,8288.4383999999991,14541.12,17746.3629,21629.916000000005,24579.45,27809.892,23596.272000000001,39327.120000000003,20414.988899999997,32391.782387999996,53532.637559999988,50285.341079999984,48824.057663999985,59568.788663999978,65292.578499239993,73697.393613599997,82806.060239999977,74350.100206079995,62737.767993599999,94301.489779199997,48441.545240399995,70948.23241363198,108061.90861319999,97658.155204646406,91815.359594112,108926.40388210562,114533.25190459218,126424.68243020555,132222.16656457662,114443.55306789777,92204.322844756141,139869.37247258882,67094.729847394425,98310.837208597426,143855.64958805754,121887.03619426508,110825.19321480252,128632.69277753547,127349.8549824756,136899.61122475719,142119.35376712229,115973.18885036622,92711.063499947253,134975.16069146097,61362.027935912556,87487.946578564894,127241.50578121745,99900.177996276208,90219.928190435487,103239.86417929125,94713.580819055132,101344.1485923141,102989.79105930703,75337.512138935999,59517.402556244022,86231.665270429134,33487.178560838955,47234.546601604437,68485.056906377431,41393.174100766337,37331.070235241008,42803.160566485865,23367.672125263558,24911.439449694815,25253.864734226703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,null,null,null,null,null,0,"Маркетинговые скидки","Продукт - 3",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1685487.5512463541,null,null,0,0,0,0,0,162.39999999999998,239.90400000000002,460.61568000000005,1425.7151999999999,1499.0572800000004,1808.3865600000001,3172.6080000000006,3906.0777599999997,4760.8704000000007,5410.08,6179.9759999999997,5243.616,8739.3599999999988,4584.4185599999992,7273.9441151999999,12021.364223999997,11422.842911999998,11090.897049599998,13531.675449599999,15021.560543616002,16955.217354240001,19050.806015999999,17348.356714752001,14638.812531840003,22003.68094848,11482.440353279997,16817.358794342399,25614.674634239997,23561.96760493056,22152.277235404799,26280.656174730237,28192.800468822683,31119.921828973671,32546.994846665017,28822.820772655738,23221.829457197848,35226.360474577923,17349.748324174721,25421.792247879737,37199.03666115427,32503.20965180402,29553.384857280667,34302.051407342791,35217.737674166099,37858.657918945202,39302.142276339997,33503.365667883576,26783.196122206984,38992.8241997554,18700.80851380192,26662.993242991201,38778.363666656747,32560.058013601134,29405.013632438229,33648.548325102332,33675.939846775153,36033.475055045019,36618.592376642497,30135.004855574389,23806.96102249761,34492.666108171645,15875.403169582914,22392.673944464321,32466.989940801148,25755.752773810174,23228.221479705524,26633.077685813438,24925.516933614439,26572.202079674447,26937.455716508463,20340.061901194098,16033.112766859695,23056.63582514707,9531.2936531835639,13430.741480023484,19435.146015937822,13202.549270411428,11872.204211652746,13579.764963851756,9807.4217500936975,10450.271803457928,10513.606784084946,4788.124535402555,3746.2641040881103,5415.1408436100319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3.4838296262063276E-3,null,null,0,0,0,0,0,4.5239130434782608E-2,4.3032608695652189E-2,4.3032608695652175E-2,4.3032608695652175E-2,4.0826086956521741E-2,4.0826086956521741E-2,4.0826086956521741E-2,3.8619565217391301E-2,3.8619565217391315E-2,3.8619565217391315E-2,3.6413043478260874E-2,3.6413043478260874E-2,3.6413043478260874E-2,3.4206521739130441E-2,3.4206521739130434E-2,3.4206521739130434E-2,3.2000000000000001E-2,3.1999999999999994E-2,3.2000000000000008E-2,2.9793478260869567E-2,2.9793478260869567E-2,2.9793478260869567E-2,2.7586956521739134E-2,2.7586956521739134E-2,2.7586956521739134E-2,2.53804347826087E-2,2.53804347826087E-2,2.53804347826087E-2,2.3173913043478264E-2,2.3173913043478264E-2,2.3173913043478264E-2,2.096739130434783E-2,2.0967391304347827E-2,2.0967391304347823E-2,1.8760869565217386E-2,1.8760869565217386E-2,1.8760869565217393E-2,1.6554347826086953E-2,1.6554347826086953E-2,1.6554347826086953E-2,1.4347826086956521E-2,1.4347826086956523E-2,1.4347826086956521E-2,1.2141304347826091E-2,1.2141304347826089E-2,1.2141304347826088E-2,9.9347826086956526E-3,9.9347826086956508E-3,9.9347826086956543E-3,7.72826086956522E-3,7.7282608695652209E-3,7.7282608695652217E-3,5.521739130434784E-3,5.521739130434784E-3,5.5217391304347848E-3,3.3152173913043475E-3,3.3152173913043471E-3,3.3152173913043466E-3,2.739130434782609E-3,2.739130434782609E-3,2.739130434782609E-3,2.1630434782608688E-3,2.1630434782608696E-3,2.1630434782608696E-3,1.58695652173913E-3,1.5869565217391298E-3,1.5869565217391296E-3,1.0108695652173915E-3,1.0108695652173917E-3,1.0108695652173915E-3,4.3478260869565214E-4,4.3478260869565214E-4,4.3478260869565208E-4,3.478260869565216E-4,3.4782608695652155E-4,3.478260869565216E-4,2.6086956521739101E-4,2.6086956521739106E-4,2.6086956521739106E-4,1.7391304347826056E-4,1.7391304347826056E-4,1.7391304347826058E-4,8.6956521739130522E-5,8.6956521739130536E-5,8.6956521739130508E-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]
[126,null,null,null,null,null,0,"Доля скидок в общем обороте","Продукт - 1",null,null,1,"%",null,null,null,null,null,null,null,null,null,null,2.2423054401654132E-3,null,null,0,0,0,0,0,3.7999999999999999E-2,3.6000000000000011E-2,3.6000000000000011E-2,3.6000000000000004E-2,3.4000000000000009E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.0000000000000006E-2,3.0000000000000002E-2,3.0000000000000006E-2,2.8000000000000004E-2,2.8000000000000001E-2,2.8000000000000001E-2,2.6000000000000006E-2,2.5999999999999999E-2,2.6000000000000002E-2,2.4000000000000004E-2,2.4000000000000004E-2,2.4000000000000004E-2,2.2000000000000006E-2,2.2000000000000006E-2,2.2000000000000002E-2,2.0000000000000004E-2,2.0000000000000004E-2,2.0000000000000004E-2,1.8000000000000002E-2,1.8000000000000006E-2,1.8000000000000002E-2,1.6000000000000004E-2,1.6000000000000004E-2,1.6000000000000004E-2,1.4000000000000002E-2,1.4E-2,1.4000000000000002E-2,1.2E-2,1.2E-2,1.2E-2,1.0000000000000004E-2,1.0000000000000004E-2,1.0000000000000004E-2,8.0000000000000019E-3,8.0000000000000019E-3,8.0000000000000019E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,4.0000000000000036E-3,4.0000000000000044E-3,4.0000000000000044E-3,2.0000000000000018E-3,2.0000000000000018E-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]
[127,null,null,null,null,null,0,"Доля скидок в общем обороте","Продукт - 2",null,null,1,"%",null,null,null,null,null,null,null,null,null,null,7.6005764108349029E-3,null,null,0,0,0,0,0,7.1999999999999995E-2,6.9000000000000006E-2,6.8999999999999992E-2,6.9000000000000006E-2,6.6000000000000003E-2,6.5999999999999989E-2,6.6000000000000003E-2,6.2999999999999987E-2,6.3E-2,6.2999999999999987E-2,0.06,0.06,6.0000000000000005E-2,5.6999999999999995E-2,5.6999999999999995E-2,5.6999999999999995E-2,5.3999999999999986E-2,5.3999999999999992E-2,5.3999999999999992E-2,5.099999999999999E-2,5.0999999999999997E-2,5.0999999999999983E-2,4.7999999999999994E-2,4.8000000000000001E-2,4.7999999999999994E-2,4.4999999999999991E-2,4.4999999999999991E-2,4.4999999999999998E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,3.9000000000000007E-2,3.9E-2,3.9E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.2999999999999995E-2,3.3000000000000002E-2,3.2999999999999995E-2,0.03,3.0000000000000002E-2,0.03,2.7E-2,2.7E-2,2.7E-2,2.3999999999999997E-2,2.3999999999999997E-2,2.3999999999999997E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.4999999999999998E-2,1.4999999999999996E-2,1.4999999999999998E-2,1.2000000000000004E-2,1.2000000000000002E-2,1.2E-2,8.9999999999999976E-3,8.9999999999999993E-3,9.0000000000000011E-3,5.9999999999999967E-3,5.9999999999999967E-3,5.9999999999999967E-3,3.0000000000000027E-3,3.0000000000000027E-3,3.0000000000000027E-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]
[128,null,null,null,null,null,0,"Доля скидок в общем обороте","Продукт - 3",null,null,1,"%",null,null,null,null,null,null,null,null,null,null,1.9165385718026434E-2,null,null,0,0,0,0,0,0.11599999999999998,0.11199999999999999,0.112,0.11199999999999999,0.10800000000000001,0.10800000000000001,0.10800000000000003,0.10400000000000001,0.10400000000000002,0.10400000000000001,0.1,0.1,9.9999999999999992E-2,9.6000000000000002E-2,9.6000000000000002E-2,9.5999999999999988E-2,9.1999999999999998E-2,9.1999999999999998E-2,9.1999999999999998E-2,8.8000000000000009E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.4000000000000005E-2,8.4000000000000019E-2,8.3999999999999991E-2,7.9999999999999988E-2,7.9999999999999988E-2,7.9999999999999988E-2,7.5999999999999998E-2,7.5999999999999998E-2,7.5999999999999998E-2,7.2000000000000008E-2,7.1999999999999995E-2,7.2000000000000008E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.4000000000000001E-2,6.3999999999999987E-2,6.3999999999999987E-2,0.06,0.06,0.06,5.6000000000000001E-2,5.5999999999999994E-2,5.6000000000000008E-2,5.1999999999999991E-2,5.1999999999999991E-2,5.2000000000000005E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000008E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,3.9999999999999994E-2,0.04,3.9999999999999994E-2,3.5999999999999997E-2,3.6000000000000004E-2,3.5999999999999997E-2,3.1999999999999994E-2,3.1999999999999994E-2,3.1999999999999994E-2,2.7999999999999997E-2,2.799999999999999E-2,2.7999999999999994E-2,2.4E-2,2.4E-2,2.4E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.5999999999999993E-2,1.5999999999999993E-2,1.5999999999999993E-2,1.1999999999999988E-2,1.1999999999999988E-2,1.199999999999999E-2,7.9999999999999863E-3,7.9999999999999846E-3,7.9999999999999863E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-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]
[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,4031346862.86237,null,null,0,0,0,0,0,61486.6,94291.911000000007,181040.46911999999,560363.35679999995,612420.41952,738792.88703999994,1296127.872,1660965.6713399999,2024445.6935999996,2300506.4699999997,2739274.3619999997,2324232.7919999999,3873721.32,2121559.0745399999,3366207.0649367999,5563199.351015999,5528655.969407999,5367994.1720063994,6549330.9176063994,7618235.6395603437,8598896.2830801588,9661681.2169439998,9238206.478661567,7795341.9447825588,11717222.053648319,6434831.3392303195,9424552.9768419452,14354623.75674456,13930703.320525654,13097242.438101044,15538092.165201692,17634400.909912001,19465294.993454777,20357919.255791422,19131995.017872971,15414172.297199108,23382532.83442682,12263696.711924661,17969433.571964186,26294197.187431689,24561592.093546577,22332507.82381843,25920916.846815374,28577621.902153902,30720610.782566935,31891933.897326853,29343149.665623497,23457444.249878325,34150965.240951151,17783105.296004828,25354562.397493999,36875396.257973194,33852100.315686308,30571858.03703453,34983783.901821166,38598941.303125605,41301118.68965441,41971772.849702932,38400367.020683877,30336681.387390424,43953237.917951837,22771529.474545021,32119841.574621394,46570345.993054472,42245873.48724214,38100090.282086998,43684905.674155504,47725614.267035469,50878570.344513327,51577932.136190481,46761802.310845234,36860126.25101044,53007205.762013122,27392937.959249575,38599951.013587512,55856609.649805322,50596569.653973445,45498243.940457247,52042185.929801263,56382867.641288772,60078612.598079734,60442725.40170446,55058644.032593921,43078290.932909131,62268704.560671702,31945530.878461529,45243786.75577458,64943530.797492526,59117805.108222701,52549160.096197955,59786432.498702131,64969966.343393907,69147215.965414122,69526104.820019141,63255494.276306242,49463939.968683913,71420549.093044177,36617713.353301086,51760764.205299482,74330415.496410653,67245193.915296987,60082679.007843897,67940833.852351785,73524117.280479923,77788003.62799412,78839192.866210267,71310049.947487175,56015246.531442389,80415976.723534465,41414228.01262024,58214465.816445306,83967682.362157211,75570914.125941485,67817473.70351404,76294657.916453302,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3290518512.2867656,null,null,0,0,0,0,0,50505,77433.300000000017,148671.93599999999,460175.04,502808.79599999991,606562.99199999997,1064145.6000000001,1363371.372,1661726.88,1888326,2247966.27,1907365.32,3178942.2,1740646.422,2761825.6562399999,4564361.7288000006,4534992.7973999996,4403206.6819200004,5372222.2369200001,6247603.5897311997,7051829.0359679991,7923403.411199999,7574416.4584943997,6391410.114347999,9606964.2712559998,5274746.0372879999,7725474.1961510405,11766741.160104001,11416703.382257473,10733652.75254976,12734015.310979489,14448810.240271624,15948959.937349007,16680334.858915817,15672408.795131553,12626869.767351327,19154333.508051742,10043877.740791773,14716834.418499131,21534754.817121342,20111360.97205374,18286156.880442414,21224394.308293354,23394640.026410338,25148965.617585029,26107851.654997282,24016114.52443001,19198916.066447414,27951106.193190049,14551566.62480212,20747141.617202532,30174414.228117276,27694549.344523236,25010968.981681839,28620384.569703519,31571193.606351711,33781382.864104703,34329930.353102349,31390630.057889991,24798917.73176834,35929860.529345468,18603988.089354981,26241414.77866913,38047253.836876348,34494311.750638634,31109225.196034193,35669300.472071581,38946120.208772562,41519065.749491327,42089774.557044476,38137616.064738944,30062086.437861934,43231192.172150761,22338969.499648992,31478300.34380506,45551123.47485429,41257966.470035762,37100638.161414869,42436765.512036778,45972289.453564294,48985649.078709126,49282531.800398275,44888667.519398913,35121225.975826003,50766945.408844009,26042552.3465719,36883521.811772764,52943095.758825436,48193862.859964162,42838989.20885703,48738939.536985435,52964646.475592859,56370013.015283257,56678889.798928648,51566979.029597484,40323864.104905367,58223273.717155583,29851396.755408499,42196275.167363711,60595447.415552169,54819451.561383419,48980444.843351007,55386549.336156353,59938139.087347761,63414133.392386511,64271081.140932277,58133192.891973242,45664603.150632381,65556502.763750918,33761598.923331723,47457444.95905868,68451914.969149917,61606723.47223492,55285983.997429937,62196731.997108676,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Продукт - 2",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,654569479.6858387,null,null,0,0,0,0,0,9744,14956.515000000001,28716.5088,88884.432000000001,97230.520799999984,117293.9616,205778.88,263941.93710000004,321702.08400000003,365570.55000000005,435688.30800000002,369674.92800000001,616124.88,337742.71109999996,535885.10161199991,885636.4424399999,880924.67891999986,855325.15833599993,1043556.9273359998,1214954.05874076,1371349.5399864002,1540842.17976,1474610.3207539201,1244299.0652063999,1870312.8806208002,1028037.2378796,1505679.154555968,2293313.8383468003,2227536.0163345537,2094264.630741888,2484559.4028346944,2822216.7969311043,3115233.8414212191,3258089.7966296957,3064544.0321514849,2469026.8672873587,3745390.9739882117,1966078.9018918308,2880805.4418398095,4215406.4591409592,3941014.1702812379,3583347.9139452814,4159123.7331403135,4589311.4406647692,4933456.3600625461,5121560.4153855555,4716243.0132482266,3770249.9156645224,5488989.868119414,2860639.3023456377,4078604.7476388104,5931877.8171338988,5450109.7106857356,4921998.3046115367,5632308.1457813345,6219525.1404512879,6654932.4242286282,6762996.2795611629,6202788.4994390626,4900266.1437974237,7099740.4405986648,3687310.4393101567,5201048.4091322217,7540965.710468892,6857469.1760269608,6184513.968971597,7091056.9338478297,7765856.369629249,8278901.7104485696,8392701.0466746669,7627523.2129477877,6012417.2875723867,8646238.4344301522,4467793.8999297982,6295660.0687610116,9110224.6949708592,8251593.2940071514,7420127.6322829742,8487353.1024073549,9194457.8907128591,9797129.8157418258,9856506.3600796536,8977733.5038797818,7024245.1951651992,10153389.081768801,5208510.4693143796,7376704.3623545514,10588619.151765086,9638772.5719928313,8567797.8417714052,9747787.9073970858,10592929.295118572,11274002.603056651,11335777.95978573,10313395.805919496,8064772.8209810732,11644654.743431117,5970279.3510817001,8439255.0334727429,12119089.483110433,10963890.312276684,9796088.9686702024,11077309.86723127,11987627.81746955,12682826.678477302,12854216.228186455,11626638.578394648,9132920.6301264763,13111300.552750183,6752319.7846663445,9491488.9918117374,13690382.993829982,12321344.694446985,11057196.799485987,12439346.399421737,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Продукт - 3",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,86258870.88976489,null,null,0,0,0,0,0,1237.5999999999999,1902.0960000000005,3652.0243200000004,11303.8848,12381.102720000001,14935.933439999999,26203.392,33652.362239999995,41016.729599999999,46609.919999999991,55619.783999999992,47192.543999999994,78654.239999999991,43169.941439999995,68496.307084800006,113201.17977599998,112738.49308799999,109462.33175039999,133551.75335039999,155677.99108838401,175717.70712576,197435.62598400001,189179.69941324799,159632.76522816002,239944.90177152,132048.06406271999,193399.6261349376,294568.75829376001,286463.92193362943,269325.05480939517,319517.45138750976,363373.8727092701,401101.21468454954,419494.60024590464,395042.19058992865,318275.66256041755,482808.3523868621,253740.06924105529,371793.71162524121,544035.91116938135,509216.95121159632,463003.0294307305,537398.80538170377,593670.43507879996,638188.80491936207,662521.82694401697,610792.12794526224,488278.26776638895,710869.17964169453,370899.36885707144,528816.03265265888,769104.21272202535,707441.2604773338,638890.75074115791,731091.18633631442,808222.55632260384,864803.40132108051,878846.21703942004,806948.46335482539,637497.51182465814,923636.94800770737,480230.94587988325,677378.38682004588,982126.4457092348,894092.56057655334,806351.11708120629,924548.26823609532,1013637.6886336539,1080602.8845734275,1095456.5324713441,996663.03315851104,785622.52557612513,1129775.1554322066,586174.5596707894,825990.60102144466,1195261.4799801765,1087009.8899305419,977478.14675941039,1118067.3153571289,1216120.2970116206,1295833.7036287854,1303687.2412265355,1192243.0093152351,932819.76191793859,1348370.0700588967,694468.06257525075,983560.58164727374,1411815.8869020117,1285169.6762657112,1142373.0455695209,1299705.0543196118,1412390.5726824764,1503200.3470742202,1511437.0613047639,1375119.4407892663,1075303.0427974765,1552620.6324574824,796037.2468108933,1125234.0044630324,1615878.5977480579,1461852.0416368912,1306145.1958226936,1476974.6489641694,1598350.3756626069,1691043.557130307,1713895.4970915273,1550218.4771192865,1217722.7506835302,1748173.4070333578,900309.30462217925,1265531.8655748982,1825384.399177331,1642845.9592595981,1474292.9065981316,1658579.5199228982,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3250000,null,null,0,0,40000,90000,20000,120000,30000,0,160000,40000,0,0,200000,50000,0,0,0,200000,50000,0,0,0,0,200000,50000,0,0,0,0,0,200000,50000,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,null,null,0,"Подготовка рекламных материалов","Распределение расхода для одного запуска",null,null,null,"руб.",null,null,null,"процесс",null,null,0,0,null,null,50000,null,null,0,40000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,0,"Подготовка рекламных материалов","Распределение расхода для одного запуска","Сумма расхода для одного запуска по этой статье",null,null,"руб.",null,null,"*",50000,null,0,null,null,null,null,null,"обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,40000,0]
[140,null,null,null,null,null,0,"Подготовка рекламных материалов","Распределение расхода для одного запуска","Процентное распределение расхода по периодам",null,null,"%",null,null,null,null,null,null,0,null,null,null,1,"*",null,null,0.8,0.2]
[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,3250000,null,null,0,3999.9999999999995,17000,48000,79000,41000,90000,37000,36000,120000,28000,19999.999999999996,45000,150000,35000,0,19999.999999999996,45000,150000,35000,0,0,19999.999999999996,45000,150000,35000,0,0,0,19999.999999999996,45000,150000,35000,0,0,0,0,19999.999999999996,45000,150000,35000,0,0,0,0,0,19999.999999999996,45000,150000,35000,0,0,0,0,0,0,19999.999999999996,45000,150000,35000,0,0,0,0,0,0,0,19999.999999999996,45000,150000,35000,0,0,0,0,0,0,0,0,19999.999999999996,45000,150000,35000,0,0,0,0,0,0,0,0,0,19999.999999999996,45000,150000,35000,0,0,0,0,0,0,0,0,0,0,19999.999999999996,45000,150000,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1856616.257088847,null,null,0,0,0,0,0,47.258979206049148,141.77693761814743,170.13232514177693,368.62003780718334,396.97542533081281,538.75236294896035,756.14366729678636,897.92060491493385,1039.6975425330813,1181.4744801512288,1559.5463137996221,1701.3232514177694,1984.8771266540643,2126.6540642722116,2410.2079395085066,2788.2797731568999,3071.8336483931948,3355.3875236294898,3638.9413988657848,3922.4952741020793,4206.0491493383743,4725.8979206049153,5009.4517958412107,5434.7826086956529,5718.3364839319465,6143.6672967863897,6427.2211720226851,6852.5519848771273,7372.4007561436665,7797.7315689981087,8223.062381852551,8648.3931947069941,9068.9981096408319,9484.8771266540643,9881.8525519848772,10236.294896030246,10869.565217391304,11153.119092627599,11672.967863894139,11956.521739130434,12381.852551984877,12665.406427221171,13067.107750472589,13350.661625708884,13634.215500945178,14154.064272211719,14437.618147448013,14839.319470699431,15122.873345935725,15406.427221172022,15689.981096408315,15973.534971644613,16257.088846880906,16517.013232514175,16800.56710775047,17178.638941398865,17462.192816635157,17745.746691871453,18029.300567107748,18312.854442344043,18572.778827977316,18856.332703213611,18998.109640831757,19281.663516068053,19423.440453686198,19706.99432892249,20085.066162570885,20368.620037807184,20628.544423440453,20912.098298676745,21053.875236294894,21337.42911153119,21479.206049149336,21762.759924385631,21904.536862003781,22188.090737240076,22329.867674858222,22589.792060491491,22967.863894139886,23109.640831758032,23393.194706994323,23534.971644612473,23818.525519848768,23960.302457466914,24243.85633270321,24385.633270321359,24669.187145557655,24787.334593572774,25070.888468809069,25070.888468809069,25354.442344045365,25590.73724007561,25874.291115311906,26016.068052930052,26299.621928166343,26441.398865784493,26724.952741020792,26866.729678638938,27126.654064272203,27268.431001890352,27410.207939508502,27551.984877126648,27693.761814744794,27835.538752362943,27977.315689981093,28355.387523629484,28497.16446124763,28780.718336483922,28922.495274102075,29206.049149338371,29324.19659735349,29607.750472589782,29607.750472589782,29891.304347826081,29891.304347826081,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1.0000000000000016,null,null,0,0,0,0,9.4517958412098301E-4,9.4517958412098301E-4,1.5122873345935729E-3,1.5122873345935729E-3,2.0793950850661624E-3,2.0793950850661624E-3,2.6465028355387526E-3,2.6465028355387526E-3,3.2136105860113423E-3,3.2136105860113423E-3,3.780718336483932E-3,3.780718336483932E-3,4.3478260869565218E-3,4.3478260869565218E-3,4.9149338374291111E-3,4.9149338374291111E-3,5.4820415879017013E-3,5.4820415879017013E-3,6.0491493383742915E-3,6.0491493383742915E-3,6.6162570888468808E-3,6.6162570888468808E-3,7.1833648393194709E-3,7.1833648393194709E-3,7.7504725897920602E-3,7.7504725897920602E-3,8.3175803402646496E-3,8.3175803402646496E-3,8.8846880907372406E-3,8.8846880907372406E-3,9.4517958412098299E-3,9.4517958412098299E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,472.5897920604915,472.5897920604915,444.23440453686203,444.23440453686203,415.8790170132325,415.8790170132325,387.52362948960302,387.52362948960302,359.16824196597355,359.16824196597355,330.81285444234402,330.81285444234402,302.45746691871454,302.45746691871454,274.10207939508507,274.10207939508507,245.74669187145557,245.74669187145557,217.39130434782609,217.39130434782609,189.03591682419659,189.03591682419659,160.68052930056712,160.68052930056712,132.32514177693764,132.32514177693764,103.96975425330812,103.96975425330812,75.614366729678636,75.614366729678636,47.258979206049148,47.258979206049148,0,0,0,0]
[155,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[156]
[157,null,null,null,null,null,0,"Съемка видео-роликов",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1300000,null,null,0,0,20000,40000,0,60000,0,0,80000,0,0,0,100000,0,0,0,0,100000,0,0,0,0,0,100000,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158,null,null,null,null,null,0,"Съемка видео-роликов","Распределение расхода для одного запуска",null,null,null,"руб.",null,null,null,"процесс",null,null,0,0,null,null,20000,null,null,0,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159,null,null,null,null,null,0,"Съемка видео-роликов","Распределение расхода для одного запуска","Сумма расхода для одного запуска по этой статье",null,null,"руб.",null,null,"*",20000,null,0,null,null,null,null,null,"обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20000,0]
[160,null,null,null,null,null,0,"Съемка видео-роликов","Распределение расхода для одного запуска","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,1300000,null,null,0,1999.9999999999998,7999.9999999999991,22000,34000,12000.000000000002,42000,7999.9999999999991,16000,56000,0,9999.9999999999982,20000,70000,0,0,9999.9999999999982,20000,70000,0,0,0,9999.9999999999982,20000,70000,0,0,0,0,9999.9999999999982,20000,70000,0,0,0,0,0,9999.9999999999982,20000,70000,0,0,0,0,0,0,9999.9999999999982,20000,70000,0,0,0,0,0,0,0,9999.9999999999982,20000,70000,0,0,0,0,0,0,0,0,9999.9999999999982,20000,70000,0,0,0,0,0,0,0,0,0,9999.9999999999982,20000,70000,0,0,0,0,0,0,0,0,0,0,9999.9999999999982,20000,70000,0,0,0,0,0,0,0,0,0,0,0,9999.9999999999982,20000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,742646.5028355387,null,null,0,0,0,0,0,18.903591682419659,56.710775047258977,68.052930056710778,147.44801512287336,158.79017013232513,215.50094517958411,302.45746691871454,359.16824196597355,415.87901701323256,472.58979206049156,623.81852551984889,680.52930056710784,793.95085066162574,850.66162570888469,964.08317580340258,1115.3119092627599,1228.7334593572778,1342.1550094517956,1455.5765595463138,1568.9981096408319,1682.4196597353498,1890.3591682419658,2003.7807183364839,2173.913043478261,2287.3345935727793,2457.466918714556,2570.8884688090734,2741.0207939508509,2948.9603024574672,3119.0926275992438,3289.2249527410213,3459.3572778827984,3627.5992438563326,3793.9508506616253,3952.7410207939506,4094.5179584120988,4347.8260869565211,4461.2476370510394,4669.1871455576556,4782.608695652174,4952.7410207939502,5066.1625708884676,5226.8431001890349,5340.2646502835532,5453.6862003780725,5661.6257088846878,5775.0472589792053,5935.7277882797734,6049.1493383742909,6162.5708884688083,6275.9924385633267,6389.4139886578441,6502.8355387523625,6606.805293005671,6720.2268431001885,6871.4555765595451,6984.8771266540634,7098.2986767485818,7211.7202268431001,7325.1417769376176,7429.1115311909252,7542.5330812854436,7599.2438563327023,7712.6654064272207,7769.3761814744803,7882.7977315689977,8034.0264650283543,8147.4480151228727,8251.4177693761812,8364.8393194706987,8421.5500945179592,8534.9716446124767,8591.6824196597354,8705.1039697542528,8761.8147448015116,8875.2362948960308,8931.9470699432895,9035.9168241965963,9187.1455576559529,9243.8563327032116,9357.277882797729,9413.9886578449896,9527.4102079395088,9584.1209829867657,9697.542533081285,9754.2533081285455,9867.674858223063,9914.933837429111,10028.355387523628,10028.355387523628,10141.776937618146,10236.294896030244,10349.716446124761,10406.42722117202,10519.848771266537,10576.559546313798,10689.981096408315,10746.691871455574,10850.661625708884,10907.372400756143,10964.083175803402,11020.793950850661,11077.504725897919,11134.215500945178,11190.926275992437,11342.155009451793,11398.865784499052,11512.28733459357,11568.998109640828,11682.419659735348,11729.678638941397,11843.100189035917,11843.100189035917,11956.521739130434,11956.521739130434,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1.0000000000000016,null,null,0,0,0,0,9.4517958412098301E-4,9.4517958412098301E-4,1.5122873345935729E-3,1.5122873345935729E-3,2.0793950850661624E-3,2.0793950850661624E-3,2.6465028355387526E-3,2.6465028355387526E-3,3.2136105860113423E-3,3.2136105860113423E-3,3.780718336483932E-3,3.780718336483932E-3,4.3478260869565218E-3,4.3478260869565218E-3,4.9149338374291111E-3,4.9149338374291111E-3,5.4820415879017013E-3,5.4820415879017013E-3,6.0491493383742915E-3,6.0491493383742915E-3,6.6162570888468808E-3,6.6162570888468808E-3,7.1833648393194709E-3,7.1833648393194709E-3,7.7504725897920602E-3,7.7504725897920602E-3,8.3175803402646496E-3,8.3175803402646496E-3,8.8846880907372406E-3,8.8846880907372406E-3,9.4517958412098299E-3,9.4517958412098299E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,198.48771266540641,189.03591682419659,189.03591682419659,177.69376181474482,177.69376181474482,166.35160680529299,166.35160680529299,155.00945179584122,155.00945179584122,143.66729678638941,143.66729678638941,132.32514177693761,132.32514177693761,120.98298676748583,120.98298676748583,109.64083175803403,109.64083175803403,98.298676748582224,98.298676748582224,86.956521739130437,86.956521739130437,75.614366729678636,75.614366729678636,64.272211720226849,64.272211720226849,52.930056710775048,52.930056710775048,41.587901701323247,41.587901701323247,30.245746691871457,30.245746691871457,18.903591682419659,18.903591682419659,0,0,0,0]
[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,3250000,null,null,0,15000,60000,65000,55000,90000,15000,60000,120000,20000,0,75000,150000,25000,0,0,75000,150000,25000,0,0,0,75000,150000,25000,0,0,0,0,75000,150000,25000,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Распределение расхода для одного запуска",null,null,null,"руб.",null,null,null,"процесс",null,null,0,0,null,null,50000,null,null,15000,30000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Распределение расхода для одного запуска","Сумма расхода для одного запуска по этой статье",null,null,"руб.",null,null,"*",50000,null,0,null,null,null,null,null,"обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,30000,15000]
[180,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Распределение расхода для одного запуска","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,3250000,null,null,1500,9000,29000,60500,65500,58000,72000,34500,68000,88000,21500,30000,85000,110000,17500,7500,30000,85000,110000,17500,0,7500,30000,85000,110000,17500,0,0,7500,30000,85000,110000,17500,0,0,0,7500,30000,85000,110000,17500,0,0,0,0,7500,30000,85000,110000,17500,0,0,0,0,0,7500,30000,85000,110000,17500,0,0,0,0,0,0,7500,30000,85000,110000,17500,0,0,0,0,0,0,0,7500,30000,85000,110000,17500,0,0,0,0,0,0,0,0,7500,30000,85000,110000,17500,0,0,0,0,0,0,0,0,0,7500,30000,85000,110000,17500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1856616.257088847,null,null,0,0,0,0,0,47.258979206049148,141.77693761814743,170.13232514177693,368.62003780718334,396.97542533081281,538.75236294896035,756.14366729678636,897.92060491493385,1039.6975425330813,1181.4744801512288,1559.5463137996221,1701.3232514177694,1984.8771266540643,2126.6540642722116,2410.2079395085066,2788.2797731568999,3071.8336483931948,3355.3875236294898,3638.9413988657848,3922.4952741020793,4206.0491493383743,4725.8979206049153,5009.4517958412107,5434.7826086956529,5718.3364839319465,6143.6672967863897,6427.2211720226851,6852.5519848771273,7372.4007561436665,7797.7315689981087,8223.062381852551,8648.3931947069941,9068.9981096408319,9484.8771266540643,9881.8525519848772,10236.294896030246,10869.565217391304,11153.119092627599,11672.967863894139,11956.521739130434,12381.852551984877,12665.406427221171,13067.107750472589,13350.661625708884,13634.215500945178,14154.064272211719,14437.618147448013,14839.319470699431,15122.873345935725,15406.427221172022,15689.981096408315,15973.534971644613,16257.088846880906,16517.013232514175,16800.56710775047,17178.638941398865,17462.192816635157,17745.746691871453,18029.300567107748,18312.854442344043,18572.778827977316,18856.332703213611,18998.109640831757,19281.663516068053,19423.440453686198,19706.99432892249,20085.066162570885,20368.620037807184,20628.544423440453,20912.098298676745,21053.875236294894,21337.42911153119,21479.206049149336,21762.759924385631,21904.536862003781,22188.090737240076,22329.867674858222,22589.792060491491,22967.863894139886,23109.640831758032,23393.194706994323,23534.971644612473,23818.525519848768,23960.302457466914,24243.85633270321,24385.633270321359,24669.187145557655,24787.334593572774,25070.888468809069,25070.888468809069,25354.442344045365,25590.73724007561,25874.291115311906,26016.068052930052,26299.621928166343,26441.398865784493,26724.952741020792,26866.729678638938,27126.654064272203,27268.431001890352,27410.207939508502,27551.984877126648,27693.761814744794,27835.538752362943,27977.315689981093,28355.387523629484,28497.16446124763,28780.718336483922,28922.495274102075,29206.049149338371,29324.19659735349,29607.750472589782,29607.750472589782,29891.304347826081,29891.304347826081,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1.0000000000000016,null,null,0,0,0,0,9.4517958412098301E-4,9.4517958412098301E-4,1.5122873345935729E-3,1.5122873345935729E-3,2.0793950850661624E-3,2.0793950850661624E-3,2.6465028355387526E-3,2.6465028355387526E-3,3.2136105860113423E-3,3.2136105860113423E-3,3.780718336483932E-3,3.780718336483932E-3,4.3478260869565218E-3,4.3478260869565218E-3,4.9149338374291111E-3,4.9149338374291111E-3,5.4820415879017013E-3,5.4820415879017013E-3,6.0491493383742915E-3,6.0491493383742915E-3,6.6162570888468808E-3,6.6162570888468808E-3,7.1833648393194709E-3,7.1833648393194709E-3,7.7504725897920602E-3,7.7504725897920602E-3,8.3175803402646496E-3,8.3175803402646496E-3,8.8846880907372406E-3,8.8846880907372406E-3,9.4517958412098299E-3,9.4517958412098299E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,9.9243856332703207E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,496.21928166351603,472.5897920604915,472.5897920604915,444.23440453686203,444.23440453686203,415.8790170132325,415.8790170132325,387.52362948960302,387.52362948960302,359.16824196597355,359.16824196597355,330.81285444234402,330.81285444234402,302.45746691871454,302.45746691871454,274.10207939508507,274.10207939508507,245.74669187145557,245.74669187145557,217.39130434782609,217.39130434782609,189.03591682419659,189.03591682419659,160.68052930056712,160.68052930056712,132.32514177693764,132.32514177693764,103.96975425330812,103.96975425330812,75.614366729678636,75.614366729678636,47.258979206049148,47.258979206049148,0,0,0,0]
[195,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[196]
[197,null,null,null,null,null,0,"Представительские расходы",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,169019675,null,null,0,0,0,0,0,5000,7500,12600,39000,37800,45600,72000,90250,110000,125000,148500,126000,210000,112500,178500,295000,292500,284000,346500,394250,445000,500000,477000,402500,605000,325000,476000,725000,702000,660000,783000,869250,959500,1003500,940950,758100,1150000,590000,864500,1265000,1179000,1072000,1244250,1341875,1442500,1497500,1374750,1099000,1600000,815000,1161999.9999999998,1690000,1548000,1398000,1599750,1726625,1847500,1877500,1716750,1356250,1965000,997500,1407000,2040000,1849500,1668000,1912500,2047250,2182500,2212500,2004750,1580250,2272500,1151250,1622250,2347500,2126250,1912000,2187000,2322750,2475000,2490000,2268000,1774500,2565000,1290000,1827000,2622500,2387250,2122000,2414250,2572125,2737500,2752500,2504250,1958250,2827500,1421250,2009000,2885000,2610000,2332000,2637000,2797750,2960000,3000000,2713500,2131500,3060000,1545000,2171750,3132500,2819250,2530000,2846250,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"*","Трафик","^",0]
[200,null,null,null,null,null,0,"Представительские расходы","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",10,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,167027300,null,null,0,0,0,0,499.99999999999994,1750.0000000000002,6260,11670,20400,39420,42780,55345,79450,97675,116850,129800,150150,141450,187350,143950,213200,293400,296200,307525,365900,414975,459200,485650,474900,435250,536100,395200,548400,713900,701700,705525,817900,900725,966445,966450,925285,819670,1009450,712400,976050,1228500,1164125,1133437.5,1283600,1377562.5,1446725,1433100,1342125,1170800,1399200,971900,1306199.9999999998,1632400,1523175,1471212.5,1649900,1765887.5,1840425,1793225,1669475,1442125,1715700,1183650,1577850,1964700,1819500,1754825,1966450,2090825,2170725,2107725,1946625,1675800,1983225,1365075,1817700,2259700,2089475,2008075,2242950,2369925,2457300,2374050,2199000,1884150,2236200,1530650,2042125,2525400,2336900,2225462.5,2478150,2623237.5,2717175,2623425,2427375,2078400,2464400,1685175,2244300,2774700,2557100,2439575,2701450,2850425,2943350,2855850,2631750,2258550,2668175,1829100,2428650,3009600,2764100,2340250,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,169019675,null,null,0,0,0,0,0,5000,7500,12600,39000,37800,45600,72000,90250,110000,125000,148500,126000,210000,112500,178500,295000,292500,284000,346500,394250,445000,500000,477000,402500,605000,325000,476000,725000,702000,660000,783000,869250,959500,1003500,940950,758100,1150000,590000,864500,1265000,1179000,1072000,1244250,1341875,1442500,1497500,1374750,1099000,1600000,815000,1161999.9999999998,1690000,1548000,1398000,1599750,1726625,1847500,1877500,1716750,1356250,1965000,997500,1407000,2040000,1849500,1668000,1912500,2047250,2182500,2212500,2004750,1580250,2272500,1151250,1622250,2347500,2126250,1912000,2187000,2322750,2475000,2490000,2268000,1774500,2565000,1290000,1827000,2622500,2387250,2122000,2414250,2572125,2737500,2752500,2504250,1958250,2827500,1421250,2009000,2885000,2610000,2332000,2637000,2797750,2960000,3000000,2713500,2131500,3060000,1545000,2171750,3132500,2819250,2530000,2846250,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6500000,null,null,0,100000,200000,0,300000,0,0,400000,0,0,0,500000,0,0,0,0,500000,0,0,0,0,0,500000,0,0,0,0,0,0,500000,0,0,0,0,0,0,0,500000,0,0,0,0,0,0,0,0,500000,0,0,0,0,0,0,0,0,0,500000,0,0,0,0,0,0,0,0,0,0,500000,0,0,0,0,0,0,0,0,0,0,0,500000,0,0,0,0,0,0,0,0,0,0,0,0,500000,0,0,0,0,0,0,0,0,0,0,0,0,0,500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"*","Поток запусков создания торговых точек (ТТ)","^",0]
[219,null,null,null,null,null,0,"Командировочные расходы","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",100000,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,6500000,null,null,0,93333.333333333328,193333.33333333331,13333.333333333334,280000,20000,0,373333.33333333331,26666.666666666668,0,0,466666.66666666669,33333.333333333336,0,0,0,466666.66666666669,33333.333333333336,0,0,0,0,466666.66666666669,33333.333333333336,0,0,0,0,0,466666.66666666669,33333.333333333336,0,0,0,0,0,0,466666.66666666669,33333.333333333336,0,0,0,0,0,0,0,466666.66666666669,33333.333333333336,0,0,0,0,0,0,0,0,466666.66666666669,33333.333333333336,0,0,0,0,0,0,0,0,0,466666.66666666669,33333.333333333336,0,0,0,0,0,0,0,0,0,0,466666.66666666669,33333.333333333336,0,0,0,0,0,0,0,0,0,0,0,466666.66666666669,33333.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,466666.66666666669,33333.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6500000,null,null,0,50000,120000,70000,210000,60000,90000,200000,80000,120000,0,250000,100000,150000,0,0,250000,100000,150000,0,0,0,250000,100000,150000,0,0,0,0,250000,100000,150000,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1160000,null,null,0,5000,5000,6000.0000000000009,6000.0000000000009,7000.0000000000009,7000.0000000000009,8000,8000,9000,9000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"*","Конверсия в посетителя","^",0]
[238,null,null,null,null,null,0,"Расходы на поддержание конверсии","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",100000,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,1159333.3333333333,null,null,0,4666.666666666667,5000,5933.3333333333339,6000.0000000000009,6933.3333333333339,7000.0000000000009,7933.3333333333339,8000,8933.3333333333339,9000,9933.3333333333339,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1155000,null,null,0,2500,5000,5500,6000.0000000000009,6500.0000000000009,7000.0000000000009,7500,8000,8500,9000,9500,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8941825.8629471753,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[255,null,null,null,null,null,0,"дата старта","Начальная дата начисления ФОТ",null,null,null,"дата из списка",null,null,"*","2021-07-01","^",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,1,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,120,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,"*",65000,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,8899420.7344727237,null,null,32500,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65975,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,67954.25,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,69992.877500000002,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,72092.663824999996,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,74255.443739749986,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,76483.107051942497,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,78777.600263500775,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,81140.928271405792,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,83575.156119547959,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8941825.8629471753,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1841752.5213900022,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4,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,120,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,"*",10000,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,1841752.5213900022,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1771014.0906600014,null,null,0,0,0,0,2000,4000,6000,8000,10000,10000,10000,10000,10000,10000,10000,10000,10200,10400,10600,10800,11000,11000,11000,11000,11000,11000,11000,11000,11220,11440,11660,11880,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12342.000000000004,12584.000000000004,12826.000000000004,13068.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13576.200000000004,13842.400000000005,14108.600000000004,14374.800000000003,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14933.820000000003,15226.640000000003,15519.460000000003,15812.280000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16427.202000000008,16749.304000000007,17071.406000000006,17393.508000000009,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,18069.922200000008,18424.234400000012,18778.546600000012,19132.858800000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19876.914420000016,20266.657840000014,20656.401260000013,21046.144680000012,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21864.605862000011,22293.323624000011,22722.041386000012,23150.759148000012,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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"]
[303,null,null,null,null,null,0,"Метод расчета потока клиентов/заказчиков",null,null,2,"Канал привлечения клиентов - 2"]
[304,null,null,null,null,null,0,"Метод расчета потока клиентов/заказчиков","Сеть торговых точек (ТТ) - Поток посетителей",null,null,"начало 2 маркетингового блока"]
[305]
[306,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)",null,null,null,2,"кол-во ТТ",null,null,null,"запуски процесса",null,null,null,null,null,null,14,null,null,0,0,1,0,1,0,0,1,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[307,null,null,null,null,null,0,"дата старта","Начальная дата старта запусков создания",null,null,null,"дата из списка",null,null,"*","2021-09-01","^",0,null,null,null,null,null,"идентификаторы запуска",null,0,0,1,0,1,0,0,1,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,3,null,0,0]
[309,null,null,null,null,null,0,"дата старта","Конечная дата активности по запуску создания",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[310,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,120,null,0,0]
[311,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","Задание потока запусков создания вручную",null,null,null,"кол-во ТТ",null,null,null,null,null,null,null,null,null,null,0,"*"]
[312,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","Задание потока запусков создания через прогрессии"]
[313,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","Задание потока запусков создания через прогрессии","Начальная частота запусков создания",null,null,"кол-во периодов",null,null,"*",2,null,0]
[314,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","Задание потока запусков создания через прогрессии","Лин. коэфф. изменения частоты создания",null,null,"кол-во периодов",null,null,"*",1,null,0]
[315,null,null,null,null,null,0,"дата старта","Задание потока запусков создания через прогрессии","Кол-во запусков создания в 1-ый период",null,null,"кол-во ТТ",null,null,"*",1,null,0]
[316,null,null,null,null,null,0,"Поток запусков создания торговых точек (ТТ)","Задание потока запусков создания через прогрессии","Лин. коэфф. изменения кол-ва запусков создания",null,null,"кол-во ТТ",null,null,"*",0,null,0]
[317,null,null,null,null,null,0,"дата старта","Задание потока запусков создания через прогрессии","Максимальное кол-во новых запусков за период",null,null,"кол-во ТТ",null,null,"*",1,null,0]
[318]
[319,null,null,null,null,null,0,"Расчет максим. целевого трафика за период",null,null,null,null,"трафик/период",null,null,null,7000,null,null,0]
[320,null,null,null,null,null,0,"Расчет максим. целевого трафика за период","Кол-во рабочих дней в периоде",null,null,null,"кол-во дней",null,null,"*",25,null,0]
[321,null,null,null,null,null,0,"Расчет максим. целевого трафика за период","Поправка на конкурентов",null,null,null,"%",null,null,"*",0.2,null,0]
[322,null,null,null,null,null,0,"Расчет максим. целевого трафика за период","Коэффициент лояльности",null,null,null,"%",null,null,"*",0.7,null,0]
[323,null,null,null,null,null,0,"Расчет максим. целевого трафика за период","Доля людей, которым требуются услуги сети",null,null,null,"%",null,null,"*",0.5,null,0]
[324,null,null,null,null,null,0,"Расчет максим. целевого трафика за период","Ежедневный трафик",null,null,null,"кол-во чел",null,null,"M",4000,null,0]
[325]
[326,null,null,null,null,null,0,"Динамика выхода ТТ на максим. трафик",null,null,null,null,"трафик/ТТ",null,null,null,"процесс",null,null,null,null,null,null,607200,null,null,0,0,0,0,700,700,900,900,1100,1100,1300,1300,1500,1500,1700,1700,1900,1900,2100,2100,2300,2300,2500,2500,2700,2700,2900,2900,3100,3100,3300,3300,3500,3500,3700,3700,3900,3900,4100,4100,4300,4300,4500,4500,4700,4700,4900,4900,5100,5100,5300,5300,5500,5500,5700,5700,5900,5900,6100,6100,6300,6300,6500,6500,6700,6700,6900,6900,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,null,null,null,null,null,0,"Динамика выхода ТТ на максим. трафик","Стартовый период с запуска создания",null,null,null,"номер периода",null,null,"*",5,null,0]
[328,null,null,null,null,null,0,"Динамика выхода ТТ на максим. трафик","Финишный период с запуска создания",null,null,null,"номер периода",null,null,"*",null,null,0]
[329,null,null,null,null,null,0,"Динамика выхода ТТ на максим. трафик","Вручную для каждого периода расчетов",null,null,null,"трафик/ТТ",null,null,null,null,null,null,null,null,null,null,0,"*"]
[330,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","линейная","^",0]
[331,null,null,null,null,null,0,"Динамика выхода ТТ на максим. трафик","Значение в стартовый период",null,null,null,"трафик/ТТ",null,null,"M",700,null,0]
[332,null,null,null,null,null,0,"Динамика выхода ТТ на максим. трафик","Коэффициент прироста",null,null,null,"трафик/ТТ",null,null,"M",200,null,0]
[333,null,null,null,null,null,0,"Динамика выхода ТТ на максим. трафик","Частота приростов",null,null,null,"кол-во периодов",null,null,"M",2,null,0]
[334,null,null,null,null,null,0,"Динамика выхода ТТ на максим. трафик","Обратное распределение трафика",null,null,null,"трафик/ТТ",null,null,null,null,null,null,null,null,null,null,607200,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,6900,6900,6700,6700,6500,6500,6300,6300,6100,6100,5900,5900,5700,5700,5500,5500,5300,5300,5100,5100,4900,4900,4700,4700,4500,4500,4300,4300,4100,4100,3900,3900,3700,3700,3500,3500,3300,3300,3100,3100,2900,2900,2700,2700,2500,2500,2300,2300,2100,2100,1900,1900,1700,1700,1500,1500,1300,1300,1100,1100,900,900,700,700,0,0,0,0]
[335,null,null,null,null,null,0,"Динамика выхода ТТ на максим. трафик","Процентное распределние трафика",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99999999999999889,null,null,0,0,0,0,1.152832674571805E-3,1.152832674571805E-3,1.4822134387351778E-3,1.4822134387351778E-3,1.8115942028985507E-3,1.8115942028985507E-3,2.1409749670619235E-3,2.1409749670619235E-3,2.4703557312252965E-3,2.4703557312252965E-3,2.7997364953886695E-3,2.7997364953886695E-3,3.129117259552042E-3,3.129117259552042E-3,3.458498023715415E-3,3.458498023715415E-3,3.787878787878788E-3,3.787878787878788E-3,4.117259552042161E-3,4.117259552042161E-3,4.4466403162055339E-3,4.4466403162055339E-3,4.7760210803689061E-3,4.7760210803689061E-3,5.105401844532279E-3,5.105401844532279E-3,5.434782608695652E-3,5.434782608695652E-3,5.764163372859025E-3,5.764163372859025E-3,6.093544137022398E-3,6.093544137022398E-3,6.422924901185771E-3,6.422924901185771E-3,6.7523056653491439E-3,6.7523056653491439E-3,7.0816864295125161E-3,7.0816864295125161E-3,7.411067193675889E-3,7.411067193675889E-3,7.740447957839262E-3,7.740447957839262E-3,8.0698287220026359E-3,8.0698287220026359E-3,8.399209486166008E-3,8.399209486166008E-3,8.7285902503293801E-3,8.7285902503293801E-3,9.057971014492754E-3,9.057971014492754E-3,9.3873517786561261E-3,9.3873517786561261E-3,9.7167325428194999E-3,9.7167325428194999E-3,1.0046113306982872E-2,1.0046113306982872E-2,1.0375494071146246E-2,1.0375494071146246E-2,1.0704874835309618E-2,1.0704874835309618E-2,1.103425559947299E-2,1.103425559947299E-2,1.1363636363636364E-2,1.1363636363636364E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[336]
[337,null,null,null,null,null,0,"Учет влияния сезонности",null,null,null,null,"за 100% берется максимальный трафик за период"]
[338,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года"]
[339,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",1,null,null,"%",null,null,"*",0.5,null,0]
[340,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",2,null,null,"%",null,null,"*",0.7,null,0]
[341,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",3,null,null,"%",null,null,"*",1,null,0]
[342,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",4,null,null,"%",null,null,"*",0.9,null,0]
[343,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",5,null,null,"%",null,null,"*",0.8,null,0]
[344,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",6,null,null,"%",null,null,"*",0.9,null,0]
[345,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",7,null,null,"%",null,null,"*",0.95,null,0]
[346,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",8,null,null,"%",null,null,"*",1,null,0]
[347,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",9,null,null,"%",null,null,"*",1,null,0]
[348,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",10,null,null,"%",null,null,"*",0.9,null,0]
[349,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",11,null,null,"%",null,null,"*",0.7,null,0]
[350,null,null,null,null,null,0,"Учет влияния сезонности","Номера месяцев года",12,null,null,"%",null,null,"*",1,null,0]
[351]
[352,null,null,null,null,null,0,"Трафик",null,null,null,2,"кол-во потенциальных посетителей",null,null,null,null,null,null,null,null,null,null,4092665,null,null,0,0,0,0,0,0,350,489.99999999999994,1600,1440,1600,2430,2945,3300,3700,4140,3500,5400,2900,4340,7300,6930,6640,7830,8835,9700,11000,10260,8540,12600,6700,9660,14600,14130,13200,15390,17005,18500,19300,17910,14489.999999999998,22000,11400,16520,24400,22680,20800,24120,26220,28400,29900,27630,22190,32500,16750,24010,35300,32490,29680,34110,37620,40400,41600,38160,30519.999999999996,44400,22800,32479.999999999996,47600,43560,39600,45900,49305,52900,53700,49140,38780,56200,28500,40390,58500,53190,47920,55080,58805,62700,63300,57690,45290,65500,33000,46760,67200,61200,54720,62280,66785,71000,71600,64980,50960,73400,37000,52220,75200,68130,61040,69030,73435,77700,79000,71460,56140,80600,40650,57190,82300,74430,66640,75330,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353]
[354,null,null,null,null,null,0,"Конверсия в посетителя",null,null,null,2,"%",null,null,null,null,null,null,null,null,null,null,0.11988081115849938,null,null,0,0,0.05,0.05,6.0000000000000005E-2,6.0000000000000005E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.08,0.08,0.09,0.09,0.1,0.1,0.11,0.11,0.12000000000000001,0.12000000000000001,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0,0,0,0,0,0,0,0,0,0,0,0,0]
[355,null,null,null,null,null,0,"Конверсия в посетителя","Единое значение для всех периодов расчета",null,null,null,"%",null,null,"*",null,null,0]
[356,null,null,null,null,null,0,"Конверсия в посетителя","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0,"*"]
[357,null,null,null,null,null,0,"тип прогрессии","Через прогрессию",null,null,null,null,null,null,"*","линейная","^",0]
[358,null,null,null,null,null,0,"Конверсия в посетителя","Значение в стартовый период",null,null,null,"%",null,null,"*",0.05,null,0]
[359,null,null,null,null,null,0,"Конверсия в посетителя","Коэффициент прироста",null,null,null,"%",null,null,"*",0.01,null,0]
[360,null,null,null,null,null,0,"Конверсия в посетителя","Частота приростов",null,null,null,"кол-во периодов",null,null,"*",2,null,0]
[361,null,null,null,null,null,0,"Конверсия в посетителя","Максимальное значение",null,null,null,"%",null,null,"*",0.12,null,0]
[362]
[363,null,null,null,null,null,0,"Валовый поток посетителей",null,null,null,2,"кол-во посетителей",null,null,null,null,null,null,0,null,null,null,490631.99999999988,null,null,0,0,0,0,0,0,24.500000000000004,34.299999999999997,128,115.2,144,218.7,294.5,330,407,455.4,420.00000000000006,648,348,520.79999999999995,876,831.6,796.8,939.59999999999991,1060.2,1164,1320,1231.2,1024.8,1512,804,1159.2,1752,1695.6,1584,1846.8,2040.6,2220,2316,2149.1999999999998,1738.7999999999997,2640,1368,1982.3999999999999,2928,2721.6,2496,2894.4,3146.4,3408,3588,3315.6,2662.7999999999997,3900,2010,2881.2,4236,3898.7999999999997,3561.6,4093.2,4514.3999999999996,4848,4992,4579.2,3662.3999999999996,5328,2736,3897.5999999999995,5712,5227.2,4752,5508,5916.5999999999995,6348,6444,5896.8,4653.5999999999995,6744,3420,4846.8,7020,6382.8,5750.4,6609.5999999999995,7056.5999999999995,7524,7596,6922.8,5434.8,7860,3960,5611.2,8064,7344,6566.4,7473.5999999999995,8014.2,8520,8592,7797.5999999999995,6115.2,8808,4440,6266.4,9024,8175.5999999999995,7324.8,8283.6,8812.1999999999989,9324,9480,8575.1999999999989,6736.8,9672,4878,6862.8,9876,8931.6,7996.7999999999993,9039.6,0,0,0,0,0,0,0,0,0,0,0,0,0]
[364,null,null,null,null,null,0,"Валовый поток посетителей","Продукт - 1",null,null,2,"шт",null,null,null,null,null,null,0,null,null,null,269847.60000000003,null,null,0,0,0,0,0,0,13.475000000000003,18.864999999999998,70.400000000000006,63.360000000000007,79.2,120.285,161.97500000000002,181.50000000000003,223.85000000000002,250.47,231.00000000000006,356.40000000000003,191.4,286.44,481.8,457.38000000000005,438.24,516.78,583.11000000000013,640.20000000000005,726.00000000000011,677.16000000000008,563.64,831.6,442.20000000000005,637.56000000000006,963.6,932.58,871.2,1015.74,1122.33,1221,1273.8000000000002,1182.06,956.33999999999992,1452.0000000000002,752.40000000000009,1090.32,1610.4,1496.88,1372.8000000000002,1591.92,1730.5200000000002,1874.4,1973.4,1823.5800000000002,1464.54,2145,1105.5,1584.66,2329.8000000000002,2144.34,1958.88,2251.2600000000002,2482.92,2666.4,2745.6000000000004,2518.56,2014.32,2930.4,1504.8000000000002,2143.6799999999998,3141.6000000000004,2874.96,2613.6000000000004,3029.4,3254.13,3491.4,3544.2000000000003,3243.2400000000002,2559.48,3709.2000000000003,1881.0000000000002,2665.7400000000002,3861.0000000000005,3510.5400000000004,3162.7200000000003,3635.28,3881.13,4138.2000000000007,4177.8,3807.5400000000004,2989.1400000000003,4323,2178,3086.1600000000003,4435.2000000000007,4039.2000000000003,3611.52,4110.4800000000005,4407.8100000000004,4686,4725.6000000000004,4288.68,3363.36,4844.4000000000005,2442,3446.52,4963.2000000000007,4496.58,4028.6400000000003,4555.9800000000005,4846.71,5128.2000000000007,5214,4716.3599999999997,3705.2400000000002,5319.6,2682.9,3774.5400000000004,5431.8,4912.380000000001,4398.24,4971.7800000000007,0,0,0,0,0,0,0,0,0,0,0,0,0]
[365,null,null,null,null,null,0,"Валовый поток посетителей","Продукт - 2",null,null,2,"шт",null,null,null,null,null,null,0,null,null,null,73594.799999999988,null,null,0,0,0,0,0,0,3.6750000000000003,5.1449999999999996,19.2,17.28,21.599999999999998,32.805,44.174999999999997,49.5,61.05,68.309999999999988,63.000000000000007,97.2,52.199999999999996,78.11999999999999,131.4,124.74,119.51999999999998,140.93999999999997,159.03,174.6,198,184.68,153.72,226.79999999999998,120.6,173.88,262.8,254.33999999999997,237.6,277.02,306.08999999999997,333,347.4,322.37999999999994,260.81999999999994,396,205.2,297.35999999999996,439.2,408.23999999999995,374.4,434.16,471.96,511.2,538.19999999999993,497.34,399.41999999999996,585,301.5,432.17999999999995,635.4,584.81999999999994,534.24,613.9799999999999,677.16,727.19999999999993,748.8,686.88,549.3599999999999,799.19999999999993,410.4,584.63999999999987,856.8,784.07999999999993,712.8,826.19999999999993,887.4899999999999,952.19999999999993,966.59999999999991,884.52,698.03999999999985,1011.5999999999999,513,727.02,1053,957.42,862.56,991.43999999999983,1058.4899999999998,1128.5999999999999,1139.3999999999999,1038.42,815.22,1179,594,841.68,1209.5999999999999,1101.5999999999999,984.95999999999992,1121.04,1202.1299999999999,1278,1288.8,1169.6399999999999,917.28,1321.2,666,939.95999999999992,1353.6,1226.3399999999999,1098.72,1242.54,1321.8299999999997,1398.6,1422,1286.2799999999997,1010.52,1450.8,731.69999999999993,1029.42,1481.3999999999999,1339.74,1199.5199999999998,1355.94,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,null,null,null,null,null,0,"Валовый поток посетителей","Продукт - 3",null,null,2,"шт",null,null,null,null,null,null,0,null,null,null,147189.59999999998,null,null,0,0,0,0,0,0,7.3500000000000005,10.29,38.4,34.56,43.199999999999996,65.61,88.35,99,122.1,136.61999999999998,126.00000000000001,194.4,104.39999999999999,156.23999999999998,262.8,249.48,239.03999999999996,281.87999999999994,318.06,349.2,396,369.36,307.44,453.59999999999997,241.2,347.76,525.6,508.67999999999995,475.2,554.04,612.17999999999995,666,694.8,644.75999999999988,521.63999999999987,792,410.4,594.71999999999991,878.4,816.4799999999999,748.8,868.32,943.92,1022.4,1076.3999999999999,994.68,798.83999999999992,1170,603,864.3599999999999,1270.8,1169.6399999999999,1068.48,1227.9599999999998,1354.32,1454.3999999999999,1497.6,1373.76,1098.7199999999998,1598.3999999999999,820.8,1169.2799999999997,1713.6,1568.1599999999999,1425.6,1652.3999999999999,1774.9799999999998,1904.3999999999999,1933.1999999999998,1769.04,1396.0799999999997,2023.1999999999998,1026,1454.04,2106,1914.84,1725.12,1982.8799999999997,2116.9799999999996,2257.1999999999998,2278.7999999999997,2076.84,1630.44,2358,1188,1683.36,2419.1999999999998,2203.1999999999998,1969.9199999999998,2242.08,2404.2599999999998,2556,2577.6,2339.2799999999997,1834.56,2642.4,1332,1879.9199999999998,2707.2,2452.6799999999998,2197.44,2485.08,2643.6599999999994,2797.2,2844,2572.5599999999995,2021.04,2901.6,1463.3999999999999,2058.84,2962.7999999999997,2679.48,2399.0399999999995,2711.88,0,0,0,0,0,0,0,0,0,0,0,0,0]
[367,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[368]
[369,null,null,null,null,null,0,"Долевое распределние потока по продукции",null,null,null,null,null,null,null,null,null,null,null,0]
[370,null,null,null,null,null,0,"продукция","Расчет формулой разности: 100%-сумму()",null,null,null,"%",null,null,"*","Продукт - 1","^",0,0,null,null,null,0.5499999999999986,null,null,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[371,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,"*","Продукт - 2","^",0,0,null,null,null,0.14999999999999991,"*",null,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[372,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,"*","Продукт - 3","^",0,0,null,null,null,0.29999999999999982,"*",null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[373,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[374]
[375,null,null,null,null,null,0,"Базовый прайс-лист продукции",null,null,null,null,"руб./посетитель",null,null,null,null,null,null,null,null,null,null,2478.3317194896058,null,null,2040.0000000000002,2040.0000000000002,2040.0000000000002,2040.0000000000002,2040.0000000000002,2040.0000000000002,2080.8000000000002,2080.8000000000002,2080.8000000000002,2080.8000000000002,2080.8000000000002,2080.8000000000002,2122.4160000000002,2122.4160000000002,2122.4160000000002,2122.4160000000002,2122.4160000000002,2122.4160000000002,2164.8643200000001,2164.8643200000001,2164.8643200000001,2164.8643200000001,2164.8643200000001,2164.8643200000001,2208.1616064,2208.1616064,2208.1616064,2208.1616064,2208.1616064,2208.1616064,2252.3248385280003,2252.3248385280003,2252.3248385280003,2252.3248385280003,2252.3248385280003,2252.3248385280003,2297.3713352985601,2297.3713352985601,2297.3713352985601,2297.3713352985601,2297.3713352985601,2297.3713352985601,2343.318762004531,2343.318762004531,2343.318762004531,2343.318762004531,2343.318762004531,2343.318762004531,2390.1851372446217,2390.1851372446217,2390.1851372446217,2390.1851372446217,2390.1851372446217,2390.1851372446217,2437.9888399895144,2437.9888399895144,2437.9888399895144,2437.9888399895144,2437.9888399895144,2437.9888399895144,2486.7486167893048,2486.7486167893048,2486.7486167893048,2486.7486167893048,2486.7486167893048,2486.7486167893048,2536.48358912509,2536.48358912509,2536.48358912509,2536.48358912509,2536.48358912509,2536.48358912509,2587.2132609075925,2587.2132609075925,2587.2132609075925,2587.2132609075925,2587.2132609075925,2587.2132609075925,2638.9575261257442,2638.9575261257442,2638.9575261257442,2638.9575261257442,2638.9575261257442,2638.9575261257442,2691.7366766482592,2691.7366766482592,2691.7366766482592,2691.7366766482592,2691.7366766482592,2691.7366766482592,2745.5714101812237,2745.5714101812237,2745.5714101812237,2745.5714101812237,2745.5714101812237,2745.5714101812237,2800.4828383848485,2800.4828383848485,2800.4828383848485,2800.4828383848485,2800.4828383848485,2800.4828383848485,2856.4924951525459,2856.4924951525459,2856.4924951525459,2856.4924951525459,2856.4924951525459,2856.4924951525459,2913.6223450555972,2913.6223450555972,2913.6223450555972,2913.6223450555972,2913.6223450555972,2913.6223450555972,2971.8947919567081,2971.8947919567081,2971.8947919567081,2971.8947919567081,2971.8947919567081,2971.8947919567081,0,0,0,0,0,0,0,0,0,0,0,0,0]
[376,null,null,null,null,null,0,"Базовый прайс-лист продукции","Продукт - 1",null,null,null,"руб./шт",null,null,"M",3000,null,0,null,null,null,null,3644.6054698376615,null,null,3000,3000,3000,3000,3000,3000,3060,3060,3060,3060,3060,3060,3121.2,3121.2,3121.2,3121.2,3121.2,3121.2,3183.6239999999998,3183.6239999999998,3183.6239999999998,3183.6239999999998,3183.6239999999998,3183.6239999999998,3247.29648,3247.29648,3247.29648,3247.29648,3247.29648,3247.29648,3312.2424096,3312.2424096,3312.2424096,3312.2424096,3312.2424096,3312.2424096,3378.487257792,3378.487257792,3378.487257792,3378.487257792,3378.487257792,3378.487257792,3446.0570029478395,3446.0570029478395,3446.0570029478395,3446.0570029478395,3446.0570029478395,3446.0570029478395,3514.9781430067965,3514.9781430067965,3514.9781430067965,3514.9781430067965,3514.9781430067965,3514.9781430067965,3585.2777058669326,3585.2777058669326,3585.2777058669326,3585.2777058669326,3585.2777058669326,3585.2777058669326,3656.9832599842712,3656.9832599842712,3656.9832599842712,3656.9832599842712,3656.9832599842712,3656.9832599842712,3730.1229251839559,3730.1229251839559,3730.1229251839559,3730.1229251839559,3730.1229251839559,3730.1229251839559,3804.7253836876357,3804.7253836876357,3804.7253836876357,3804.7253836876357,3804.7253836876357,3804.7253836876357,3880.8198913613883,3880.8198913613883,3880.8198913613883,3880.8198913613883,3880.8198913613883,3880.8198913613883,3958.4362891886162,3958.4362891886162,3958.4362891886162,3958.4362891886162,3958.4362891886162,3958.4362891886162,4037.6050149723878,4037.6050149723878,4037.6050149723878,4037.6050149723878,4037.6050149723878,4037.6050149723878,4118.3571152718359,4118.3571152718359,4118.3571152718359,4118.3571152718359,4118.3571152718359,4118.3571152718359,4200.7242575772734,4200.7242575772734,4200.7242575772734,4200.7242575772734,4200.7242575772734,4200.7242575772734,4284.7387427288186,4284.7387427288186,4284.7387427288186,4284.7387427288186,4284.7387427288186,4284.7387427288186,4370.433517583394,4370.433517583394,4370.433517583394,4370.433517583394,4370.433517583394,4370.433517583394,0,0,0,0,0,0,0,0,0,0,0,0,0]
[377,null,null,null,null,null,0,"Базовый прайс-лист продукции","Продукт - 2",null,null,null,"руб./шт",null,null,"M",1200,null,0,null,null,null,null,1457.8421879350619,null,null,1200,1200,1200,1200,1200,1200,1224,1224,1224,1224,1224,1224,1248.48,1248.48,1248.48,1248.48,1248.48,1248.48,1273.4495999999999,1273.4495999999999,1273.4495999999999,1273.4495999999999,1273.4495999999999,1273.4495999999999,1298.918592,1298.918592,1298.918592,1298.918592,1298.918592,1298.918592,1324.8969638400001,1324.8969638400001,1324.8969638400001,1324.8969638400001,1324.8969638400001,1324.8969638400001,1351.3949031168002,1351.3949031168002,1351.3949031168002,1351.3949031168002,1351.3949031168002,1351.3949031168002,1378.4228011791358,1378.4228011791358,1378.4228011791358,1378.4228011791358,1378.4228011791358,1378.4228011791358,1405.9912572027185,1405.9912572027185,1405.9912572027185,1405.9912572027185,1405.9912572027185,1405.9912572027185,1434.1110823467729,1434.1110823467729,1434.1110823467729,1434.1110823467729,1434.1110823467729,1434.1110823467729,1462.7933039937086,1462.7933039937086,1462.7933039937086,1462.7933039937086,1462.7933039937086,1462.7933039937086,1492.0491700735824,1492.0491700735824,1492.0491700735824,1492.0491700735824,1492.0491700735824,1492.0491700735824,1521.8901534750544,1521.8901534750544,1521.8901534750544,1521.8901534750544,1521.8901534750544,1521.8901534750544,1552.3279565445553,1552.3279565445553,1552.3279565445553,1552.3279565445553,1552.3279565445553,1552.3279565445553,1583.3745156754467,1583.3745156754467,1583.3745156754467,1583.3745156754467,1583.3745156754467,1583.3745156754467,1615.042005988955,1615.042005988955,1615.042005988955,1615.042005988955,1615.042005988955,1615.042005988955,1647.3428461087344,1647.3428461087344,1647.3428461087344,1647.3428461087344,1647.3428461087344,1647.3428461087344,1680.2897030309093,1680.2897030309093,1680.2897030309093,1680.2897030309093,1680.2897030309093,1680.2897030309093,1713.8954970915272,1713.8954970915272,1713.8954970915272,1713.8954970915272,1713.8954970915272,1713.8954970915272,1748.1734070333578,1748.1734070333578,1748.1734070333578,1748.1734070333578,1748.1734070333578,1748.1734070333578,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,null,null,null,null,null,0,"Базовый прайс-лист продукции","Продукт - 3",null,null,null,"руб./шт",null,null,"M",700,null,0,null,null,null,null,850.40794296211982,null,null,700,700,700,700,700,700,714,714,714,714,714,714,728.28,728.28,728.28,728.28,728.28,728.28,742.84559999999999,742.84559999999999,742.84559999999999,742.84559999999999,742.84559999999999,742.84559999999999,757.70251199999996,757.70251199999996,757.70251199999996,757.70251199999996,757.70251199999996,757.70251199999996,772.85656224000002,772.85656224000002,772.85656224000002,772.85656224000002,772.85656224000002,772.85656224000002,788.31369348480007,788.31369348480007,788.31369348480007,788.31369348480007,788.31369348480007,788.31369348480007,804.07996735449592,804.07996735449592,804.07996735449592,804.07996735449592,804.07996735449592,804.07996735449592,820.16156670158591,820.16156670158591,820.16156670158591,820.16156670158591,820.16156670158591,820.16156670158591,836.56479803561763,836.56479803561763,836.56479803561763,836.56479803561763,836.56479803561763,836.56479803561763,853.29609399633,853.29609399633,853.29609399633,853.29609399633,853.29609399633,853.29609399633,870.36201587625646,870.36201587625646,870.36201587625646,870.36201587625646,870.36201587625646,870.36201587625646,887.76925619378164,887.76925619378164,887.76925619378164,887.76925619378164,887.76925619378164,887.76925619378164,905.52464131765726,905.52464131765726,905.52464131765726,905.52464131765726,905.52464131765726,905.52464131765726,923.63513414401052,923.63513414401052,923.63513414401052,923.63513414401052,923.63513414401052,923.63513414401052,942.10783682689043,942.10783682689043,942.10783682689043,942.10783682689043,942.10783682689043,942.10783682689043,960.94999356342839,960.94999356342839,960.94999356342839,960.94999356342839,960.94999356342839,960.94999356342839,980.16899343469709,980.16899343469709,980.16899343469709,980.16899343469709,980.16899343469709,980.16899343469709,999.77237330339085,999.77237330339085,999.77237330339085,999.77237330339085,999.77237330339085,999.77237330339085,1019.7678207694587,1019.7678207694587,1019.7678207694587,1019.7678207694587,1019.7678207694587,1019.7678207694587,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[380,null,null,null,null,null,0,"Индексация прайс-листа"]
[381,null,null,null,null,null,0,"Индексация прайс-листа","Процент индексации/прироста",null,null,null,"%",null,null,"M",0.02,null,0]
[382,null,null,null,null,null,0,"Индексация прайс-листа","Частота индексации",null,null,null,"кол-во периодов",null,null,"*",6,null,0]
[383]
[384,null,null,null,null,null,0,"Общий оборот (GMV)",null,null,null,2,"руб.",null,null,null,null,null,null,0,null,null,null,1311502311.3728445,null,null,0,0,0,0,0,0,50979.600000000013,71371.44,266342.40000000002,239708.16000000003,299635.20000000001,455070.96,625051.5120000001,700397.28,863823.31200000003,966548.24640000006,891414.7200000002,1375325.5680000002,753372.78336,1127461.3378560001,1896421.1443200002,1800301.1685120002,1724963.8901760001,2034106.515072,2341092.93510528,2570300.1098496001,2914773.320448,2718688.5697996803,2262924.0142387198,3338740.3488767999,1810869.1701765123,2610894.952821658,3946073.1171010565,3819041.9962080773,3567682.5442283526,4159593.511793511,4688015.9468102418,5100164.3643628033,5320712.0125514651,4937510.4738236647,3994669.2778171357,6065060.3251881991,3205660.0664221984,4645395.113797782,6861237.3351492668,6377576.3426715313,5848923.6299633095,6782501.8247459149,7520478.5158264777,8145750.9477296704,8575984.2724337019,7924897.8410482677,6364584.9834549781,9321722.035254024,4900357.5683789244,7024333.4457777888,10327320.726195583,9505230.8893511184,8683141.0525066536,9979175.91984508,11226177.955633637,12055757.294194549,12413849.09501221,11387319.266001584,9107468.1341291498,13249396.630253416,6939819.0998462467,9886198.4369739499,14488394.261082515,13258707.017074671,12053370.015522428,13970951.608900996,15307505.97948586,16423629.780241396,16672002.253288526,15256279.156919891,12039855.63095957,17448166.231560804,9025234.7393500451,12790499.337626258,18525481.833402723,16843938.097755399,15175061.358233478,17442453.664680716,18994509.032436103,20252626.755101502,20446431.795820177,18634354.665100571,14629050.490247959,21157050.278455317,10872462.784317646,15405950.296808882,22140287.851701386,20163476.436370905,18028520.107813984,20519302.491130393,22443629.563383851,23860113.78303891,24061748.547402617,21837044.980589692,17125512.653291024,24666652.840493746,12682826.678477304,17899924.571623914,25776988.276256572,23353540.043369152,20923236.22849337,23662041.23284563,25675422.829098929,27166614.745298389,27621139.831127062,24984894.333320756,19628491.014170546,28180555.321377736,14496902.795164822,20395519.578240495,29350432.965364449,26543775.523840535,23765648.272319403,26864740.161371861,0,0,0,0,0,0,0,0,0,0,0,0,0]
[385,null,null,null,null,null,0,"Общий оборот (GMV)","Продукт - 1",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1060773928.3162713,null,null,0,0,0,0,0,0,41233.500000000007,57726.899999999994,215424.00000000003,193881.60000000001,242352,368072.1,505556.37000000005,566497.80000000005,698680.62,781766.96399999992,720997.20000000019,1112395.68,609345.63359999994,911917.25855999999,1533870.0432,1456125.94512,1395191.38176,1645233.2107199999,1893531.0504528005,2078919.2064960001,2357537.2444800003,2198939.2843968002,1830306.1879872,2700451.7527680001,1464673.5935251201,2111753.270664576,3191676.7858905601,3088931.0263447682,2885625.5872435202,3364377.1051271041,3791777.6040376951,4125132.941764032,4303517.0689754505,3993574.6479456113,3230982.5041168011,4905563.4983139848,2592813.2890179548,3757304.871454088,5549530.1975472011,5158333.8065725621,4730747.0536467945,5485847.0641327249,6082739.9760361221,6588475.0312519399,6936457.8674096121,6409843.8420243347,5147826.0895591732,7539628.1167495782,3963524.5038358942,5681446.1693790937,8352979.9991287803,7688054.395798699,7023128.7924686177,8071392.2881099917,9079996.8758801464,9750980.1644220613,10040613.238612816,9210331.7592659853,7366334.5202515172,10716423.745057909,5613088.9778168174,7996189.9122583419,11718554.181757918,10723954.204986867,9749049.2772607878,11300034.389552277,12381071.012819447,13283818.204607012,13484707.70486572,12339637.553391088,9738118.5250408296,14112487.393174179,7299822.2156507727,10345256.817197708,14983845.600546323,13623773.46141981,12273946.686806491,14107866.934668228,15363205.835058615,16380801.051920334,16537555.128972201,15071904.508537225,11832320.249465263,17112320.078162387,8793903.7226098608,12460695.093007186,17907585.762405537,16308694.176476469,14581891.263673078,16596494.661943702,18152935.676266354,19298621.442163825,19461708.38392859,17662315.79312402,13851517.587220682,19950969.209222883,10258168.637003701,14477880.168225225,20849034.635207526,18888892.682136815,16923205.77304611,19138415.703036908,20766886.111771192,21972997.220461931,22340627.804588061,20208370.41665649,15875985.37910853,22793096.215820223,11725436.084324488,16496376.129459227,23739320.780809481,21469230.203106318,19222215.514375985,21728833.954050768,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,null,null,null,null,null,0,"Общий оборот (GMV)","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,115720792.17995685,null,null,0,0,0,0,0,0,4498.2000000000007,6297.48,23500.799999999999,21150.720000000001,26438.399999999998,40153.32,55151.603999999999,61799.76,76219.703999999998,85283.668799999985,78654.240000000005,121352.25600000001,66474.069119999986,99481.882751999976,167331.27744000001,158850.10310399998,152202.69619199997,179479.98662399995,206567.02368576001,226791.18616319998,257185.88121600001,239884.28557055999,199669.76596224,294594.73666559998,159782.57383910401,230373.08407249922,348182.92209715204,336974.29378306557,314795.51860838401,367022.9569229568,413648.46589502133,450014.50273789442,469474.58934277634,435662.68886679393,352470.81863092375,535152.38163425284,282852.35880195868,409887.80415862775,605403.2942778765,562727.32435337035,516081.49676146841,598456.04335993365,663571.63374939503,718742.73068202974,756704.49462650297,699255.6918572,561581.02795190981,822504.88546359038,432384.49132755207,619794.12756862829,911234.18172313948,838696.84317803965,766159.50463293993,880515.5223392715,990545.11373237963,1063743.2906642249,1095339.6260304889,1004763.4646471986,803600.1294819836,1169064.4085517719,612336.97939819819,872311.626791819,1278387.7289190453,1169885.9132712944,1063532.6484284494,1232731.0243147938,1350662.2923075759,1449143.8041389466,1471059.0223489874,1346142.278551755,1062340.2027317267,1539544.0792553648,796344.24170735688,1128573.4709670225,1634601.3382414167,1486229.832154888,1338976.0021970714,1539040.0292365337,1675986.0910973032,1786996.478391309,1804096.9231606037,1644207.7645676974,1290798.5726689377,1866798.5539813517,959334.95155743929,1359348.5556007836,1953554.8104442398,1779130.2737974327,1590751.774218881,1810526.6903938581,1980320.2555926926,2105304.1573269628,2123095.4600649369,1926798.0865226199,1511074.64587862,2176469.3682788601,1119072.9422185856,1579405.1092609335,2274440.1420226386,2060606.4744149251,1846167.9025141208,2087827.1676040259,2265478.4849204929,2397054.24223221,2437159.3968641516,2204549.4999988894,1731925.67772093,2486519.5871803877,1279138.4819263078,1799604.6686682792,2589744.0851792158,2342097.8403388709,2096968.9652046529,2370418.2495328113,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,null,null,null,null,null,0,"Общий оборот (GMV)","Продукт - 3",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,135007590.87661639,null,null,0,0,0,0,0,0,5247.9000000000005,7347.0599999999995,27417.599999999999,24675.84,30844.799999999996,46845.54,64343.537999999993,72099.72,88922.987999999998,99497.613599999982,91763.280000000013,141577.63200000001,77553.080639999986,116062.19654399999,195219.82368,185325.12028799998,177569.81222399996,209393.31772799997,240994.86096671998,264589.7171904,300050.19475199998,279864.99983231997,232948.06028927999,343693.85944319994,186413.002812288,268768.59808458242,406213.40911334404,393136.6760802432,367261.438376448,428193.44974344957,482589.87687752489,525016.91986087686,547720.35423323908,508273.13701125962,411215.95506941102,624344.44523996161,329994.41860228509,478202.43818506575,706303.84332418919,656515.2117455987,602095.07955504651,698198.71725325589,774166.90604096092,838533.18579570146,882821.91039758699,815798.30716673343,655177.86594389484,959589.03304085555,504448.5732154774,723093.14883006632,1063106.5453436628,978479.65037437971,893852.75540509669,1027268.1093958168,1155635.9660211096,1241033.8391082622,1277896.2303689038,1172224.0420883982,937533.48439564754,1363908.4766437337,714393.14263123123,1017696.897923789,1491452.3504055529,1364866.8988165101,1240788.0898331911,1438186.1950339261,1575772.6743588385,1690667.7714954377,1716235.5260738186,1570499.3249770475,1239396.9031870144,1796134.7591312588,929068.28199191636,1316669.0494615263,1907034.8946149861,1733934.8041807027,1562138.6692299168,1795546.7007759558,1955317.1062801869,2084829.2247898604,2104779.7436873708,1918242.391995647,1505931.6681137607,2177931.6463115769,1119224.1101503458,1585906.6482009143,2279147.2788516129,2075651.9860970047,1855877.0699220279,2112281.1387928342,2310373.6315248082,2456188.1835481231,2476944.703409093,2247931.1009430564,1762920.4201917232,2539214.2629920035,1305585.0992550165,1842639.2941377556,2653513.4990264117,2404040.8868174129,2153862.5529331407,2435798.362204697,2643058.2324072416,2796563.2826042445,2843352.6296748435,2571974.4166653706,2020579.957341085,2900939.5183771187,1492328.2289140257,2099538.7801129925,3021368.0993757518,2732447.4803953492,2446463.7927387618,2765487.9577882797,0,0,0,0,0,0,0,0,0,0,0,0,0]
[388,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[389]
[390,null,null,null,null,null,0,"Доля продаж со скидками"]
[391,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Продукт - 1",null,0,0,null,null,null,0.19999999999999954,"*",null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[392,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Продукт - 2",null,0,0,null,null,null,0.29999999999999982,"*",null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[393,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Продукт - 3",null,0,0,null,null,null,0.39999999999999908,"*",null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[394,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[395]
[396,null,null,null,null,null,0,"Средний размер скидок"]
[397,null,null,null,null,null,0,"Средний размер скидок","Продукт - 1",null,null,null,"%",null,null,"*",0.3,null,0,null,null,null,null,0.15499999999999994,null,null,0.3,0.3,0.3,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.27999999999999997,0.27999999999999997,0.27999999999999997,0.27,0.27,0.27,0.26,0.26,0.26,0.25,0.25,0.25,0.24,0.24,0.24,0.22999999999999998,0.22999999999999998,0.22999999999999998,0.21999999999999997,0.21999999999999997,0.21999999999999997,0.21,0.21,0.21,0.19999999999999998,0.19999999999999998,0.19999999999999998,0.19,0.19,0.19,0.18,0.18,0.18,0.16999999999999998,0.16999999999999998,0.16999999999999998,0.15999999999999998,0.15999999999999998,0.15999999999999998,0.15,0.15,0.15,0.13999999999999999,0.13999999999999999,0.13999999999999999,0.12999999999999998,0.12999999999999998,0.12999999999999998,0.12,0.12,0.12,0.10999999999999999,0.10999999999999999,0.10999999999999999,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,0.09,0.09,0.09,7.9999999999999988E-2,7.9999999999999988E-2,7.9999999999999988E-2,6.9999999999999979E-2,6.9999999999999979E-2,6.9999999999999979E-2,0.06,0.06,0.06,4.9999999999999989E-2,4.9999999999999989E-2,4.9999999999999989E-2,3.999999999999998E-2,3.999999999999998E-2,3.999999999999998E-2,2.9999999999999971E-2,2.9999999999999971E-2,2.9999999999999971E-2,1.9999999999999962E-2,1.9999999999999962E-2,1.9999999999999962E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-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]
[398,null,null,null,null,null,0,"Средний размер скидок","Продукт - 2",null,null,null,"%",null,null,"*",0.4,null,0,null,null,null,null,0.20500000000000002,null,null,0.4,0.4,0.4,0.39,0.39,0.39,0.38,0.38,0.38,0.37,0.37,0.37,0.36000000000000004,0.36000000000000004,0.36000000000000004,0.35000000000000003,0.35000000000000003,0.35000000000000003,0.34,0.34,0.34,0.33,0.33,0.33,0.32,0.32,0.32,0.31000000000000005,0.31000000000000005,0.31000000000000005,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.29000000000000004,0.29000000000000004,0.29000000000000004,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.27,0.27,0.27,0.26,0.26,0.26,0.25,0.25,0.25,0.24000000000000002,0.24000000000000002,0.24000000000000002,0.23,0.23,0.23,0.22000000000000003,0.22000000000000003,0.22000000000000003,0.21000000000000002,0.21000000000000002,0.21000000000000002,0.2,0.2,0.2,0.19000000000000003,0.19000000000000003,0.19000000000000003,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.17,0.17,0.17,0.16000000000000003,0.16000000000000003,0.16000000000000003,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.13,0.13,0.13,0.12,0.12,0.12,0.11000000000000004,0.11000000000000004,0.11000000000000004,0.10000000000000003,0.10000000000000003,0.10000000000000003,9.0000000000000024E-2,9.0000000000000024E-2,9.0000000000000024E-2,8.0000000000000016E-2,8.0000000000000016E-2,8.0000000000000016E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.06,0.06,0.06,4.9999999999999989E-2,4.9999999999999989E-2,4.9999999999999989E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,null,null,null,null,null,0,"Средний размер скидок","Продукт - 3",null,null,null,"%",null,null,"*",0.5,null,0,null,null,null,null,0.30499999999999988,null,null,0.5,0.5,0.5,0.49,0.49,0.49,0.48,0.48,0.48,0.47,0.47,0.47,0.46,0.46,0.46,0.45,0.45,0.45,0.44,0.44,0.44,0.43,0.43,0.43,0.42,0.42,0.42,0.41000000000000003,0.41000000000000003,0.41000000000000003,0.4,0.4,0.4,0.39,0.39,0.39,0.38,0.38,0.38,0.37,0.37,0.37,0.36,0.36,0.36,0.35,0.35,0.35,0.33999999999999997,0.33999999999999997,0.33999999999999997,0.32999999999999996,0.32999999999999996,0.32999999999999996,0.32,0.32,0.32,0.31,0.31,0.31,0.3,0.3,0.3,0.29000000000000004,0.29000000000000004,0.29000000000000004,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.27,0.27,0.27,0.26,0.26,0.26,0.25,0.25,0.25,0.24,0.24,0.24,0.22999999999999998,0.22999999999999998,0.22999999999999998,0.21999999999999997,0.21999999999999997,0.21999999999999997,0.21000000000000002,0.21000000000000002,0.21000000000000002,0.2,0.2,0.2,0.19,0.19,0.19,0.18,0.18,0.18,0.16999999999999998,0.16999999999999998,0.16999999999999998,0.15999999999999998,0.15999999999999998,0.15999999999999998,0.14999999999999997,0.14999999999999997,0.14999999999999997,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.13,0.13,0.13,0.12,0.12,0.12,0.10999999999999999,0.10999999999999999,0.10999999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[401,null,null,null,null,null,0,"Линейные изменения размеров скидок"]
[402,null,null,null,null,null,0,"Линейные изменения размеров скидок","Коэффициент прироста",null,null,null,"%",null,null,"*",-0.01,null,0]
[403,null,null,null,null,null,0,"Линейные изменения размеров скидок","Частота приростов",null,null,null,"кол-во периодов",null,null,"*",3,null,0]
[404,null,null,null,null,null,0,"Линейные изменения размеров скидок","Максимальное значение",null,null,null,"%",null,null,"*",0.5,null,0]
[405]
[406,null,null,null,null,null,0,"Маркетинговые скидки",null,null,null,2,"руб.",null,null,null,null,null,null,0,null,null,null,24943173.512075562,null,null,0,0,0,0,0,0,3829.4676000000009,5361.2546399999992,20007.0144,17456.394240000001,21820.4928,33139.873439999996,44084.515464000004,49398.608160000003,60924.950064000004,65952.703871999998,60825.945600000014,93845.744640000004,49678.287655679997,74346.127043327986,125052.24134015999,114583.87437235199,109788.878186496,129464.89701811198,143632.93713616513,157695.47144547838,178829.91607219199,160562.54847522816,133645.63001739266,197182.0770748416,102793.45583649023,148206.68408664115,223997.67988250114,208025.46402874586,194333.76682090908,226575.50540710537,244604.12616592261,266108.57595234155,277615.9738313618,246294.64010602754,199263.50279934891,302539.47975056432,152551.70551385637,221066.15570955322,326514.17671386799,288866.69316806347,264921.83500422048,307207.43559143262,323380.57618053851,350267.29075237585,368767.32371464919,322589.95917678828,259076.04756181437,379448.92049386969,188231.381891261,269817.0435348762,396690.61377680674,343306.57447421097,313614.6238964168,360424.35381087521,379708.96026407881,407768.26142128615,419880.18997835403,359035.47803393228,287153.1129348955,417745.68198916648,202887.6525072697,289025.91901035607,423572.46751517704,357205.16551883519,324731.96865348658,376393.87275745033,377285.00031791627,404794.16928947915,410915.82024281716,341022.71056644461,269126.18469203741,390017.83341135911,181035.59094813914,256562.3690665031,371599.37089354871,299227.60620718403,269580.50177567697,309860.05921962205,293856.22797239368,313320.04921127605,316318.32719415904,245535.02617544291,192759.25351856143,278775.25072788191,118317.97735875087,167652.98852409667,240938.42662145625,205786.06833590305,183996.95521798392,209417.58718888959,213874.58760401083,227372.848991312,229294.30968701318,193322.07468110285,151611.15613648819,218372.42661731227,103700.75931225558,146358.20679151313,210764.78649409782,175151.55032526859,156924.27171370023,177465.30924634216,175197.0028338515,185372.19473262428,188473.6600241611,153583.6151665893,120657.4888812248,173227.53124023371,79306.585879431092,111575.48945743334,160564.1332811114,127253.98265841199,113935.31377611948,128792.72489128273,0,0,0,0,0,0,0,0,0,0,0,0,0]
[407,null,null,null,null,null,0,"Маркетинговые скидки","Продукт - 1",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,9029937.5901966374,null,null,0,0,0,0,0,0,2309.0760000000005,3232.7063999999996,12063.744000000002,10469.606400000001,13087.008000000002,19875.893400000001,26288.931240000005,29457.885600000005,36331.392240000001,39088.3482,36049.860000000008,55619.784,29248.5904128,43772.028410879997,73625.762073599995,66981.793475519997,64178.803560959997,75680.727693119989,83315.36621992322,91472.445085823987,103731.63875712,92355.449944665612,76872.859895462403,113418.973616256,58586.943741004805,84470.13082658303,127667.07143562239,117379.3790011012,109653.77231525378,127846.32999482997,136503.99374535703,148504.78590350514,154926.61448311622,135781.53803015078,109853.40513997123,166789.15894267548,82970.025248574544,120233.75588653079,177584.96632151041,154750.01419717688,141922.41160940382,164575.41192398177,170316.71932901142,184477.30087505429,194220.82028746913,166655.93989263268,133843.47832853848,196030.33103548901,95124.588092061458,136354.70806509824,200471.51997909072,169137.19670757136,154508.83343430958,177570.63033841981,181599.9375176029,195019.6032884412,200812.26477225628,165785.97166678775,132594.02136452732,192895.62741104234,89809.423645069066,127939.03859613345,187496.86690812666,150135.35886981609,136486.68988165099,158200.48145373183,148572.85215383334,159405.81845528417,161816.49245838865,123396.37553391086,97381.185250408278,141124.87393174178,58398.577725206153,82762.054537581629,119870.76480437053,81742.640768518773,73643.680120838864,84647.201608009287,61452.823340234339,65523.204207681221,66150.220515888679,30143.80901707448,23664.640498930548,34224.640156324807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[408,null,null,null,null,null,0,"Маркетинговые скидки","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,4113756.1122316704,null,null,0,0,0,0,0,0,512.79480000000012,717.91271999999992,2679.0911999999998,2347.7299200000002,2934.6623999999993,4457.0185199999996,5956.3732319999999,6674.3740800000005,8231.7280320000009,8954.7852239999993,8258.6952000000019,12741.986880000002,6780.3550502399994,10147.152040703997,17067.790298880002,15726.160207295999,15068.066923007998,17768.518675775995,19830.434273832961,21771.9538716672,24689.844596735998,22309.238558062083,18569.288234488322,27397.310509900803,14380.431645519362,20733.577566524931,31336.462988743689,29316.763559126706,27387.210118929412,31930.997252297246,34746.471135181797,37801.218229983133,39435.865504793219,35288.677798210309,28550.136309104826,43347.342912374486,22062.483986552776,31971.248724372967,47221.456953674366,42204.549326502776,38706.11225711013,44884.203251995023,47777.15762995644,51749.476609106139,54482.723613108217,48248.642738146802,38749.090928681777,56752.837096987736,28537.376427618437,40906.412419529472,60141.455993727213,52837.901120216498,48268.048791875219,55472.477907374108,59432.706823942775,63824.597439853489,65720.377561829329,57271.517484890326,45805.207380473075,66636.671287450998,33066.196887502709,47104.827846758235,69032.937361628443,59664.181576836017,54240.165069850918,62869.282240054483,64831.790030763652,69558.902598669447,70610.833072751411,60576.402534828987,47805.309122927705,69279.483566491428,33446.45815170899,47400.085780614943,68653.2562061395,57962.963454040626,52220.064085685786,60022.561140224811,60335.49927950291,64331.873222087124,64947.489233781736,54258.856230734033,42596.352898074962,61604.352281384621,28780.048546723188,40780.456668023515,58606.644313327204,48036.517392530688,42950.297903909799,48884.220640634187,47527.686134224627,50527.29977584711,50954.291041558499,40462.75981697502,31732.567563451023,45705.856733856061,20143.312959934538,28429.291966696801,40939.922556407495,30909.097116223867,27692.518537711807,31317.407514060382,27185.741819045936,28764.650906786545,29245.91276236984,19840.945499990023,15587.331099488383,22378.676284623507,7674.8308915578536,10797.628012009685,15538.464511075308,7026.2935210166188,6290.9068956139636,7111.2547485984405,0,0,0,0,0,0,0,0,0,0,0,0,0]
[409,null,null,null,null,null,0,"Маркетинговые скидки","Продукт - 3",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,11799479.809647253,null,null,0,0,0,0,0,0,1007.5968000000001,1410.63552,5264.1792000000005,4639.0579200000002,5798.8223999999991,8806.9615199999989,11839.210992,13266.348480000002,16361.829792000002,17909.570447999999,16517.390400000004,25483.973760000004,13649.342192639999,20426.946591743999,34358.688967679998,31875.920689536,30542.007702527997,36015.650649215997,40487.136642408957,44451.0724879872,50408.432718335993,45897.859972500482,38203.481887441922,56365.792948684801,29826.080449966081,43002.975693533197,64994.145458135055,61329.321468517941,57292.784386725885,66798.178159978139,73353.661285383787,79802.571818853292,83253.49384345235,75224.424277666432,60859.961350272839,92402.977895514327,47519.196278729047,68861.151098649469,101707.75343868324,91912.129644383822,84293.311137706507,97747.820415455819,105286.69922157067,114040.51326821541,120063.77981407182,107685.3765460088,86483.478304594115,126665.75236139292,64569.417371581112,92555.923050248501,136077.63780398885,121331.47664642308,110837.74167023199,127381.24556508129,138676.31592253316,148924.06069299148,153347.54764426846,135977.98888225423,108753.88418989512,158213.38329067314,80012.031974697908,113982.05256746439,167042.66324542195,147405.62507218312,134005.11370198466,155324.10906366401,163880.35813331924,175829.44823552555,178488.49471167714,157049.93249770475,123939.69031870144,179613.47591312591,89190.555071223978,126400.22874830653,183075.34988303867,159522.00198462463,143716.75756915234,165190.29647138793,172067.90535265644,183464.97178150772,185220.6174444886,161132.36092763438,126498.26012155593,182946.2582901725,89537.928812027676,126872.53185607317,182331.78230812904,157749.55094337236,141046.65731407411,160533.36654825541,166346.90146978619,176845.54921546488,178340.01864545469,152859.31486412784,119878.58857303718,172666.56988345622,83557.446352321043,117928.91482481634,169824.86393769033,144242.45320904473,129231.75317598842,146147.90173228178,148011.26101480555,156607.54382583773,159227.74726179126,133742.66966659928,105070.15778173642,150848.85495561021,71631.754987873239,100777.86144542365,145025.66877003608,120227.68913739537,107644.40688050551,121681.47014268429,0,0,0,0,0,0,0,0,0,0,0,0,0]
[410,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[411]
[412,null,null,null,null,null,0,"Доля скидок в общем обороте",null,null,null,2,"%",null,null,null,null,null,null,null,null,null,null,1.9018779681726779E-2,null,null,0,0,0,0,0,0,7.5117647058823525E-2,7.5117647058823511E-2,7.5117647058823525E-2,7.2823529411764704E-2,7.2823529411764704E-2,7.282352941176469E-2,7.0529411764705882E-2,7.0529411764705882E-2,7.0529411764705882E-2,6.8235294117647047E-2,6.8235294117647061E-2,6.8235294117647047E-2,6.5941176470588225E-2,6.5941176470588225E-2,6.5941176470588225E-2,6.364705882352939E-2,6.3647058823529418E-2,6.3647058823529404E-2,6.1352941176470589E-2,6.1352941176470575E-2,6.1352941176470582E-2,5.9058823529411761E-2,5.9058823529411775E-2,5.9058823529411768E-2,5.6764705882352925E-2,5.6764705882352932E-2,5.6764705882352939E-2,5.4470588235294118E-2,5.4470588235294111E-2,5.4470588235294118E-2,5.2176470588235296E-2,5.2176470588235289E-2,5.2176470588235303E-2,4.9882352941176475E-2,4.9882352941176475E-2,4.9882352941176475E-2,4.7588235294117646E-2,4.7588235294117633E-2,4.758823529411764E-2,4.5294117647058825E-2,4.5294117647058825E-2,4.5294117647058825E-2,4.2999999999999997E-2,4.3000000000000003E-2,4.3000000000000003E-2,4.0705882352941175E-2,4.0705882352941168E-2,4.0705882352941175E-2,3.8411764705882347E-2,3.8411764705882347E-2,3.8411764705882347E-2,3.6117647058823525E-2,3.6117647058823532E-2,3.6117647058823525E-2,3.3823529411764697E-2,3.3823529411764697E-2,3.3823529411764697E-2,3.1529411764705882E-2,3.1529411764705875E-2,3.1529411764705882E-2,2.9235294117647061E-2,2.9235294117647061E-2,2.9235294117647057E-2,2.6941176470588232E-2,2.6941176470588236E-2,2.6941176470588232E-2,2.4647058823529418E-2,2.4647058823529414E-2,2.4647058823529411E-2,2.2352941176470589E-2,2.2352941176470586E-2,2.2352941176470586E-2,2.0058823529411764E-2,2.0058823529411761E-2,2.0058823529411764E-2,1.7764705882352936E-2,1.7764705882352932E-2,1.7764705882352936E-2,1.5470588235294111E-2,1.5470588235294111E-2,1.5470588235294109E-2,1.31764705882353E-2,1.31764705882353E-2,1.3176470588235298E-2,1.0882352941176471E-2,1.0882352941176471E-2,1.088235294117647E-2,1.0205882352941176E-2,1.0205882352941177E-2,1.0205882352941176E-2,9.5294117647058835E-3,9.5294117647058835E-3,9.5294117647058835E-3,8.8529411764705877E-3,8.8529411764705895E-3,8.8529411764705877E-3,8.176470588235292E-3,8.176470588235292E-3,8.176470588235292E-3,7.499999999999998E-3,7.499999999999998E-3,7.4999999999999971E-3,6.8235294117647049E-3,6.8235294117647049E-3,6.8235294117647049E-3,6.14705882352941E-3,6.14705882352941E-3,6.1470588235294117E-3,5.4705882352941186E-3,5.4705882352941203E-3,5.4705882352941177E-3,4.7941176470588237E-3,4.7941176470588228E-3,4.7941176470588228E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[413,null,null,null,null,null,0,"Доля скидок в общем обороте","Продукт - 1",null,null,2,"%",null,null,null,null,null,null,null,null,null,null,8.5125938233884917E-3,null,null,0,0,0,0,0,0,5.6000000000000001E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.3999999999999999E-2,5.4000000000000006E-2,5.4000000000000006E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,0.05,4.9999999999999996E-2,0.05,4.8000000000000008E-2,4.7999999999999994E-2,4.8000000000000001E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.3999999999999997E-2,4.3999999999999991E-2,4.3999999999999997E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.1999999999999996E-2,0.04,3.9999999999999994E-2,3.9999999999999994E-2,3.8000000000000006E-2,3.8000000000000006E-2,3.8000000000000006E-2,3.6000000000000004E-2,3.5999999999999997E-2,3.6000000000000004E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.1999999999999994E-2,3.1999999999999994E-2,3.1999999999999994E-2,3.0000000000000002E-2,2.9999999999999995E-2,3.0000000000000002E-2,2.8000000000000001E-2,2.7999999999999997E-2,2.8000000000000001E-2,2.5999999999999995E-2,2.5999999999999995E-2,2.5999999999999999E-2,2.4E-2,2.3999999999999997E-2,2.4E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.7999999999999999E-2,1.5999999999999997E-2,1.5999999999999997E-2,1.5999999999999997E-2,1.3999999999999997E-2,1.3999999999999997E-2,1.3999999999999997E-2,1.1999999999999999E-2,1.2000000000000002E-2,1.2E-2,9.9999999999999985E-3,9.9999999999999985E-3,9.9999999999999985E-3,7.9999999999999967E-3,7.9999999999999967E-3,7.9999999999999967E-3,5.9999999999999941E-3,5.9999999999999932E-3,5.9999999999999941E-3,3.9999999999999923E-3,3.9999999999999931E-3,3.9999999999999923E-3,2.0000000000000018E-3,2.0000000000000018E-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]
[414,null,null,null,null,null,0,"Доля скидок в общем обороте","Продукт - 2",null,null,2,"%",null,null,null,null,null,null,null,null,null,null,3.5548979874199166E-2,null,null,0,0,0,0,0,0,0.114,0.11399999999999999,0.11399999999999999,0.111,0.11099999999999999,0.11099999999999999,0.108,0.108,0.10800000000000001,0.10500000000000001,0.10500000000000002,0.10500000000000001,0.10200000000000001,0.10199999999999999,0.10200000000000001,9.9000000000000005E-2,9.9000000000000005E-2,9.8999999999999991E-2,9.6000000000000002E-2,9.6000000000000002E-2,9.5999999999999988E-2,9.3000000000000013E-2,9.3000000000000013E-2,9.3000000000000013E-2,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,8.7000000000000008E-2,8.7000000000000008E-2,8.7000000000000008E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.4000000000000019E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000016E-2,7.8E-2,7.8E-2,7.8E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.2000000000000008E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.3E-2,6.3E-2,6.3E-2,0.06,0.06,0.06,5.7000000000000009E-2,5.7000000000000009E-2,5.7000000000000002E-2,5.4000000000000013E-2,5.4000000000000013E-2,5.3999999999999999E-2,5.1000000000000004E-2,5.0999999999999997E-2,5.1000000000000004E-2,4.8000000000000008E-2,4.8000000000000008E-2,4.8000000000000008E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.1999999999999996E-2,3.9E-2,3.9E-2,3.9E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.6000000000000004E-2,3.3000000000000008E-2,3.3000000000000015E-2,3.3000000000000008E-2,3.0000000000000009E-2,3.0000000000000006E-2,3.0000000000000006E-2,2.7000000000000003E-2,2.7000000000000007E-2,2.700000000000001E-2,2.4E-2,2.4E-2,2.4000000000000007E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.0999999999999998E-2,1.7999999999999995E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.4999999999999996E-2,1.4999999999999998E-2,1.4999999999999996E-2,1.2000000000000009E-2,1.2000000000000011E-2,1.2000000000000009E-2,9.000000000000008E-3,9.000000000000008E-3,9.0000000000000063E-3,6.0000000000000053E-3,6.0000000000000053E-3,6.0000000000000053E-3,3.0000000000000027E-3,3.0000000000000022E-3,3.0000000000000027E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[415,null,null,null,null,null,0,"Доля скидок в общем обороте","Продукт - 3",null,null,2,"%",null,null,null,null,null,null,null,null,null,null,8.7398639832265521E-2,null,null,0,0,0,0,0,0,0.192,0.19200000000000003,0.19200000000000003,0.188,0.188,0.18799999999999997,0.18400000000000002,0.18400000000000002,0.18400000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.17600000000000002,0.17600000000000002,0.17599999999999999,0.17200000000000001,0.17200000000000001,0.17200000000000001,0.16800000000000001,0.16800000000000001,0.16799999999999998,0.16400000000000003,0.16400000000000001,0.16400000000000003,0.16,0.16000000000000003,0.16000000000000003,0.156,0.156,0.156,0.152,0.15200000000000002,0.15200000000000002,0.14800000000000002,0.14800000000000002,0.14800000000000002,0.14399999999999999,0.14399999999999999,0.14399999999999999,0.14000000000000001,0.13999999999999999,0.13999999999999999,0.13599999999999998,0.13600000000000001,0.13599999999999998,0.13199999999999998,0.13200000000000001,0.13199999999999998,0.128,0.128,0.128,0.124,0.124,0.12400000000000001,0.12000000000000001,0.12000000000000001,0.12,0.11600000000000002,0.11600000000000001,0.11600000000000002,0.11200000000000002,0.11200000000000002,0.11200000000000002,0.10800000000000001,0.10800000000000001,0.108,0.10400000000000002,0.10400000000000001,0.10400000000000001,0.1,0.1,0.10000000000000002,9.6000000000000002E-2,9.6000000000000002E-2,9.6000000000000002E-2,9.1999999999999985E-2,9.1999999999999998E-2,9.1999999999999998E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999981E-2,8.4000000000000019E-2,8.4000000000000019E-2,8.4000000000000019E-2,0.08,8.0000000000000016E-2,0.08,7.5999999999999998E-2,7.5999999999999998E-2,7.5999999999999998E-2,7.1999999999999995E-2,7.2000000000000008E-2,7.1999999999999995E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.7999999999999991E-2,6.3999999999999987E-2,6.3999999999999987E-2,6.3999999999999987E-2,5.9999999999999984E-2,5.9999999999999991E-2,5.9999999999999984E-2,5.6000000000000008E-2,5.6000000000000008E-2,5.6000000000000008E-2,5.2000000000000005E-2,5.1999999999999998E-2,5.2000000000000011E-2,4.8000000000000001E-2,4.8000000000000008E-2,4.7999999999999994E-2,4.4000000000000004E-2,4.3999999999999997E-2,4.3999999999999997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[416,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[417]
[418,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок",null,null,null,2,"руб.",null,null,null,null,null,null,0,null,null,null,1286559137.8607688,null,null,0,0,0,0,0,0,47150.13240000001,66010.185360000003,246335.38560000004,222251.76576000004,277814.7072,421931.08656000003,580966.99653600005,650998.67183999997,802898.36193600006,900595.54252800008,830588.77440000023,1281479.8233600003,703694.49570432003,1053115.210812672,1771368.9029798403,1685717.2941396483,1615175.0119895041,1904641.618053888,2197459.9979691147,2412604.6384041216,2735943.4043758078,2558126.021324452,2129278.384221327,3141558.2718019583,1708075.7143400221,2462688.2687350167,3722075.4372185552,3611016.5321793314,3373348.7774074436,3933018.0063864058,4443411.8206443191,4834055.7884104615,5043096.038720103,4691215.8337176368,3795405.7750177868,5762520.8454376347,3053108.3609083421,4424328.9580882285,6534723.1584353987,6088709.6495034676,5584001.7949590888,6475294.3891544826,7197097.9396459395,7795483.6569772949,8207216.9487190526,7602307.8818714796,6105508.935893164,8942273.1147601549,4712126.1864876635,6754516.4022429129,9930630.1124187764,9161924.3148769066,8369526.4286102364,9618751.5660342053,10846468.995369557,11647989.032773264,11993968.905033857,11028283.787967652,8820315.021194255,12831650.948264249,6736931.4473389769,9597172.5179635938,14064821.793567339,12901501.851555835,11728638.046868941,13594557.736143546,14930220.979167944,16018835.610951917,16261086.43304571,14915256.446353447,11770729.446267532,17058148.398149446,8844199.1484019067,12533936.968559755,18153882.462509174,16544710.491548214,14905480.856457802,17132593.605461095,18700652.804463711,19939306.705890227,20130113.468626019,18388819.638925128,14436291.236729398,20878275.027727436,10754144.806958895,15238297.308284786,21899349.425079931,19957690.368035004,17844523.152596001,20309884.903941505,22229754.975779839,23632740.934047598,23832454.237715602,21643722.905908588,16973901.497154538,24448280.413876433,12579125.919165049,17753566.364832401,25566223.489762474,23178388.493043885,20766311.95677967,23484575.923599288,25500225.826265078,26981242.550565764,27432666.1711029,24831310.718154166,19507833.525289319,28007327.790137503,14417596.209285391,20283944.088783063,29189868.832083337,26416521.541182123,23651712.958543282,26735947.436480578,0,0,0,0,0,0,0,0,0,0,0,0,0]
[419,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Продукт - 1",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1051743990.7260749,null,null,0,0,0,0,0,0,38924.424000000006,54494.193599999991,203360.25600000002,183411.99360000002,229264.992,348196.20659999998,479267.43876000005,537039.91440000001,662349.22776000004,742678.61579999991,684947.3400000002,1056775.8959999999,580097.04318719998,868145.23014911998,1460244.2811264,1389144.1516444799,1331012.5781990399,1569552.4830268798,1810215.6842328773,1987446.7614101761,2253805.6057228805,2106583.8344521346,1753433.3280917376,2587032.7791517442,1406086.6497841151,2027283.1398379928,3064009.7144549377,2971551.6473436672,2775971.8149282662,3236530.7751322743,3655273.6102923378,3976628.155860527,4148590.4544923343,3857793.1099154605,3121129.09897683,4738774.3393713096,2509843.2637693803,3637071.115567557,5371945.2312256908,5003583.7923753848,4588824.6420373907,5321271.6522087427,5912423.2567071104,6403997.7303768853,6742237.0471221432,6243187.9021317018,5013982.6112306351,7343597.7857140889,3868399.9157438325,5545091.4613139955,8152508.4791496899,7518917.1990911281,6868619.9590343079,7893821.6577715715,8898396.9383625444,9555960.5611336194,9839800.9738405589,9044545.7875991985,7233740.4988869894,10523528.117646866,5523279.5541717485,7868250.8736622082,11531057.31484979,10573818.846117051,9612562.5873791371,11141833.908098545,12232498.160665613,13124412.386151727,13322891.212407332,12216241.177857177,9640737.3397904206,13971362.519242438,7241423.6379255662,10262494.762660127,14863974.835741952,13542030.820651291,12200303.006685652,14023219.733060218,15301753.011718381,16315277.847712653,16471404.908456312,15041760.69952015,11808655.608966332,17078095.438006062,8793903.7226098608,12460695.093007186,17907585.762405537,16308694.176476469,14581891.263673078,16596494.661943702,18152935.676266354,19298621.442163825,19461708.38392859,17662315.79312402,13851517.587220682,19950969.209222883,10258168.637003701,14477880.168225225,20849034.635207526,18888892.682136815,16923205.77304611,19138415.703036908,20766886.111771192,21972997.220461931,22340627.804588061,20208370.41665649,15875985.37910853,22793096.215820223,11725436.084324488,16496376.129459227,23739320.780809481,21469230.203106318,19222215.514375985,21728833.954050768,0,0,0,0,0,0,0,0,0,0,0,0,0]
[420,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,111607036.06772517,null,null,0,0,0,0,0,0,3985.4052000000006,5579.5672799999993,20821.7088,18802.99008,23503.7376,35696.301480000002,49195.230768000001,55125.385920000001,67987.975967999999,76328.883575999993,70395.544800000003,108610.26912000001,59693.714069759983,89334.730711295982,150263.48714112001,143123.94289670399,137134.62926899196,161711.46794822396,186736.58941192704,205019.23229153277,232496.03661926402,217575.0470124979,181100.47772775168,267197.42615569918,145402.14219358464,209639.50650597428,316846.45910840837,307657.53022393887,287408.30848945462,335091.95967065956,378901.99475983955,412213.2845079113,430038.7238379831,400374.01106858364,323920.68232181889,491805.03872187837,260789.8748154059,377916.55543425481,558181.83732420218,520522.77502686757,477375.38450435828,553571.84010793862,615794.47611943854,666993.25407292356,702221.7710133947,651007.04911905318,522831.93702322803,765752.04836660263,403847.11489993363,578887.71514909877,851092.72572941228,785858.94205782318,717891.45584106469,825043.04443189735,931112.40690843691,999918.69322437141,1029619.2484686596,947491.94716230826,757794.92210151057,1102427.737264321,579270.78251069551,825206.79894506081,1209354.7915574168,1110221.7316944585,1009292.4833585985,1169861.7420747392,1285830.5022768122,1379584.9015402771,1400448.1892762361,1285565.876016926,1014534.893608799,1470264.5956888734,762897.78355564794,1081173.3851864075,1565948.0820352773,1428266.8687008473,1286755.9381113856,1479017.4680963089,1615650.5918178002,1722664.605169222,1739149.4339268219,1589948.9083369635,1248202.2197708627,1805194.201699967,930554.90301071608,1318568.0989327601,1894948.1661309125,1731093.7564049019,1547801.4763149712,1761642.4697532239,1932792.5694584681,2054776.8575511158,2072141.1690233783,1886335.3267056448,1479342.0783151689,2130763.5115450039,1098929.6292586511,1550975.8172942367,2233500.2194662313,2029697.3772987013,1818475.383976409,2056509.7600899655,2238292.7431014469,2368289.5913254237,2407913.4841017816,2184708.5544988993,1716338.3466214417,2464140.9108957644,1271463.6510347498,1788807.0406562695,2574205.6206681402,2335071.546817854,2090678.0583090389,2363306.9947842127,0,0,0,0,0,0,0,0,0,0,0,0,0]
[421,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Продукт - 3",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,123208111.06696908,null,null,0,0,0,0,0,0,4240.3032000000003,5936.4244799999997,22153.4208,20036.782080000001,25045.977599999998,38038.578480000004,52504.327007999993,58833.371520000001,72561.158207999993,81588.043151999984,75245.88960000001,116093.65824,63903.738447359989,95635.249952255996,160861.13471232,153449.19959846398,147027.80452147196,173377.66707878397,200507.72432431101,220138.6447024128,249641.76203366398,233967.13985981949,194744.57840183808,287328.06649451517,156586.92236232193,225765.62239104923,341219.26365520898,331807.35461172526,309968.65398972214,361395.27158347145,409236.21559214109,445214.3480420236,464466.86038978671,433048.71273359319,350355.99371913821,531941.46734444727,282475.22232355602,409341.28708641627,604596.08988550596,564603.08210121491,517801.76841734,600450.89683780004,668880.2068193903,724492.67252748599,762758.13058351516,708112.93062072457,568694.38763930066,832923.28067946259,439879.15584389627,630537.22577981779,927028.90753967396,857148.1737279566,783015.01373486465,899886.86383073556,1016959.6500985764,1092109.7784152706,1124548.6827246353,1036246.053206144,828779.60020575242,1205695.0933530605,634381.11065653327,903714.84535632457,1324409.6871601311,1217461.273744327,1106782.9761312064,1282862.0859702621,1411892.3162255192,1514838.3232599122,1537747.0313621415,1413449.3924793429,1115457.2128683128,1616521.2832181328,839877.72692069237,1190268.8207132197,1723959.5447319476,1574412.802196078,1418421.9116607644,1630356.404304568,1783249.2009275304,1901364.2530083526,1919559.1262428821,1757110.0310680126,1379433.4079922047,1994985.3880214044,1029686.1813383182,1459034.1163448412,2096815.4965434838,1917902.4351536324,1714830.4126079539,1951747.7722445789,2144026.7300550221,2279342.6343326583,2298604.6847636383,2095071.7860789285,1643041.831618686,2366547.6931085475,1222027.6529026956,1724710.3793129392,2483688.6350887213,2259798.433608368,2024630.7997571523,2289650.4604724152,2495046.971392436,2639955.7387784068,2684124.882413052,2438231.7469987711,1915509.7995593485,2750090.6634215084,1420696.4739261526,1998760.9186675688,2876342.4306057156,2612219.7912579537,2338819.3858582564,2643806.4876455953,0,0,0,0,0,0,0,0,0,0,0,0,0]
[422,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[423]
[424,null,null,null,null,null,0,"Подготовка рекламных материалов",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,700000,null,null,0,0,0,40000,10000,40000,10000,0,40000,10000,0,0,40000,10000,0,0,0,40000,10000,0,0,0,0,40000,10000,0,0,0,0,0,40000,10000,0,0,0,0,0,0,40000,10000,0,0,0,0,0,0,0,40000,10000,0,0,0,0,0,0,0,0,40000,10000,0,0,0,0,0,0,0,0,0,40000,10000,0,0,0,0,0,0,0,0,0,0,40000,10000,0,0,0,0,0,0,0,0,0,0,0,40000,10000,0,0,0,0,0,0,0,0,0,0,0,0,40000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[425,null,null,null,null,null,0,"Подготовка рекламных материалов","Распределение расхода для одного запуска",null,null,null,"руб.",null,null,null,"процесс",null,null,0,0,null,null,50000,null,null,0,40000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[426,null,null,null,null,null,0,"Подготовка рекламных материалов","Распределение расхода для одного запуска","Сумма расхода для одного запуска по этой статье",null,null,"руб.",null,null,"*",50000,null,0,null,null,null,null,null,"обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,40000,0]
[427,null,null,null,null,null,0,"Подготовка рекламных материалов","Распределение расхода для одного запуска","Процентное распределение расхода по периодам",null,null,"%",null,null,null,null,null,null,0,null,null,null,1,"*",null,null,0.8,0.2]
[428]
[429,null,null,null,null,null,0,"Подготовка рекламных материалов",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,700000,null,null,0,0,3999.9999999999995,9000,34000,16000,30000,11000,9000,30000,7000,3999.9999999999995,9000,30000,7000,0,3999.9999999999995,9000,30000,7000,0,0,3999.9999999999995,9000,30000,7000,0,0,0,3999.9999999999995,9000,30000,7000,0,0,0,0,3999.9999999999995,9000,30000,7000,0,0,0,0,0,3999.9999999999995,9000,30000,7000,0,0,0,0,0,0,3999.9999999999995,9000,30000,7000,0,0,0,0,0,0,0,3999.9999999999995,9000,30000,7000,0,0,0,0,0,0,0,0,3999.9999999999995,9000,30000,7000,0,0,0,0,0,0,0,0,0,3999.9999999999995,9000,30000,7000,0,0,0,0,0,0,0,0,0,0,3999.9999999999995,9000,30000,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[430,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков"]
[431,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]
[432,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]
[433,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]
[434,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]
[435,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]
[436,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]
[437]
[438,null,null,null,null,null,0,"Подготовка рекламных материалов",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,391732.54281949927,null,null,0,0,0,0,0,0,57.64163372859025,57.64163372859025,131.75230566534913,131.75230566534913,164.69038208168644,222.33201581027669,255.27009222661394,271.73913043478257,304.67720685111988,378.78787878787875,411.72595520421612,444.66403162055337,477.60210803689063,510.54018445322788,601.1198945981555,634.05797101449275,683.46508563899863,716.403162055336,765.81027667984199,798.74835309617924,905.79710144927537,938.73517786561263,1004.6113306982872,1037.5494071146245,1103.425559947299,1136.3636363636363,1202.239789196311,1292.8194993412383,1358.695652173913,1408.102766798419,1473.9789196310937,1523.3860342555995,1589.262187088274,1638.66930171278,1704.5454545454547,1811.5942028985507,1877.4703557312253,1943.3465085639,2009.2226613965745,2075.098814229249,2140.9749670619235,2206.851119894598,2272.7272727272725,2338.6034255599475,2462.1212121212129,2527.997364953887,2610.34255599473,2676.2187088274045,2758.5638998682475,2824.4400527009225,2906.785243741766,2972.66139657444,3055.0065876152835,3120.882740447958,3260.869565217391,3326.7457180500651,3425.5599472990775,3491.4361001317529,3590.2503293807645,3656.1264822134385,3754.9407114624505,3820.816864295125,3919.631093544137,3985.507246376812,4076.086956521739,4199.604743083004,4273.715415019763,4356.060606060606,4421.9367588932801,4496.04743083004,4561.923583662714,4627.799736495389,4693.6758893280639,4751.317523056653,4817.193675889328,4866.600790513834,4932.4769433465081,5039.5256916996041,5097.167325428195,5163.04347826087,5212.450592885376,5278.32674571805,5327.733860342556,5393.6100131752301,5434.782608695652,5500.658761528327,5533.5968379446649,5599.472990777339,5632.4110671936751,5698.28722002635,5788.866930171278,5846.5085638998689,5895.9156785243749,5945.3227931488791,5994.7299077733851,6044.137022397892,6093.544137022398,6142.9512516469049,6192.3583662714109,6233.530961791831,6282.9380764163361,6315.8761528326741,6365.283267457181,6398.221343873518,6505.270092226614,6538.208168642951,6604.0843214756251,6637.022397891963,6694.6640316205539,6727.602108036891,6777.0092226613961,6809.9472990777331,6859.3544137022391,6892.292490118577,0,0,0,0,0,0,0,0,0,0,0,0,0]
[439,null,null,null,null,null,0,"Подготовка рекламных материалов","Применяется процентное распределение трафика"]
[440,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,0.99999999999999889,null,null,0,0,0,0,1.152832674571805E-3,1.152832674571805E-3,1.4822134387351778E-3,1.4822134387351778E-3,1.8115942028985507E-3,1.8115942028985507E-3,2.1409749670619235E-3,2.1409749670619235E-3,2.4703557312252965E-3,2.4703557312252965E-3,2.7997364953886695E-3,2.7997364953886695E-3,3.129117259552042E-3,3.129117259552042E-3,3.458498023715415E-3,3.458498023715415E-3,3.787878787878788E-3,3.787878787878788E-3,4.117259552042161E-3,4.117259552042161E-3,4.4466403162055339E-3,4.4466403162055339E-3,4.7760210803689061E-3,4.7760210803689061E-3,5.105401844532279E-3,5.105401844532279E-3,5.434782608695652E-3,5.434782608695652E-3,5.764163372859025E-3,5.764163372859025E-3,6.093544137022398E-3,6.093544137022398E-3,6.422924901185771E-3,6.422924901185771E-3,6.7523056653491439E-3,6.7523056653491439E-3,7.0816864295125161E-3,7.0816864295125161E-3,7.411067193675889E-3,7.411067193675889E-3,7.740447957839262E-3,7.740447957839262E-3,8.0698287220026359E-3,8.0698287220026359E-3,8.399209486166008E-3,8.399209486166008E-3,8.7285902503293801E-3,8.7285902503293801E-3,9.057971014492754E-3,9.057971014492754E-3,9.3873517786561261E-3,9.3873517786561261E-3,9.7167325428194999E-3,9.7167325428194999E-3,1.0046113306982872E-2,1.0046113306982872E-2,1.0375494071146246E-2,1.0375494071146246E-2,1.0704874835309618E-2,1.0704874835309618E-2,1.103425559947299E-2,1.103425559947299E-2,1.1363636363636364E-2,1.1363636363636364E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[441,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,0,0,0,0,0,0,0,0,0,0,0,0,0,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,568.18181818181824,568.18181818181824,551.7127799736495,551.7127799736495,535.24374176548088,535.24374176548088,518.77470355731225,518.77470355731225,502.30566534914362,502.30566534914362,485.836627140975,485.836627140975,469.36758893280631,469.36758893280631,452.89855072463769,452.89855072463769,436.429512516469,436.429512516469,419.96047430830038,419.96047430830038,403.49143610013181,403.49143610013181,387.02239789196312,387.02239789196312,370.55335968379444,370.55335968379444,354.08432147562581,354.08432147562581,337.61528326745719,337.61528326745719,321.14624505928856,321.14624505928856,304.67720685111988,304.67720685111988,288.20816864295125,288.20816864295125,271.73913043478262,271.73913043478262,255.27009222661394,255.27009222661394,238.80105401844531,238.80105401844531,222.33201581027669,222.33201581027669,205.86297760210806,205.86297760210806,189.39393939393941,189.39393939393941,172.92490118577075,172.92490118577075,156.4558629776021,156.4558629776021,139.98682476943347,139.98682476943347,123.51778656126483,123.51778656126483,107.04874835309617,107.04874835309617,90.579710144927532,90.579710144927532,74.110671936758891,74.110671936758891,57.64163372859025,57.64163372859025,0,0,0,0]
[442,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[443]
[444,null,null,null,null,null,0,"Съемка видео-роликов",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,280000,null,null,0,0,0,20000,0,20000,0,0,20000,0,0,0,20000,0,0,0,0,20000,0,0,0,0,0,20000,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[445,null,null,null,null,null,0,"Съемка видео-роликов","Распределение расхода для одного запуска",null,null,null,"руб.",null,null,null,"процесс",null,null,0,0,null,null,20000,null,null,0,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[446,null,null,null,null,null,0,"Съемка видео-роликов","Распределение расхода для одного запуска","Сумма расхода для одного запуска по этой статье",null,null,"руб.",null,null,"*",20000,null,0,null,null,null,null,null,"обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20000,0]
[447,null,null,null,null,null,0,"Съемка видео-роликов","Распределение расхода для одного запуска","Процентное распределение расхода по периодам",null,null,"%",null,null,null,null,null,null,0,null,null,null,1,"*",null,0,1]
[448]
[449,null,null,null,null,null,0,"Съемка видео-роликов",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,280000,null,null,0,0,1999.9999999999998,4000,16000,4000,14000,1999.9999999999998,4000,14000,0,1999.9999999999998,4000,14000,0,0,1999.9999999999998,4000,14000,0,0,0,1999.9999999999998,4000,14000,0,0,0,0,1999.9999999999998,4000,14000,0,0,0,0,0,1999.9999999999998,4000,14000,0,0,0,0,0,0,1999.9999999999998,4000,14000,0,0,0,0,0,0,0,1999.9999999999998,4000,14000,0,0,0,0,0,0,0,0,1999.9999999999998,4000,14000,0,0,0,0,0,0,0,0,0,1999.9999999999998,4000,14000,0,0,0,0,0,0,0,0,0,0,1999.9999999999998,4000,14000,0,0,0,0,0,0,0,0,0,0,0,1999.9999999999998,4000,14000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[450,null,null,null,null,null,0,"Съемка видео-роликов","Задаем через указание % предоплаты и сроков"]
[451,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]
[452,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]
[453,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]
[454,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]
[455,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]
[456,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]
[457]
[458,null,null,null,null,null,0,"Съемка видео-роликов",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,156693.01712779974,null,null,0,0,0,0,0,0,23.056653491436101,23.056653491436101,52.700922266139656,52.700922266139656,65.876152832674563,88.932806324110658,102.10803689064559,108.69565217391303,121.87088274044797,151.51515151515153,164.69038208168641,177.86561264822134,191.04084321475625,204.21607378129119,240.44795783926216,253.62318840579707,273.38603425559944,286.56126482213438,306.32411067193675,319.49934123847169,362.31884057971013,375.49407114624512,401.84453227931488,415.01976284584981,441.37022397891957,454.5454545454545,480.89591567852437,517.12779973649549,543.47826086956525,563.24110671936751,589.59156785243738,609.35441370223975,635.70487483530962,655.467720685112,681.81818181818176,724.63768115942014,750.98814229249001,777.33860342555988,803.68906455862975,830.03952569169974,856.38998682476938,882.74044795783914,909.09090909090912,935.44137022397888,984.84848484848487,1011.1989459815549,1044.1370223978918,1070.4874835309615,1103.425559947299,1129.7760210803688,1162.7140974967062,1189.064558629776,1222.0026350461133,1248.3530961791832,1304.3478260869565,1330.6982872200265,1370.223978919631,1396.5744400527008,1436.1001317523057,1462.4505928853755,1501.9762845849802,1528.3267457180502,1567.8524374176548,1594.2028985507247,1630.4347826086957,1679.8418972332017,1709.4861660079048,1742.4242424242423,1768.774703557312,1798.4189723320158,1824.7694334650857,1851.1198945981555,1877.4703557312253,1900.5270092226615,1926.8774703557312,1946.6403162055337,1972.9907773386035,2015.8102766798418,2038.8669301712778,2065.217391304348,2084.98023715415,2111.33069828722,2131.0935441370225,2157.444005270092,2173.9130434782605,2200.2635046113305,2213.4387351778655,2239.7891963109355,2252.9644268774705,2279.3148880105405,2315.546772068511,2338.6034255599475,2358.36627140975,2378.1291172595525,2397.8919631093545,2417.6548089591565,2437.417654808959,2457.1805006587615,2476.943346508564,2493.4123847167325,2513.175230566535,2526.35046113307,2546.1133069828725,2559.2885375494075,2602.108036890646,2615.283267457181,2641.6337285902509,2654.8089591567855,2677.865612648221,2691.040843214756,2710.8036890645585,2723.9789196310935,2743.741765480896,2756.916996047431,0,0,0,0,0,0,0,0,0,0,0,0,0]
[459,null,null,null,null,null,0,"Съемка видео-роликов","Применяется процентное распределение трафика"]
[460,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,0.99999999999999889,null,null,0,0,0,0,1.152832674571805E-3,1.152832674571805E-3,1.4822134387351778E-3,1.4822134387351778E-3,1.8115942028985507E-3,1.8115942028985507E-3,2.1409749670619235E-3,2.1409749670619235E-3,2.4703557312252965E-3,2.4703557312252965E-3,2.7997364953886695E-3,2.7997364953886695E-3,3.129117259552042E-3,3.129117259552042E-3,3.458498023715415E-3,3.458498023715415E-3,3.787878787878788E-3,3.787878787878788E-3,4.117259552042161E-3,4.117259552042161E-3,4.4466403162055339E-3,4.4466403162055339E-3,4.7760210803689061E-3,4.7760210803689061E-3,5.105401844532279E-3,5.105401844532279E-3,5.434782608695652E-3,5.434782608695652E-3,5.764163372859025E-3,5.764163372859025E-3,6.093544137022398E-3,6.093544137022398E-3,6.422924901185771E-3,6.422924901185771E-3,6.7523056653491439E-3,6.7523056653491439E-3,7.0816864295125161E-3,7.0816864295125161E-3,7.411067193675889E-3,7.411067193675889E-3,7.740447957839262E-3,7.740447957839262E-3,8.0698287220026359E-3,8.0698287220026359E-3,8.399209486166008E-3,8.399209486166008E-3,8.7285902503293801E-3,8.7285902503293801E-3,9.057971014492754E-3,9.057971014492754E-3,9.3873517786561261E-3,9.3873517786561261E-3,9.7167325428194999E-3,9.7167325428194999E-3,1.0046113306982872E-2,1.0046113306982872E-2,1.0375494071146246E-2,1.0375494071146246E-2,1.0704874835309618E-2,1.0704874835309618E-2,1.103425559947299E-2,1.103425559947299E-2,1.1363636363636364E-2,1.1363636363636364E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[461,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,0,0,0,0,0,0,0,0,0,0,0,0,0,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,230.566534914361,227.27272727272728,227.27272727272728,220.68511198945981,220.68511198945981,214.09749670619237,214.09749670619237,207.50988142292491,207.50988142292491,200.92226613965744,200.92226613965744,194.33465085639,194.33465085639,187.74703557312253,187.74703557312253,181.15942028985509,181.15942028985509,174.5718050065876,174.5718050065876,167.98418972332016,167.98418972332016,161.39657444005272,161.39657444005272,154.80895915678525,154.80895915678525,148.22134387351778,148.22134387351778,141.63372859025031,141.63372859025031,135.04611330698287,135.04611330698287,128.45849802371541,128.45849802371541,121.87088274044795,121.87088274044795,115.2832674571805,115.2832674571805,108.69565217391305,108.69565217391305,102.10803689064558,102.10803689064558,95.520421607378125,95.520421607378125,88.932806324110672,88.932806324110672,82.345191040843218,82.345191040843218,75.757575757575765,75.757575757575765,69.169960474308297,69.169960474308297,62.582345191040844,62.582345191040844,55.99472990777339,55.99472990777339,49.40711462450593,49.40711462450593,42.819499341238469,42.819499341238469,36.231884057971016,36.231884057971016,29.644268774703555,29.644268774703555,23.056653491436101,23.056653491436101,0,0,0,0]
[462,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[463]
[464,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,700000,null,null,0,0,15000,30000,20000,30000,5000,15000,30000,5000,0,15000,30000,5000,0,0,15000,30000,5000,0,0,0,15000,30000,5000,0,0,0,0,15000,30000,5000,0,0,0,0,0,15000,30000,5000,0,0,0,0,0,0,15000,30000,5000,0,0,0,0,0,0,0,15000,30000,5000,0,0,0,0,0,0,0,0,15000,30000,5000,0,0,0,0,0,0,0,0,0,15000,30000,5000,0,0,0,0,0,0,0,0,0,0,15000,30000,5000,0,0,0,0,0,0,0,0,0,0,0,15000,30000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[465,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Распределение расхода для одного запуска",null,null,null,"руб.",null,null,null,"процесс",null,null,0,0,null,null,50000,null,null,15000,30000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[466,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Распределение расхода для одного запуска","Сумма расхода для одного запуска по этой статье",null,null,"руб.",null,null,"*",50000,null,0,null,null,null,null,null,"обратное распределение расхода",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,30000,15000]
[467,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Распределение расхода для одного запуска","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]
[468]
[469,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,700000,null,null,0,1500,6000,18500,28000,20500,23500,9500,17000,22000,5000,6000,17000,22000,3500,1500,6000,17000,22000,3500,0,1500,6000,17000,22000,3500,0,0,1500,6000,17000,22000,3500,0,0,0,1500,6000,17000,22000,3500,0,0,0,0,1500,6000,17000,22000,3500,0,0,0,0,0,1500,6000,17000,22000,3500,0,0,0,0,0,0,1500,6000,17000,22000,3500,0,0,0,0,0,0,0,1500,6000,17000,22000,3500,0,0,0,0,0,0,0,0,1500,6000,17000,22000,3500,0,0,0,0,0,0,0,0,0,1500,6000,17000,22000,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[470,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков"]
[471,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]
[472,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]
[473,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]
[474,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]
[475,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]
[476,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]
[477]
[478,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,391732.54281949927,null,null,0,0,0,0,0,0,57.64163372859025,57.64163372859025,131.75230566534913,131.75230566534913,164.69038208168644,222.33201581027669,255.27009222661394,271.73913043478257,304.67720685111988,378.78787878787875,411.72595520421612,444.66403162055337,477.60210803689063,510.54018445322788,601.1198945981555,634.05797101449275,683.46508563899863,716.403162055336,765.81027667984199,798.74835309617924,905.79710144927537,938.73517786561263,1004.6113306982872,1037.5494071146245,1103.425559947299,1136.3636363636363,1202.239789196311,1292.8194993412383,1358.695652173913,1408.102766798419,1473.9789196310937,1523.3860342555995,1589.262187088274,1638.66930171278,1704.5454545454547,1811.5942028985507,1877.4703557312253,1943.3465085639,2009.2226613965745,2075.098814229249,2140.9749670619235,2206.851119894598,2272.7272727272725,2338.6034255599475,2462.1212121212129,2527.997364953887,2610.34255599473,2676.2187088274045,2758.5638998682475,2824.4400527009225,2906.785243741766,2972.66139657444,3055.0065876152835,3120.882740447958,3260.869565217391,3326.7457180500651,3425.5599472990775,3491.4361001317529,3590.2503293807645,3656.1264822134385,3754.9407114624505,3820.816864295125,3919.631093544137,3985.507246376812,4076.086956521739,4199.604743083004,4273.715415019763,4356.060606060606,4421.9367588932801,4496.04743083004,4561.923583662714,4627.799736495389,4693.6758893280639,4751.317523056653,4817.193675889328,4866.600790513834,4932.4769433465081,5039.5256916996041,5097.167325428195,5163.04347826087,5212.450592885376,5278.32674571805,5327.733860342556,5393.6100131752301,5434.782608695652,5500.658761528327,5533.5968379446649,5599.472990777339,5632.4110671936751,5698.28722002635,5788.866930171278,5846.5085638998689,5895.9156785243749,5945.3227931488791,5994.7299077733851,6044.137022397892,6093.544137022398,6142.9512516469049,6192.3583662714109,6233.530961791831,6282.9380764163361,6315.8761528326741,6365.283267457181,6398.221343873518,6505.270092226614,6538.208168642951,6604.0843214756251,6637.022397891963,6694.6640316205539,6727.602108036891,6777.0092226613961,6809.9472990777331,6859.3544137022391,6892.292490118577,0,0,0,0,0,0,0,0,0,0,0,0,0]
[479,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Применяется процентное распределение трафика"]
[480,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,0.99999999999999889,null,null,0,0,0,0,1.152832674571805E-3,1.152832674571805E-3,1.4822134387351778E-3,1.4822134387351778E-3,1.8115942028985507E-3,1.8115942028985507E-3,2.1409749670619235E-3,2.1409749670619235E-3,2.4703557312252965E-3,2.4703557312252965E-3,2.7997364953886695E-3,2.7997364953886695E-3,3.129117259552042E-3,3.129117259552042E-3,3.458498023715415E-3,3.458498023715415E-3,3.787878787878788E-3,3.787878787878788E-3,4.117259552042161E-3,4.117259552042161E-3,4.4466403162055339E-3,4.4466403162055339E-3,4.7760210803689061E-3,4.7760210803689061E-3,5.105401844532279E-3,5.105401844532279E-3,5.434782608695652E-3,5.434782608695652E-3,5.764163372859025E-3,5.764163372859025E-3,6.093544137022398E-3,6.093544137022398E-3,6.422924901185771E-3,6.422924901185771E-3,6.7523056653491439E-3,6.7523056653491439E-3,7.0816864295125161E-3,7.0816864295125161E-3,7.411067193675889E-3,7.411067193675889E-3,7.740447957839262E-3,7.740447957839262E-3,8.0698287220026359E-3,8.0698287220026359E-3,8.399209486166008E-3,8.399209486166008E-3,8.7285902503293801E-3,8.7285902503293801E-3,9.057971014492754E-3,9.057971014492754E-3,9.3873517786561261E-3,9.3873517786561261E-3,9.7167325428194999E-3,9.7167325428194999E-3,1.0046113306982872E-2,1.0046113306982872E-2,1.0375494071146246E-2,1.0375494071146246E-2,1.0704874835309618E-2,1.0704874835309618E-2,1.103425559947299E-2,1.103425559947299E-2,1.1363636363636364E-2,1.1363636363636364E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,1.152832674571805E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[481,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,0,0,0,0,0,0,0,0,0,0,0,0,0,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,576.4163372859025,568.18181818181824,568.18181818181824,551.7127799736495,551.7127799736495,535.24374176548088,535.24374176548088,518.77470355731225,518.77470355731225,502.30566534914362,502.30566534914362,485.836627140975,485.836627140975,469.36758893280631,469.36758893280631,452.89855072463769,452.89855072463769,436.429512516469,436.429512516469,419.96047430830038,419.96047430830038,403.49143610013181,403.49143610013181,387.02239789196312,387.02239789196312,370.55335968379444,370.55335968379444,354.08432147562581,354.08432147562581,337.61528326745719,337.61528326745719,321.14624505928856,321.14624505928856,304.67720685111988,304.67720685111988,288.20816864295125,288.20816864295125,271.73913043478262,271.73913043478262,255.27009222661394,255.27009222661394,238.80105401844531,238.80105401844531,222.33201581027669,222.33201581027669,205.86297760210806,205.86297760210806,189.39393939393941,189.39393939393941,172.92490118577075,172.92490118577075,156.4558629776021,156.4558629776021,139.98682476943347,139.98682476943347,123.51778656126483,123.51778656126483,107.04874835309617,107.04874835309617,90.579710144927532,90.579710144927532,74.110671936758891,74.110671936758891,57.64163372859025,57.64163372859025,0,0,0,0]
[482,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[483]
[484,null,null,null,null,null,0,"Представительские расходы",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,40926650,null,null,0,0,0,0,0,0,3500,4899.9999999999991,16000,14400,16000,24300,29450,33000,37000,41400,35000,54000,29000,43400,73000,69300,66400,78300,88350,97000,110000,102600,85400,126000,67000,96600,146000,141300,132000,153900,170050,185000,193000,179100,144899.99999999997,220000,114000,165200,244000,226800,208000,241200,262200,284000,299000,276300,221900,325000,167500,240100,353000,324900,296800,341100,376200,404000,416000,381600,305199.99999999994,444000,228000,324799.99999999994,476000,435600,396000,459000,493050,529000,537000,491400,387800,562000,285000,403900,585000,531900,479200,550800,588050,627000,633000,576900,452900,655000,330000,467600,672000,612000,547200,622800,667850,710000,716000,649800,509600,734000,370000,522200,752000,681300,610400,690300,734350,777000,790000,714600,561400,806000,406500,571900,823000,744300,666400,753300,0,0,0,0,0,0,0,0,0,0,0,0,0]
[485,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",0]
[486,null,null,null,null,null,0,"натуральные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Трафик","^",0]
[487,null,null,null,null,null,0,"Представительские расходы","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",10,null,0]
[488]
[489,null,null,null,null,null,0,"Представительские расходы",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,40399340,null,null,0,0,0,0,0,349.99999999999994,1190,5030,8069.9999999999991,15680,15710,19005,26200,30915,34640,37680,41380,38200,47940,36280,51910,71600,69620,70975,82180,92245,100160,106060,101500,91680,111260,80820,110950,143660,140700,140185,160240,175335,186010,185410,176349.99999999997,156829.99999999997,193320,137240,187120,236960,224480,220060,249680,270240,286230,286750,270290,237080,285010,200570,271160,341760,320900,313600,354410,385740,404160,398040,372560,325239.99999999994,388880,272160,366119.99999999994,459920,430020,418305,472810,504635,526840,512960,477740,412360,490790,338780,452920,563800,523250,504405,565870,600335,623190,603770,559910,481030,571260,391720,522920,647520,600120,574385,640530,681095,705180,682120,630180,540520,640020,438640,584070,723700,668020,638775,707780,748445,773360,752060,693099.99999999988,594830,702690,481230,639360,791600,729620,617140,0,0,0,0,0,0,0,0,0,0,0,0,0]
[490,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков"]
[491,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[492,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]
[493,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]
[494,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]
[495,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]
[496,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]
[497]
[498,null,null,null,null,null,0,"Представительские расходы",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,40926650,null,null,0,0,0,0,0,0,3500,4899.9999999999991,16000,14400,16000,24300,29450,33000,37000,41400,35000,54000,29000,43400,73000,69300,66400,78300,88350,97000,110000,102600,85400,126000,67000,96600,146000,141300,132000,153900,170050,185000,193000,179100,144899.99999999997,220000,114000,165200,244000,226800,208000,241200,262200,284000,299000,276300,221900,325000,167500,240100,353000,324900,296800,341100,376200,404000,416000,381600,305199.99999999994,444000,228000,324799.99999999994,476000,435600,396000,459000,493050,529000,537000,491400,387800,562000,285000,403900,585000,531900,479200,550800,588050,627000,633000,576900,452900,655000,330000,467600,672000,612000,547200,622800,667850,710000,716000,649800,509600,734000,370000,522200,752000,681300,610400,690300,734350,777000,790000,714600,561400,806000,406500,571900,823000,744300,666400,753300,0,0,0,0,0,0,0,0,0,0,0,0,0]
[499,null,null,null,null,null,0,"Представительские расходы","Задаем через %-ное распределение"]
[500,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]
[501,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]
[502]
[503,null,null,null,null,null,0,"Командировочные расходы",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1400000,null,null,0,0,100000,0,100000,0,0,100000,0,0,0,100000,0,0,0,0,100000,0,0,0,0,0,100000,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[504,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",0]
[505,null,null,null,null,null,0,"натуральные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Поток запусков создания торговых точек (ТТ)","^",0]
[506,null,null,null,null,null,0,"Командировочные расходы","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",100000,null,0]
[507]
[508,null,null,null,null,null,0,"Командировочные расходы",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1400000,null,null,0,0,93333.333333333328,6666.666666666667,93333.333333333328,6666.666666666667,0,93333.333333333328,6666.666666666667,0,0,93333.333333333328,6666.666666666667,0,0,0,93333.333333333328,6666.666666666667,0,0,0,0,93333.333333333328,6666.666666666667,0,0,0,0,0,93333.333333333328,6666.666666666667,0,0,0,0,0,0,93333.333333333328,6666.666666666667,0,0,0,0,0,0,0,93333.333333333328,6666.666666666667,0,0,0,0,0,0,0,0,93333.333333333328,6666.666666666667,0,0,0,0,0,0,0,0,0,93333.333333333328,6666.666666666667,0,0,0,0,0,0,0,0,0,0,93333.333333333328,6666.666666666667,0,0,0,0,0,0,0,0,0,0,0,93333.333333333328,6666.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,93333.333333333328,6666.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[509,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков"]
[510,null,null,null,null,null,0,"Командировочные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[511,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]
[512,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]
[513,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]
[514,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]
[515,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]
[516]
[517,null,null,null,null,null,0,"Командировочные расходы",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,1400000,null,null,0,0,50000,20000,80000,20000,30000,50000,20000,30000,0,50000,20000,30000,0,0,50000,20000,30000,0,0,0,50000,20000,30000,0,0,0,0,50000,20000,30000,0,0,0,0,0,50000,20000,30000,0,0,0,0,0,0,50000,20000,30000,0,0,0,0,0,0,0,50000,20000,30000,0,0,0,0,0,0,0,0,50000,20000,30000,0,0,0,0,0,0,0,0,0,50000,20000,30000,0,0,0,0,0,0,0,0,0,0,50000,20000,30000,0,0,0,0,0,0,0,0,0,0,0,50000,20000,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[518,null,null,null,null,null,0,"Командировочные расходы","Задаем через %-ное распределение"]
[519,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]
[520,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]
[521]
[522,null,null,null,null,null,0,"Расходы на поддержание конверсии",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1360000,null,null,0,0,5000,5000,6000.0000000000009,6000.0000000000009,7000.0000000000009,7000.0000000000009,8000,8000,9000,9000,10000,10000,11000,11000,12000.000000000002,12000.000000000002,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[523,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",0]
[524,null,null,null,null,null,0,"натуральные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Конверсия в посетителя","^",0]
[525,null,null,null,null,null,0,"Расходы на поддержание конверсии","Норматив расхода на единицу фактора",null,null,null,"руб.",null,null,"*",100000,null,0]
[526]
[527,null,null,null,null,null,0,"Расходы на поддержание конверсии",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1359200,null,null,0,0,4666.666666666667,5000,5933.3333333333339,6000.0000000000009,6933.3333333333339,7000.0000000000009,7933.3333333333339,8000,8933.3333333333339,9000,9933.3333333333339,10000,10933.333333333332,11000,11933.333333333336,12000.000000000002,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[528,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков"]
[529,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]
[530,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]
[531,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]
[532,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]
[533,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]
[534,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]
[535]
[536,null,null,null,null,null,0,"Расходы на поддержание конверсии",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,1354000,null,null,0,0,2500,5000,5500,6000.0000000000009,6500.0000000000009,7000.0000000000009,7500,8000,8500,9000,9500,10000,10500,11000,11500,12000.000000000002,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[537,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через %-ное распределение"]
[538,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]
[539,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]
[540]
[541,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,9446990.3758993428,null,null,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,0,0,0,0,0,0,0,0,0,0,0,0,0]
[542,null,null,null,null,null,0,"дата старта","Начальная дата начисления ФОТ",null,null,null,"дата из списка",null,null,"*","2021-09-01","^",0]
[543,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Начальная дата начисления ФОТ","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,3,null,0,0]
[544,null,null,null,null,null,0,"дата старта","Конечная дата начисления ФОТ",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[545,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Конечная дата начисления ФОТ","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[546,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Количество сотрудников",null,null,null,"кол-во сотр.",null,null,"*",1,null,0]
[547,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",70000,null,0]
[548,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[549]
[550,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,9401323.314465316,null,null,0,0,35000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,71050,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,73181.5,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,75376.945000000007,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,77638.253349999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,79967.400950499985,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,82366.422979014984,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,84837.415668385453,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,87382.538138436998,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,90004.014282590113,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,0,0,0,0,0,0,0,0,0,0,0,0,0]
[551,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков"]
[552,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]
[553,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]
[554,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]
[555,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]
[556,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]
[557,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]
[558]
[559,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,9446990.3758993428,null,null,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,0,0,0,0,0,0,0,0,0,0,0,0,0]
[560,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через %-ное распределение"]
[561,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]
[562,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]
[563]
[564,null,null,null,null,null,0,"Прочие расходы маркетинга",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1841752.5213900022,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,0,0,0,0,0,0,0,0,0,0,0,0,0]
[565,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0]
[566,null,null,null,null,null,0,"Прочие расходы маркетинга","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,4,null,0,0]
[567,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[568,null,null,null,null,null,0,"Прочие расходы маркетинга","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[569,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]
[570,null,null,null,null,null,0,"Прочие расходы маркетинга","Средняя стоимость расхода за 1 единицу",null,null,null,"руб.",null,null,"*",10000,null,0]
[571,null,null,null,null,null,0,"Прочие расходы маркетинга","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.1,null,0]
[572]
[573,null,null,null,null,null,0,"Прочие расходы маркетинга",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1841752.5213900022,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,0,0,0,0,0,0,0,0,0,0,0,0,0]
[574,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков"]
[575,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[576,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]
[577,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]
[578,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]
[579,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]
[580,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]
[581]
[582,null,null,null,null,null,0,"Прочие расходы маркетинга",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,1771014.0906600014,null,null,0,0,0,0,2000,4000,6000,8000,10000,10000,10000,10000,10000,10000,10000,10000,10200,10400,10600,10800,11000,11000,11000,11000,11000,11000,11000,11000,11220,11440,11660,11880,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12342.000000000004,12584.000000000004,12826.000000000004,13068.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13576.200000000004,13842.400000000005,14108.600000000004,14374.800000000003,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14933.820000000003,15226.640000000003,15519.460000000003,15812.280000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16427.202000000008,16749.304000000007,17071.406000000006,17393.508000000009,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,18069.922200000008,18424.234400000012,18778.546600000012,19132.858800000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19876.914420000016,20266.657840000014,20656.401260000013,21046.144680000012,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21435.888100000011,21864.605862000011,22293.323624000011,22722.041386000012,23150.759148000012,23579.476910000016,23579.476910000016,23579.476910000016,23579.476910000016,0,0,0,0,0,0,0,0,0,0,0,0,0]
[583,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через %-ное распределение"]
[584,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]
[585,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]
[586]
[587,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 2 маркетингового блока"]
[588,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[589,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,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[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,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",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,"2021-07-01",null,null,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","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","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[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,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[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,3370000,null,null,2120000,1250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Оформление юрлица",null,null,null,"руб. // %",null,null,"*",20000,null,0,0,null,null,null,1,"*",null,1]
[18,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Юридические расходы",null,null,null,"руб. // %",null,null,"*",50000,null,0,0,null,null,null,1,"*",null,1]
[19,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Разработка логотипа и дизайна",null,null,null,"руб. // %",null,null,"*",300000,null,0,0,null,null,null,1,"*",null,1]
[20,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Заключение контрактов с поставщиками",null,null,null,"руб. // %",null,null,"*",500000,null,0,0,null,null,null,1,"*",null,0.5,0.5]
[21,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Оборудование для РЦ",null,null,null,"руб. // %",null,null,"*",2000000,null,0,0,null,null,null,1,"*",null,0.5,0.5]
[22,null,null,null,null,null,0,"План-график разовых амортизируемых капзатрат","Лицензирование",null,null,null,"руб. // %",null,null,"*",500000,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,3370000,null,null,2120000,1250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Оформление юрлица",null,null,null,"руб.",null,null,null,"начисление",null,null,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]
[31,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Юридические расходы",null,null,null,"руб.",null,null,null,"начисление",null,null,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]
[32,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Разработка логотипа и дизайна",null,null,null,"руб.",null,null,null,"начисление",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]
[33,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Заключение контрактов с поставщиками",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,500000,null,null,250000,250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Оборудование для РЦ",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2000000,null,null,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,0,"Капзатраты разовые амортизируемые","Лицензирование",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,500000,null,null,500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3370000,null,null,2120000,1250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3370000,null,null,870000,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,null,null,0,"Ввод в эксплуатацию","Оформление юрлица",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,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]
[53,null,null,null,null,null,0,"Ввод в эксплуатацию","Юридические расходы",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,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]
[54,null,null,null,null,null,0,"Ввод в эксплуатацию","Разработка логотипа и дизайна",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,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]
[55,null,null,null,null,null,0,"Ввод в эксплуатацию","Заключение контрактов с поставщиками",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,500000,null,null,0,500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,0,"Ввод в эксплуатацию","Оборудование для РЦ",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,2000000,null,null,0,2000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,0,"Ввод в эксплуатацию","Лицензирование",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,500000,null,null,500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Оформление юрлица",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","Юридические расходы",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","Разработка логотипа и дизайна",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","Заключение контрактов с поставщиками",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","Оборудование для РЦ",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","Лицензирование",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","Оформление юрлица",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","Юридические расходы",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","Разработка логотипа и дизайна",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","Заключение контрактов с поставщиками",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","Оборудование для РЦ",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","Лицензирование",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,3370000.0000000019,null,null,0,47833.333333333328,89500,89500,89500,89500,89500,89500,89500,89500,89500,89500,89500,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,41666.666666666672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,0,"Амортизация","Оформление юрлица",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,20000,null,null,0,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,null,null,null,null,null,0,"Амортизация","Юридические расходы",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,50000.000000000029,null,null,0,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,0,"Амортизация","Разработка логотипа и дизайна",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,300000,null,null,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,0,"Амортизация","Заключение контрактов с поставщиками",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,499999.99999999959,null,null,0,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,0,"Амортизация","Оборудование для РЦ",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,1999999.9999999984,null,null,0,0,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,0,"Амортизация","Лицензирование",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,500000.00000000006,null,null,0,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1.9499566406011581E-9,null,null,870000,3322166.6666666665,3232666.6666666665,3143166.6666666665,3053666.6666666665,2964166.6666666665,2874666.6666666665,2785166.6666666665,2695666.6666666665,2606166.6666666665,2516666.666666667,2427166.6666666665,2337666.666666667,2289833.333333333,2242000,2194166.666666667,2146333.333333333,2098500,2050666.666666667,2002833.3333333333,1954999.9999999998,1907166.6666666665,1859333.3333333333,1811499.9999999998,1763666.6666666663,1715833.333333333,1667999.9999999998,1620166.6666666663,1572333.3333333328,1524499.9999999995,1476666.666666666,1428833.3333333328,1380999.9999999995,1333166.666666666,1285333.3333333328,1237499.9999999995,1189666.6666666663,1141833.333333333,1093999.9999999998,1046166.6666666665,998333.33333333326,950500,902666.66666666674,854833.33333333349,807000.00000000047,759166.66666666721,711333.33333333395,663500.0000000007,615666.66666666744,567833.33333333419,520000.00000000087,472166.66666666768,424333.33333333442,376500.00000000116,328666.66666666797,280833.33333333471,233000.00000000146,185166.66666666823,137333.333333335,89500.000000001761,41666.66666666852,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,1.9499566406011581E-9,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,0,"Внеоборотные активы","Оформление юрлица",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,20000,19666.666666666668,19333.333333333332,19000,18666.666666666668,18333.333333333332,18000,17666.666666666668,17333.333333333332,17000,16666.666666666668,16333.333333333332,16000,15666.666666666666,15333.333333333332,15000,14666.666666666668,14333.333333333334,14000,13666.666666666668,13333.333333333336,13000.000000000002,12666.666666666668,12333.333333333336,12000.000000000004,11666.66666666667,11333.333333333336,11000.000000000002,10666.666666666668,10333.333333333334,10000,9666.6666666666661,9333.3333333333321,8999.9999999999982,8666.6666666666642,8333.3333333333303,7999.9999999999964,7666.6666666666624,7333.3333333333285,6999.9999999999945,6666.6666666666606,6333.3333333333267,5999.9999999999927,5666.6666666666588,5333.3333333333248,4999.9999999999909,4666.666666666657,4333.333333333323,3999.9999999999891,3666.6666666666551,3333.3333333333212,2999.9999999999891,2666.666666666657,2333.3333333333248,1999.9999999999927,1666.6666666666606,1333.3333333333285,999.99999999999636,666.66666666666424,333.33333333333212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,0,"Внеоборотные активы","Юридические расходы",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,-2.9103830456733704E-11,null,null,50000,49166.666666666664,48333.333333333336,47500,46666.666666666664,45833.333333333336,45000,44166.666666666664,43333.333333333336,42500,41666.666666666672,40833.333333333336,40000,39166.666666666664,38333.333333333328,37500,36666.666666666664,35833.333333333328,35000,34166.666666666664,33333.333333333328,32499.999999999996,31666.666666666664,30833.333333333332,30000,29166.666666666668,28333.333333333336,27500.000000000004,26666.666666666672,25833.333333333339,25000.000000000007,24166.666666666675,23333.333333333343,22500.000000000011,21666.666666666679,20833.333333333347,20000.000000000015,19166.666666666682,18333.33333333335,17500.000000000018,16666.666666666686,15833.33333333335,15000.000000000015,14166.666666666679,13333.333333333343,12500.000000000007,11666.666666666672,10833.333333333336,10000,9166.6666666666642,8333.3333333333285,7499.9999999999927,6666.666666666657,5833.3333333333212,4999.9999999999854,4166.6666666666497,3333.3333333333139,2499.9999999999782,1666.6666666666424,833.33333333330665,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,0,"Внеоборотные активы","Разработка логотипа и дизайна",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,300000,295000,290000,285000,280000,275000,270000,265000,260000,255000,250000,245000,240000,235000,230000,225000,220000,215000,210000,205000,200000,195000,190000,185000,180000,175000,170000,165000,160000,155000,150000,145000,140000,135000,130000,125000,120000,115000,110000,105000,100000,95000,90000,85000,80000,75000,70000,65000,60000,55000,50000,45000,40000,35000,30000,25000,20000,15000,10000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,0,"Внеоборотные активы","Заключение контрактов с поставщиками",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,4.0745362639427185E-10,null,null,0,500000,491666.66666666669,483333.33333333331,475000,466666.66666666669,458333.33333333331,450000,441666.66666666663,433333.33333333331,425000,416666.66666666669,408333.33333333337,400000,391666.66666666669,383333.33333333337,375000,366666.66666666669,358333.33333333337,350000,341666.66666666663,333333.33333333331,325000,316666.66666666663,308333.33333333326,299999.99999999994,291666.66666666663,283333.33333333326,274999.99999999988,266666.66666666657,258333.33333333323,249999.99999999988,241666.66666666654,233333.3333333332,224999.99999999988,216666.66666666657,208333.33333333326,199999.99999999994,191666.66666666663,183333.33333333331,175000,166666.66666666669,158333.33333333337,150000.00000000006,141666.66666666674,133333.33333333343,125000.00000000012,116666.6666666668,108333.33333333349,100000.00000000017,91666.666666666861,83333.333333333547,75000.000000000233,66666.666666666919,58333.333333333605,50000.000000000291,41666.666666666977,33333.333333333663,25000.000000000349,16666.666666667035,8333.3333333337214,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,4.0745362639427185E-10,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,0,"Внеоборотные активы","Оборудование для РЦ",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1.6298145055770874E-9,null,null,0,2000000,1966666.6666666667,1933333.3333333333,1900000,1866666.6666666667,1833333.3333333333,1800000,1766666.6666666665,1733333.3333333333,1700000,1666666.6666666667,1633333.3333333335,1600000,1566666.6666666667,1533333.3333333335,1500000,1466666.6666666667,1433333.3333333335,1400000,1366666.6666666665,1333333.3333333333,1300000,1266666.6666666665,1233333.333333333,1199999.9999999998,1166666.6666666665,1133333.333333333,1099999.9999999995,1066666.6666666663,1033333.3333333329,999999.99999999953,966666.66666666616,933333.33333333279,899999.99999999953,866666.66666666628,833333.33333333302,799999.99999999977,766666.66666666651,733333.33333333326,700000,666666.66666666674,633333.33333333349,600000.00000000023,566666.66666666698,533333.33333333372,500000.00000000047,466666.66666666721,433333.33333333395,400000.0000000007,366666.66666666744,333333.33333333419,300000.00000000093,266666.66666666768,233333.33333333442,200000.00000000116,166666.66666666791,133333.33333333465,100000.0000000014,66666.666666668141,33333.333333334886,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,1.6298145055770874E-9,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,null,null,null,null,null,0,"Внеоборотные активы","Лицензирование",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,-5.8207660913467407E-11,null,null,500000,458333.33333333331,416666.66666666669,375000,333333.33333333337,291666.66666666669,250000.00000000003,208333.33333333337,166666.66666666669,125000,83333.333333333314,41666.666666666628,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Оформление юрлица",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]
[118,null,null,null,null,null,0,"Налоги на внеоборотные активы","Юридические расходы",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]
[119,null,null,null,null,null,0,"Налоги на внеоборотные активы","Разработка логотипа и дизайна",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]
[120,null,null,null,null,null,0,"Налоги на внеоборотные активы","Заключение контрактов с поставщиками",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]
[121,null,null,null,null,null,0,"Налоги на внеоборотные активы","Оборудование для РЦ",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-3,1.2499999999999998E-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]
[122,null,null,null,null,null,0,"Налоги на внеоборотные активы","Лицензирование",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 запусков создания торговых точек (ТТ)",null,null,null,null,"кол-во ТТ",null,null,null,"запуски процесса",null,null,null,null,null,null,79,null,null,0,1,3,0,4,0,0,5,0,0,0,6,0,0,0,0,6,0,0,0,0,0,6,0,0,0,0,0,0,6,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131]
[132,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку",null,null,null,null,"руб.",null,null,null,"калькуляция",null,null,0,null,null,null,6300000,null,null,280000,3050000,2770000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку","Ремонтные работы (200кв.м.)",null,null,null,"руб. // %",null,null,"*",1400000,null,0,0,null,null,null,1,"*",null,0.2,0.5,0.3]
[134,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку","Торговое пространство",null,null,null,"руб. // %",null,null,"*",1500000,null,0,0,null,null,null,1,"*",null,null,0.5,0.5]
[135,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку","Подсобные помещения",null,null,null,"руб. // %",null,null,"*",700000,null,0,0,null,null,null,1,"*",null,null,0.5,0.5]
[136,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку","Торговое оборудование",null,null,null,"руб. // %",null,null,"*",1200000,null,0,0,null,null,null,1,"*",null,null,0.5,0.5]
[137,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку","Охранная и пожарная сигнализации",null,null,null,"руб. // %",null,null,"*",500000,null,0,0,null,null,null,1,"*",null,null,0.5,0.5]
[138,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку","Оргтехника, кассовая техника и ПО",null,null,null,"руб. // %",null,null,"*",400000,null,0,0,null,null,null,1,"*",null,null,0.4,0.4,0.2]
[139,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку","Автомобиль",null,null,null,"руб. // %",null,null,"*",600000,null,0,0,null,null,null,1,"*",null,null,0.4,0.4,0.2]
[140,null,null,null,null,null,0,"План-график переменных капзатрат на одну точку","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 одну точку","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 одну точку","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 создание одной точки",null,null,null,null,"руб.",null,null,null,"процесс",null,null,0,null,null,null,6300000,null,null,280000,3050000,2770000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,0,"Норматив капзатрат на создание одной точки","Ремонтные работы (200кв.м.)",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,1400000,null,null,280000,700000,420000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,null,null,null,null,null,0,"Норматив капзатрат на создание одной точки","Торговое пространство",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,1500000,null,null,0,750000,750000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,null,null,null,null,null,0,"Норматив капзатрат на создание одной точки","Подсобные помещения",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,700000,null,null,0,350000,350000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,null,null,null,null,null,0,"Норматив капзатрат на создание одной точки","Торговое оборудование",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,1200000,null,null,0,600000,600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,null,null,null,null,null,0,"Норматив капзатрат на создание одной точки","Охранная и пожарная сигнализации",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,500000,null,null,0,250000,250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[151,null,null,null,null,null,0,"Норматив капзатрат на создание одной точки","Оргтехника, кассовая техника и ПО",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,400000,null,null,0,160000,160000,80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152,null,null,null,null,null,0,"Норматив капзатрат на создание одной точки","Автомобиль",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,600000,null,null,0,240000,240000,120000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153,null,null,null,null,null,0,"Норматив капзатрат на создание одной точки","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 создание одной точки","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 создание одной точки","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 одной точки"]
[159,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной точки","Ремонтные работы (200кв.м.)",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1400000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,420000,700000,280000]
[160,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной точки","Торговое пространство",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1500000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,750000,750000,0]
[161,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной точки","Подсобные помещения",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,700000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350000,350000,0]
[162,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной точки","Торговое оборудование",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1200000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,600000,0]
[163,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной точки","Охранная и пожарная сигнализации",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,500000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250000,250000,0]
[164,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной точки","Оргтехника, кассовая техника и ПО",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,400000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80000,160000,160000,0]
[165,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной точки","Автомобиль",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,600000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120000,240000,240000,0]
[166,null,null,null,null,null,0,"Обратное распределение переменных капзатрат одной точки","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 одной точки","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 одной точки","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 одной точки",null,null,null,null,"руб.",null,null,null,"процесс",null,null,0,null,null,null,6300000,null,null,0,0,5300000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[172,null,null,null,null,null,0,"Ввод в эксплуатацию","Ремонтные работы (200кв.м.)",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,1400000,null,null,0,0,1400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173,null,null,null,null,null,0,"Ввод в эксплуатацию","Торговое пространство",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,1500000,null,null,0,0,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,null,null,0,"Ввод в эксплуатацию","Подсобные помещения",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,700000,null,null,0,0,700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,0,"Ввод в эксплуатацию","Торговое оборудование",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,1200000,null,null,0,0,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,null,null,null,null,null,0,"Ввод в эксплуатацию","Охранная и пожарная сигнализации",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,500000,null,null,0,0,500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,0,"Ввод в эксплуатацию","Оргтехника, кассовая техника и ПО",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,400000,null,null,0,0,0,400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,0,"Ввод в эксплуатацию","Автомобиль",null,null,null,"руб.",null,null,"*","в последний период данной статьи","^",0,0,null,null,null,600000,null,null,0,0,0,600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 одной точки"]
[185,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Ремонтные работы (200кв.м.)",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1400000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1400000,0,0]
[186,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Торговое пространство",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1500000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1500000,0,0]
[187,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Подсобные помещения",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,700000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,700000,0,0]
[188,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Торговое оборудование",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1200000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1200000,0,0]
[189,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Охранная и пожарная сигнализации",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,500000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500000,0,0]
[190,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Оргтехника, кассовая техника и ПО",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,400000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,400000,0,0,0]
[191,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","Автомобиль",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,600000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,0,0,0]
[192,null,null,null,null,null,0,"Обратное распред. ввода в экспл. перем. капзатрат одной точки","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 одной точки","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 одной точки","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 одной точки",null,null,null,null,null,null,null,null,"процесс"]
[198,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Ремонтные работы (200кв.м.)",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,0.99166666666666559,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Торговое пространство",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,0.99166666666666559,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Подсобные помещения",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,0.99166666666666559,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Торговое оборудование",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,0.99166666666666559,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[202,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Охранная и пожарная сигнализации",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,0.99166666666666559,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Оргтехника, кассовая техника и ПО",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,0.99166666666666559,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[204,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Автомобиль",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,0.99166666666666559,null,null,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","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 одной точки","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 одной точки","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 одной точки"]
[211,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Ремонтные работы (200кв.м.)",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99166666666666559,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[212,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Торговое пространство",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99166666666666559,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[213,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Подсобные помещения",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99166666666666559,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[214,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Торговое оборудование",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99166666666666559,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[215,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Охранная и пожарная сигнализации",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99166666666666559,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[216,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Оргтехника, кассовая техника и ПО",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99166666666666559,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[217,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","Автомобиль",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99166666666666559,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,0]
[218,null,null,null,null,null,0,"Обратное распределение амортизации капзатрат одной точки","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 одной точки","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 одной точки","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 одной точки",null,null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,6134166.666666666,null,null,0,0,0,44166.666666666664,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Ремонтные работы (200кв.м.)",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,1365000.0000000007,null,null,0,0,0,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Торговое пространство",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,1462500,null,null,0,0,0,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,0,0,0,0,0,0,0,0,0,0,0,0,0]
[226,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Подсобные помещения",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,682500.00000000035,null,null,0,0,0,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Торговое оборудование",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,1170000,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Охранная и пожарная сигнализации",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,487500.00000000081,null,null,0,0,0,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Оргтехника, кассовая техника и ПО",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,386666.66666666622,null,null,0,0,0,0,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Автомобиль",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,580000,null,null,0,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","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 одной точки","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 одной точки","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 одной точки"]
[237,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной точки","Ремонтные работы (200кв.м.)",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1365000.0000000007,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,0,0,0]
[238,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной точки","Торговое пространство",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1462500,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,0,0,0]
[239,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной точки","Подсобные помещения",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,682500.00000000035,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,0,0,0]
[240,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной точки","Торговое оборудование",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,1170000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0]
[241,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной точки","Охранная и пожарная сигнализации",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,487500.00000000081,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,0,0,0]
[242,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной точки","Оргтехника, кассовая техника и ПО",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,386666.66666666622,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,0,0,0,0]
[243,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной точки","Автомобиль",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,580000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,0,0,0,0]
[244,null,null,null,null,null,0,"Обратное распред. амортизации перем. капзатрат одной точки","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 одной точки","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 одной точки","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,497700000,null,null,0,280000,3890000,11920000,9630000,12800000,11080000,2200000,15250000,13850000,1000000,1680000,18300000,16620000,1200000,0,1680000,18300000,16620000,1200000,0,0,1680000,18300000,16620000,1200000,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Ремонтные работы (200кв.м.)",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,110600000,null,null,0,280000,1540000,2520000,2380000,2800000,1680000,1400000,3500000,2100000,0,1680000,4200000,2520000,0,0,1680000,4200000,2520000,0,0,0,1680000,4200000,2520000,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[251,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Торговое пространство",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,118500000,null,null,0,0,750000,3000000,2250000,3000000,3000000,0,3750000,3750000,0,0,4500000,4500000,0,0,0,4500000,4500000,0,0,0,0,4500000,4500000,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[252,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Подсобные помещения",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,55300000,null,null,0,0,350000,1400000,1050000,1400000,1400000,0,1750000,1750000,0,0,2100000,2100000,0,0,0,2100000,2100000,0,0,0,0,2100000,2100000,0,0,0,0,0,2100000,2100000,0,0,0,0,0,0,2100000,2100000,0,0,0,0,0,0,0,2100000,2100000,0,0,0,0,0,0,0,0,2100000,2100000,0,0,0,0,0,0,0,0,0,2100000,2100000,0,0,0,0,0,0,0,0,0,0,2100000,2100000,0,0,0,0,0,0,0,0,0,0,0,2100000,2100000,0,0,0,0,0,0,0,0,0,0,0,0,2100000,2100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Торговое оборудование",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,94800000,null,null,0,0,600000,2400000,1800000,2400000,2400000,0,3000000,3000000,0,0,3600000,3600000,0,0,0,3600000,3600000,0,0,0,0,3600000,3600000,0,0,0,0,0,3600000,3600000,0,0,0,0,0,0,3600000,3600000,0,0,0,0,0,0,0,3600000,3600000,0,0,0,0,0,0,0,0,3600000,3600000,0,0,0,0,0,0,0,0,0,3600000,3600000,0,0,0,0,0,0,0,0,0,0,3600000,3600000,0,0,0,0,0,0,0,0,0,0,0,3600000,3600000,0,0,0,0,0,0,0,0,0,0,0,0,3600000,3600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[254,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Охранная и пожарная сигнализации",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,39500000,null,null,0,0,250000,1000000,750000,1000000,1000000,0,1250000,1250000,0,0,1500000,1500000,0,0,0,1500000,1500000,0,0,0,0,1500000,1500000,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[255,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Оргтехника, кассовая техника и ПО",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,31600000,null,null,0,0,160000,640000,560000,880000,640000,320000,800000,800000,400000,0,960000,960000,480000,0,0,960000,960000,480000,0,0,0,960000,960000,480000,0,0,0,0,960000,960000,480000,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Автомобиль",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,47400000,null,null,0,0,240000,960000,840000,1320000,960000,480000,1200000,1200000,600000,0,1440000,1440000,720000,0,0,1440000,1440000,720000,0,0,0,1440000,1440000,720000,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,497700000,null,null,0,280000,3890000,11920000,9630000,12800000,11080000,2200000,15250000,13850000,1000000,1680000,18300000,16620000,1200000,0,1680000,18300000,16620000,1200000,0,0,1680000,18300000,16620000,1200000,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,497700000,null,null,0,0,0,5300000,16900000,3000000,21200000,4000000,0,26500000,5000000,0,0,31800000,6000000,0,0,0,31800000,6000000,0,0,0,0,31800000,6000000,0,0,0,0,0,31800000,6000000,0,0,0,0,0,0,31800000,6000000,0,0,0,0,0,0,0,31800000,6000000,0,0,0,0,0,0,0,0,31800000,6000000,0,0,0,0,0,0,0,0,0,31800000,6000000,0,0,0,0,0,0,0,0,0,0,31800000,6000000,0,0,0,0,0,0,0,0,0,0,0,31800000,6000000,0,0,0,0,0,0,0,0,0,0,0,0,31800000,6000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272,null,null,null,null,null,0,"Ввод в эксплуатацию","Ремонтные работы (200кв.м.)",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,110600000,null,null,0,0,0,1400000,4200000,0,5600000,0,0,7000000,0,0,0,8400000,0,0,0,0,8400000,0,0,0,0,0,8400000,0,0,0,0,0,0,8400000,0,0,0,0,0,0,0,8400000,0,0,0,0,0,0,0,0,8400000,0,0,0,0,0,0,0,0,0,8400000,0,0,0,0,0,0,0,0,0,0,8400000,0,0,0,0,0,0,0,0,0,0,0,8400000,0,0,0,0,0,0,0,0,0,0,0,0,8400000,0,0,0,0,0,0,0,0,0,0,0,0,0,8400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[273,null,null,null,null,null,0,"Ввод в эксплуатацию","Торговое пространство",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,118500000,null,null,0,0,0,1500000,4500000,0,6000000,0,0,7500000,0,0,0,9000000,0,0,0,0,9000000,0,0,0,0,0,9000000,0,0,0,0,0,0,9000000,0,0,0,0,0,0,0,9000000,0,0,0,0,0,0,0,0,9000000,0,0,0,0,0,0,0,0,0,9000000,0,0,0,0,0,0,0,0,0,0,9000000,0,0,0,0,0,0,0,0,0,0,0,9000000,0,0,0,0,0,0,0,0,0,0,0,0,9000000,0,0,0,0,0,0,0,0,0,0,0,0,0,9000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[274,null,null,null,null,null,0,"Ввод в эксплуатацию","Подсобные помещения",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,55300000,null,null,0,0,0,700000,2100000,0,2800000,0,0,3500000,0,0,0,4200000,0,0,0,0,4200000,0,0,0,0,0,4200000,0,0,0,0,0,0,4200000,0,0,0,0,0,0,0,4200000,0,0,0,0,0,0,0,0,4200000,0,0,0,0,0,0,0,0,0,4200000,0,0,0,0,0,0,0,0,0,0,4200000,0,0,0,0,0,0,0,0,0,0,0,4200000,0,0,0,0,0,0,0,0,0,0,0,0,4200000,0,0,0,0,0,0,0,0,0,0,0,0,0,4200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[275,null,null,null,null,null,0,"Ввод в эксплуатацию","Торговое оборудование",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,94800000,null,null,0,0,0,1200000,3600000,0,4800000,0,0,6000000,0,0,0,7200000,0,0,0,0,7200000,0,0,0,0,0,7200000,0,0,0,0,0,0,7200000,0,0,0,0,0,0,0,7200000,0,0,0,0,0,0,0,0,7200000,0,0,0,0,0,0,0,0,0,7200000,0,0,0,0,0,0,0,0,0,0,7200000,0,0,0,0,0,0,0,0,0,0,0,7200000,0,0,0,0,0,0,0,0,0,0,0,0,7200000,0,0,0,0,0,0,0,0,0,0,0,0,0,7200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[276,null,null,null,null,null,0,"Ввод в эксплуатацию","Охранная и пожарная сигнализации",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,39500000,null,null,0,0,0,500000,1500000,0,2000000,0,0,2500000,0,0,0,3000000,0,0,0,0,3000000,0,0,0,0,0,3000000,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[277,null,null,null,null,null,0,"Ввод в эксплуатацию","Оргтехника, кассовая техника и ПО",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,31600000,null,null,0,0,0,0,400000,1200000,0,1600000,0,0,2000000,0,0,0,2400000,0,0,0,0,2400000,0,0,0,0,0,2400000,0,0,0,0,0,0,2400000,0,0,0,0,0,0,0,2400000,0,0,0,0,0,0,0,0,2400000,0,0,0,0,0,0,0,0,0,2400000,0,0,0,0,0,0,0,0,0,0,2400000,0,0,0,0,0,0,0,0,0,0,0,2400000,0,0,0,0,0,0,0,0,0,0,0,0,2400000,0,0,0,0,0,0,0,0,0,0,0,0,0,2400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278,null,null,null,null,null,0,"Ввод в эксплуатацию","Автомобиль",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,47400000,null,null,0,0,0,0,600000,1800000,0,2400000,0,0,3000000,0,0,0,3600000,0,0,0,0,3600000,0,0,0,0,0,3600000,0,0,0,0,0,0,3600000,0,0,0,0,0,0,0,3600000,0,0,0,0,0,0,0,0,3600000,0,0,0,0,0,0,0,0,0,3600000,0,0,0,0,0,0,0,0,0,0,3600000,0,0,0,0,0,0,0,0,0,0,0,3600000,0,0,0,0,0,0,0,0,0,0,0,0,3600000,0,0,0,0,0,0,0,0,0,0,0,0,0,3600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,304839166.66666663,null,null,0,0,0,0,44166.666666666664,185000,210000,386666.66666666663,420000,420000,640833.33333333326,682500,682500,682500,947500,997500,997500,997500,997500,1262500,1312500,1312500,1312500,1312500,1312500,1577500,1627500,1627500,1627500,1627500,1627500,1627500,1892500,1942500,1942500,1942500,1942500,1942500,1942500,1942500,2207500,2257500,2257500,2257500,2257500,2257500,2257500,2257500,2257500,2522500,2572500,2572500,2572500,2572500,2572500,2572500,2572500,2572500,2572500,2837500,2887500,2887500,2887500,2887500,2887500,2887500,2887500,2887500,2887500,2887500,3152500,3202500,3202500,3202500,3202500,3202500,3202500,3202500,3202500,3202500,3202500,3202500,3467500,3517500,3517500,3517500,3517500,3517500,3517500,3517500,3517500,3517500,3517500,3517500,3517500,3782500,3832500,3832500,3832500,3832500,3832500,3832500,3832500,3832500,3832500,3832500,3832500,3832500,3832500,4097500,4147500,4147500,4147500,4147500,4147500,4147500,4147500,4147500,4147500,4147500,0,0,0,0,0,0,0,0,0,0,0,0,0]
[285,null,null,null,null,null,0,"Амортизация","Ремонтные работы (200кв.м.)",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,67888333.333333254,null,null,0,0,0,0,11666.666666666666,46666.666666666664,46666.666666666664,93333.333333333328,93333.333333333328,93333.333333333328,151666.66666666666,151666.66666666666,151666.66666666666,151666.66666666666,221666.66666666666,221666.66666666666,221666.66666666666,221666.66666666666,221666.66666666666,291666.66666666663,291666.66666666663,291666.66666666663,291666.66666666663,291666.66666666663,291666.66666666663,361666.66666666663,361666.66666666663,361666.66666666663,361666.66666666663,361666.66666666663,361666.66666666663,361666.66666666663,431666.66666666663,431666.66666666663,431666.66666666663,431666.66666666663,431666.66666666663,431666.66666666663,431666.66666666663,431666.66666666663,501666.66666666663,501666.66666666663,501666.66666666663,501666.66666666663,501666.66666666663,501666.66666666663,501666.66666666663,501666.66666666663,501666.66666666663,571666.66666666663,571666.66666666663,571666.66666666663,571666.66666666663,571666.66666666663,571666.66666666663,571666.66666666663,571666.66666666663,571666.66666666663,571666.66666666663,641666.66666666663,641666.66666666663,641666.66666666663,641666.66666666663,641666.66666666663,641666.66666666663,641666.66666666663,641666.66666666663,641666.66666666663,641666.66666666663,641666.66666666663,711666.66666666663,711666.66666666663,711666.66666666663,711666.66666666663,711666.66666666663,711666.66666666663,711666.66666666663,711666.66666666663,711666.66666666663,711666.66666666663,711666.66666666663,711666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,851666.66666666663,851666.66666666663,851666.66666666663,851666.66666666663,851666.66666666663,851666.66666666663,851666.66666666663,851666.66666666663,851666.66666666663,851666.66666666663,851666.66666666663,851666.66666666663,851666.66666666663,851666.66666666663,921666.66666666663,921666.66666666663,921666.66666666663,921666.66666666663,921666.66666666663,921666.66666666663,921666.66666666663,921666.66666666663,921666.66666666663,921666.66666666663,921666.66666666663,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,null,null,null,null,null,0,"Амортизация","Торговое пространство",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,72737500,null,null,0,0,0,0,12500,50000,50000,100000,100000,100000,162500,162500,162500,162500,237500,237500,237500,237500,237500,312500,312500,312500,312500,312500,312500,387500,387500,387500,387500,387500,387500,387500,462500,462500,462500,462500,462500,462500,462500,462500,537500,537500,537500,537500,537500,537500,537500,537500,537500,612500,612500,612500,612500,612500,612500,612500,612500,612500,612500,687500,687500,687500,687500,687500,687500,687500,687500,687500,687500,687500,762500,762500,762500,762500,762500,762500,762500,762500,762500,762500,762500,762500,837500,837500,837500,837500,837500,837500,837500,837500,837500,837500,837500,837500,837500,912500,912500,912500,912500,912500,912500,912500,912500,912500,912500,912500,912500,912500,912500,987500,987500,987500,987500,987500,987500,987500,987500,987500,987500,987500,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,0,"Амортизация","Подсобные помещения",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,33944166.666666627,null,null,0,0,0,0,5833.333333333333,23333.333333333332,23333.333333333332,46666.666666666664,46666.666666666664,46666.666666666664,75833.333333333328,75833.333333333328,75833.333333333328,75833.333333333328,110833.33333333333,110833.33333333333,110833.33333333333,110833.33333333333,110833.33333333333,145833.33333333331,145833.33333333331,145833.33333333331,145833.33333333331,145833.33333333331,145833.33333333331,180833.33333333331,180833.33333333331,180833.33333333331,180833.33333333331,180833.33333333331,180833.33333333331,180833.33333333331,215833.33333333331,215833.33333333331,215833.33333333331,215833.33333333331,215833.33333333331,215833.33333333331,215833.33333333331,215833.33333333331,250833.33333333331,250833.33333333331,250833.33333333331,250833.33333333331,250833.33333333331,250833.33333333331,250833.33333333331,250833.33333333331,250833.33333333331,285833.33333333331,285833.33333333331,285833.33333333331,285833.33333333331,285833.33333333331,285833.33333333331,285833.33333333331,285833.33333333331,285833.33333333331,285833.33333333331,320833.33333333331,320833.33333333331,320833.33333333331,320833.33333333331,320833.33333333331,320833.33333333331,320833.33333333331,320833.33333333331,320833.33333333331,320833.33333333331,320833.33333333331,355833.33333333331,355833.33333333331,355833.33333333331,355833.33333333331,355833.33333333331,355833.33333333331,355833.33333333331,355833.33333333331,355833.33333333331,355833.33333333331,355833.33333333331,355833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,425833.33333333331,425833.33333333331,425833.33333333331,425833.33333333331,425833.33333333331,425833.33333333331,425833.33333333331,425833.33333333331,425833.33333333331,425833.33333333331,425833.33333333331,425833.33333333331,425833.33333333331,425833.33333333331,460833.33333333331,460833.33333333331,460833.33333333331,460833.33333333331,460833.33333333331,460833.33333333331,460833.33333333331,460833.33333333331,460833.33333333331,460833.33333333331,460833.33333333331,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288,null,null,null,null,null,0,"Амортизация","Торговое оборудование",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,58190000,null,null,0,0,0,0,10000,40000,40000,80000,80000,80000,130000,130000,130000,130000,190000,190000,190000,190000,190000,250000,250000,250000,250000,250000,250000,310000,310000,310000,310000,310000,310000,310000,370000,370000,370000,370000,370000,370000,370000,370000,430000,430000,430000,430000,430000,430000,430000,430000,430000,490000,490000,490000,490000,490000,490000,490000,490000,490000,490000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,610000,610000,610000,610000,610000,610000,610000,610000,610000,610000,610000,610000,670000,670000,670000,670000,670000,670000,670000,670000,670000,670000,670000,670000,670000,730000,730000,730000,730000,730000,730000,730000,730000,730000,730000,730000,730000,730000,730000,790000,790000,790000,790000,790000,790000,790000,790000,790000,790000,790000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,0,"Амортизация","Охранная и пожарная сигнализации",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,24245833.333333347,null,null,0,0,0,0,4166.666666666667,16666.666666666668,16666.666666666668,33333.333333333336,33333.333333333336,33333.333333333336,54166.666666666672,54166.666666666672,54166.666666666672,54166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,0,"Амортизация","Оргтехника, кассовая техника и ПО",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,19133333.33333334,null,null,0,0,0,0,0,3333.3333333333335,13333.333333333334,13333.333333333334,26666.666666666668,26666.666666666668,26666.666666666668,43333.333333333336,43333.333333333336,43333.333333333336,43333.333333333336,63333.333333333336,63333.333333333336,63333.333333333336,63333.333333333336,63333.333333333336,83333.333333333343,83333.333333333343,83333.333333333343,83333.333333333343,83333.333333333343,83333.333333333343,103333.33333333334,103333.33333333334,103333.33333333334,103333.33333333334,103333.33333333334,103333.33333333334,103333.33333333334,123333.33333333334,123333.33333333334,123333.33333333334,123333.33333333334,123333.33333333334,123333.33333333334,123333.33333333334,123333.33333333334,143333.33333333334,143333.33333333334,143333.33333333334,143333.33333333334,143333.33333333334,143333.33333333334,143333.33333333334,143333.33333333334,143333.33333333334,163333.33333333334,163333.33333333334,163333.33333333334,163333.33333333334,163333.33333333334,163333.33333333334,163333.33333333334,163333.33333333334,163333.33333333334,163333.33333333334,183333.33333333334,183333.33333333334,183333.33333333334,183333.33333333334,183333.33333333334,183333.33333333334,183333.33333333334,183333.33333333334,183333.33333333334,183333.33333333334,183333.33333333334,203333.33333333334,203333.33333333334,203333.33333333334,203333.33333333334,203333.33333333334,203333.33333333334,203333.33333333334,203333.33333333334,203333.33333333334,203333.33333333334,203333.33333333334,203333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,243333.33333333334,243333.33333333334,243333.33333333334,243333.33333333334,243333.33333333334,243333.33333333334,243333.33333333334,243333.33333333334,243333.33333333334,243333.33333333334,243333.33333333334,243333.33333333334,243333.33333333334,243333.33333333334,263333.33333333337,263333.33333333337,263333.33333333337,263333.33333333337,263333.33333333337,263333.33333333337,263333.33333333337,263333.33333333337,263333.33333333337,263333.33333333337,0,0,0,0,0,0,0,0,0,0,0,0,0]
[291,null,null,null,null,null,0,"Амортизация","Автомобиль",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,28700000,null,null,0,0,0,0,0,5000,20000,20000,40000,40000,40000,65000,65000,65000,65000,95000,95000,95000,95000,95000,125000,125000,125000,125000,125000,125000,155000,155000,155000,155000,155000,155000,155000,185000,185000,185000,185000,185000,185000,185000,185000,215000,215000,215000,215000,215000,215000,215000,215000,215000,245000,245000,245000,245000,245000,245000,245000,245000,245000,245000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,305000,305000,305000,305000,305000,305000,305000,305000,305000,305000,305000,305000,335000,335000,335000,335000,335000,335000,335000,335000,335000,335000,335000,335000,335000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,395000,395000,395000,395000,395000,395000,395000,395000,395000,395000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,192860833.33333343,null,null,0,0,0,5300000,22155833.333333332,24970833.333333336,45960833.333333336,49574166.666666664,49154166.666666672,75234166.666666672,79593333.333333328,78910833.333333343,78228333.333333328,109345833.33333333,114398333.33333334,113400833.33333333,112403333.33333333,111405833.33333334,142208333.33333331,146945833.33333331,145633333.33333334,144320833.33333331,143008333.33333331,141695833.33333334,172183333.33333334,176605833.33333334,174978333.33333331,173350833.33333334,171723333.33333334,170095833.33333331,168468333.33333334,198640833.33333334,202748333.33333331,200805833.33333334,198863333.33333334,196920833.33333331,194978333.33333334,193035833.33333334,191093333.33333331,220950833.33333334,224743333.33333334,222485833.33333331,220228333.33333334,217970833.33333334,215713333.33333331,213455833.33333334,211198333.33333334,208940833.33333331,238483333.33333334,241960833.33333334,239388333.33333331,236815833.33333334,234243333.33333334,231670833.33333331,229098333.33333334,226525833.33333334,223953333.33333331,221380833.33333334,250608333.33333331,253770833.33333331,250883333.33333334,247995833.33333331,245108333.33333331,242220833.33333334,239333333.33333331,236445833.33333331,233558333.33333334,230670833.33333331,227783333.33333331,256695833.33333331,259543333.33333331,256340833.33333331,253138333.33333331,249935833.33333331,246733333.33333331,243530833.33333331,240328333.33333331,237125833.33333328,233923333.33333328,230720833.33333331,227518333.33333334,256115833.33333331,258648333.33333331,255130833.33333334,251613333.33333334,248095833.33333334,244578333.33333334,241060833.33333334,237543333.33333334,234025833.33333334,230508333.33333331,226990833.33333334,223473333.33333337,219955833.33333337,248238333.33333337,250455833.33333337,246623333.33333337,242790833.33333337,238958333.33333337,235125833.33333337,231293333.3333334,227460833.3333334,223628333.33333337,219795833.3333334,215963333.3333334,212130833.33333337,208298333.33333337,204465833.33333337,232433333.3333334,234335833.3333334,230188333.33333337,226040833.3333334,221893333.33333343,217745833.3333334,213598333.3333334,209450833.33333343,205303333.33333343,201155833.33333343,197008333.33333343,192860833.33333343,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,null,null,null,null,null,0,"Внеоборотные активы","Ремонтные работы (200кв.м.)",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,42711666.666666746,null,null,0,0,0,1400000,5588333.333333333,5541666.666666667,11095000,11001666.666666666,10908333.333333334,17815000,17663333.333333332,17511666.666666668,17360000,25608333.333333332,25386666.666666668,25165000,24943333.333333332,24721666.666666668,32900000,32608333.333333332,32316666.666666668,32025000,31733333.333333336,31441666.666666668,39550000,39188333.333333336,38826666.666666664,38465000,38103333.333333336,37741666.666666664,37380000,45418333.333333328,44986666.666666664,44555000,44123333.333333328,43691666.666666664,43260000,42828333.333333328,42396666.666666664,50365000,49863333.333333336,49361666.666666672,48860000,48358333.333333336,47856666.666666672,47355000,46853333.333333336,46351666.666666672,54250000.000000007,53678333.333333343,53106666.666666672,52535000.000000007,51963333.333333343,51391666.666666672,50820000.000000007,50248333.333333343,49676666.666666672,49105000,56933333.333333336,56291666.666666672,55650000,55008333.333333328,54366666.666666664,53725000,53083333.333333328,52441666.666666657,51799999.999999993,51158333.333333328,50516666.666666657,58274999.999999985,57563333.333333321,56851666.666666657,56139999.999999985,55428333.333333313,54716666.666666649,54004999.999999985,53293333.333333313,52581666.666666642,51869999.999999978,51158333.333333313,50446666.666666649,58134999.999999985,57353333.333333321,56571666.666666657,55789999.999999993,55008333.333333328,54226666.666666664,53445000,52663333.333333336,51881666.666666672,51100000.000000007,50318333.333333343,49536666.666666679,48755000.000000015,56373333.333333351,55521666.666666687,54670000.000000022,53818333.333333358,52966666.666666694,52115000.00000003,51263333.333333366,50411666.666666701,49560000.000000037,48708333.333333373,47856666.666666709,47005000.000000045,46153333.333333381,45301666.666666716,52850000.000000052,51928333.333333388,51006666.666666724,50085000.00000006,49163333.333333395,48241666.666666731,47320000.000000067,46398333.333333403,45476666.666666739,44555000.000000075,43633333.33333341,42711666.666666746,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,0,"Внеоборотные активы","Торговое пространство",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,45762500,null,null,0,0,0,1500000,5987500,5937500,11887500,11787500,11687500,19087500,18925000,18762500,18600000,27437500,27200000,26962500,26725000,26487500,35250000,34937500,34625000,34312500,34000000,33687500,42375000,41987500,41600000,41212500,40825000,40437500,40050000,48662500,48200000,47737500,47275000,46812500,46350000,45887500,45425000,53962500,53425000,52887500,52350000,51812500,51275000,50737500,50200000,49662500,58125000,57512500,56900000,56287500,55675000,55062500,54450000,53837500,53225000,52612500,61000000,60312500,59625000,58937500,58250000,57562500,56875000,56187500,55500000,54812500,54125000,62437500,61675000,60912500,60150000,59387500,58625000,57862500,57100000,56337500,55575000,54812500,54050000,62287500,61450000,60612500,59775000,58937500,58100000,57262500,56425000,55587500,54750000,53912500,53075000,52237500,60400000,59487500,58575000,57662500,56750000,55837500,54925000,54012500,53100000,52187500,51275000,50362500,49450000,48537500,56625000,55637500,54650000,53662500,52675000,51687500,50700000,49712500,48725000,47737500,46750000,45762500,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300,null,null,null,null,null,0,"Внеоборотные активы","Подсобные помещения",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,21355833.333333373,null,null,0,0,0,700000,2794166.6666666665,2770833.3333333335,5547500,5500833.333333333,5454166.666666667,8907500,8831666.666666666,8755833.333333334,8680000,12804166.666666666,12693333.333333334,12582500,12471666.666666666,12360833.333333334,16450000,16304166.666666666,16158333.333333334,16012500,15866666.666666668,15720833.333333334,19775000,19594166.666666668,19413333.333333332,19232500,19051666.666666668,18870833.333333332,18690000,22709166.666666664,22493333.333333332,22277500,22061666.666666664,21845833.333333332,21630000,21414166.666666664,21198333.333333332,25182500,24931666.666666668,24680833.333333336,24430000,24179166.666666668,23928333.333333336,23677500,23426666.666666668,23175833.333333336,27125000.000000004,26839166.666666672,26553333.333333336,26267500.000000004,25981666.666666672,25695833.333333336,25410000.000000004,25124166.666666672,24838333.333333336,24552500,28466666.666666668,28145833.333333336,27825000,27504166.666666664,27183333.333333332,26862500,26541666.666666664,26220833.333333328,25899999.999999996,25579166.666666664,25258333.333333328,29137499.999999993,28781666.66666666,28425833.333333328,28069999.999999993,27714166.666666657,27358333.333333325,27002499.999999993,26646666.666666657,26290833.333333321,25934999.999999989,25579166.666666657,25223333.333333325,29067499.999999993,28676666.66666666,28285833.333333328,27894999.999999996,27504166.666666664,27113333.333333332,26722500,26331666.666666668,25940833.333333336,25550000.000000004,25159166.666666672,24768333.33333334,24377500.000000007,28186666.666666675,27760833.333333343,27335000.000000011,26909166.666666679,26483333.333333347,26057500.000000015,25631666.666666683,25205833.333333351,24780000.000000019,24354166.666666687,23928333.333333354,23502500.000000022,23076666.66666669,22650833.333333358,26425000.000000026,25964166.666666694,25503333.333333362,25042500.00000003,24581666.666666698,24120833.333333366,23660000.000000034,23199166.666666701,22738333.333333369,22277500.000000037,21816666.666666705,21355833.333333373,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,null,null,null,null,null,0,"Внеоборотные активы","Торговое оборудование",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,36610000,null,null,0,0,0,1200000,4790000,4750000,9510000,9430000,9350000,15270000,15140000,15010000,14880000,21950000,21760000,21570000,21380000,21190000,28200000,27950000,27700000,27450000,27200000,26950000,33900000,33590000,33280000,32970000,32660000,32350000,32040000,38930000,38560000,38190000,37820000,37450000,37080000,36710000,36340000,43170000,42740000,42310000,41880000,41450000,41020000,40590000,40160000,39730000,46500000,46010000,45520000,45030000,44540000,44050000,43560000,43070000,42580000,42090000,48800000,48250000,47700000,47150000,46600000,46050000,45500000,44950000,44400000,43850000,43300000,49950000,49340000,48730000,48120000,47510000,46900000,46290000,45680000,45070000,44460000,43850000,43240000,49830000,49160000,48490000,47820000,47150000,46480000,45810000,45140000,44470000,43800000,43130000,42460000,41790000,48320000,47590000,46860000,46130000,45400000,44670000,43940000,43210000,42480000,41750000,41020000,40290000,39560000,38830000,45300000,44510000,43720000,42930000,42140000,41350000,40560000,39770000,38980000,38190000,37400000,36610000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302,null,null,null,null,null,0,"Внеоборотные активы","Охранная и пожарная сигнализации",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,15254166.666666653,null,null,0,0,0,500000,1995833.3333333333,1979166.6666666667,3962500,3929166.6666666665,3895833.3333333335,6362500,6308333.333333333,6254166.666666667,6200000,9145833.333333334,9066666.666666666,8987500,8908333.333333334,8829166.666666666,11750000,11645833.333333334,11541666.666666666,11437500,11333333.333333334,11229166.666666666,14125000,13995833.333333332,13866666.666666666,13737500,13608333.333333332,13479166.666666666,13350000,16220833.333333332,16066666.666666666,15912500,15758333.333333334,15604166.666666668,15450000,15295833.333333334,15141666.666666668,17987500,17808333.333333336,17629166.666666668,17450000,17270833.333333336,17091666.666666668,16912500,16733333.333333334,16554166.666666668,19375000,19170833.333333332,18966666.666666664,18762500,18558333.333333332,18354166.666666664,18150000,17945833.333333332,17741666.666666664,17537499.999999996,20333333.333333328,20104166.666666664,19874999.999999996,19645833.333333328,19416666.666666664,19187499.999999996,18958333.333333328,18729166.666666664,18499999.999999996,18270833.333333328,18041666.666666664,20812500,20558333.333333332,20304166.666666664,20050000,19795833.333333336,19541666.666666668,19287500,19033333.333333336,18779166.666666672,18525000.000000004,18270833.333333336,18016666.666666672,20762500.000000007,20483333.33333334,20204166.666666672,19925000.000000007,19645833.333333343,19366666.666666675,19087500.000000007,18808333.333333343,18529166.666666679,18250000.000000011,17970833.333333343,17691666.666666679,17412500.000000015,20133333.333333347,19829166.666666679,19525000.000000015,19220833.333333347,18916666.666666679,18612500.000000011,18308333.333333343,18004166.666666675,17700000.000000007,17395833.33333334,17091666.666666672,16787500.000000004,16483333.333333336,16179166.666666668,18875000,18545833.333333332,18216666.666666664,17887499.999999996,17558333.333333328,17229166.66666666,16899999.999999993,16570833.333333325,16241666.666666657,15912499.999999989,15583333.333333321,15254166.666666653,0,0,0,0,0,0,0,0,0,0,0,0,0]
[303,null,null,null,null,null,0,"Внеоборотные активы","Оргтехника, кассовая техника и ПО",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,12466666.66666666,null,null,0,0,0,0,400000,1596666.6666666667,1583333.3333333333,3170000,3143333.3333333335,3116666.6666666665,5090000,5046666.666666667,5003333.333333333,4960000,7316666.666666667,7253333.333333333,7190000,7126666.666666667,7063333.333333333,9400000,9316666.666666666,9233333.333333334,9150000,9066666.666666666,8983333.333333334,11300000,11196666.666666666,11093333.333333334,10990000,10886666.666666666,10783333.333333334,10680000,12976666.666666668,12853333.333333334,12730000,12606666.666666668,12483333.333333334,12360000,12236666.666666666,12113333.333333332,14390000,14246666.666666666,14103333.333333332,13960000,13816666.666666666,13673333.333333332,13529999.999999998,13386666.666666664,13243333.333333332,15499999.999999998,15336666.666666664,15173333.333333332,15010000,14846666.666666666,14683333.333333332,14520000,14356666.666666668,14193333.333333334,14030000,16266666.666666668,16083333.333333336,15900000.000000002,15716666.666666668,15533333.333333336,15350000.000000004,15166666.66666667,14983333.333333336,14800000.000000004,14616666.666666672,14433333.333333338,16650000.000000004,16446666.666666672,16243333.33333334,16040000.000000006,15836666.666666672,15633333.333333338,15430000.000000004,15226666.66666667,15023333.333333336,14820000.000000002,14616666.666666668,14413333.333333334,16610000,16386666.666666666,16163333.333333332,15939999.999999998,15716666.666666664,15493333.33333333,15269999.999999996,15046666.666666662,14823333.333333328,14599999.999999994,14376666.66666666,14153333.333333327,13929999.999999993,16106666.666666659,15863333.333333325,15619999.999999991,15376666.666666657,15133333.333333323,14889999.999999989,14646666.666666655,14403333.333333321,14159999.999999987,13916666.666666653,13673333.333333319,13429999.999999985,13186666.666666651,12943333.333333317,15099999.999999983,14836666.666666649,14573333.333333317,14309999.999999985,14046666.666666653,13783333.333333321,13519999.999999989,13256666.666666657,12993333.333333325,12729999.999999993,12466666.66666666,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,null,null,null,null,null,0,"Внеоборотные активы","Автомобиль",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,18700000,null,null,0,0,0,0,600000,2395000,2375000,4755000,4715000,4675000,7635000,7570000,7505000,7440000,10975000,10880000,10785000,10690000,10595000,14100000,13975000,13850000,13725000,13600000,13475000,16950000,16795000,16640000,16485000,16330000,16175000,16020000,19465000,19280000,19095000,18910000,18725000,18540000,18355000,18170000,21585000,21370000,21155000,20940000,20725000,20510000,20295000,20080000,19865000,23250000,23005000,22760000,22515000,22270000,22025000,21780000,21535000,21290000,21045000,24400000,24125000,23850000,23575000,23300000,23025000,22750000,22475000,22200000,21925000,21650000,24975000,24670000,24365000,24060000,23755000,23450000,23145000,22840000,22535000,22230000,21925000,21620000,24915000,24580000,24245000,23910000,23575000,23240000,22905000,22570000,22235000,21900000,21565000,21230000,20895000,24160000,23795000,23430000,23065000,22700000,22335000,21970000,21605000,21240000,20875000,20510000,20145000,19780000,19415000,22650000,22255000,21860000,21465000,21070000,20675000,20280000,19885000,19490000,19095000,18700000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Ремонтные работы (200кв.м.)",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]
[312,null,null,null,null,null,0,"Налоги на внеоборотные активы","Торговое пространство",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-3,1.2499999999999998E-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]
[313,null,null,null,null,null,0,"Налоги на внеоборотные активы","Подсобные помещения",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-3,1.2499999999999998E-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]
[314,null,null,null,null,null,0,"Налоги на внеоборотные активы","Торговое оборудование",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-3,1.2499999999999998E-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]
[315,null,null,null,null,null,0,"Налоги на внеоборотные активы","Охранная и пожарная сигнализации",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","Оргтехника, кассовая техника и ПО",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","Автомобиль",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-3,1.2499999999999998E-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]
[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,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[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,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",null,null,"Sales",null,null,"Параметры бюджета продаж",null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","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","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[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,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[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 посетителей",null,null,1,"начало 1 блока продаж"]
[17,null,null,null,null,null,0,"Валовый поток посетителей","Продукт - 1",null,null,1,"шт",null,null,null,null,null,null,null,null,null,null,1283831.1900000002,null,null,0,0,0,0,0,21,44.975000000000009,79.344999999999999,257.60000000000002,267.47999999999996,325.44,552.28499999999997,703.47500000000002,841.5,973.85,1141.47,987,1616.4,866.4,1357.44,2251.8000000000002,2212.38,2142.2399999999998,2595.7799999999997,2948.61,3310.2,3726,3539.16,2978.64,4461.6000000000004,2392.1999999999998,3493.56,5313.6,5144.58,4831.2,5713.74,6337.83,6978,7294.8,6827.76,5504.94,8352,4292.3999999999996,6277.32,9200.4,8570.880000000001,7804.8,9057.42,9781.77,10529.4,10958.4,10072.08,8058.54,11745,5995.5,8556.66,12469.8,11432.34,10346.880000000001,11849.76,12842.67,13751.4,14010.6,12819.06,10151.82,14720.4,7489.8,10585.68,15381.6,13971.96,12621.6,14504.4,15537.630000000001,16586.400000000001,16819.2,15271.74,12040.98,17344.2,8788.5,12399.24,17946,16268.04,14634.720000000001,16757.28,17817.63,18988.2,19117.8,17415.54,13636.14,19713,9918,14048.16,20170.2,18362.7,16343.52,18595.98,19840.560000000001,21111,21240.6,19314.18,15112.86,21809.4,10969.5,15500.52,22273.200000000001,20156.580000000002,18020.64,20377.98,21633.21,22888.2,23214,20997.360000000001,16494.240000000002,23679.599999999999,11952.9,16805.04,24226.799999999999,21827.88,19578.239999999998,22049.279999999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4342262503.0128412,null,null,0,0,0,0,0,50505,116357.72400000002,203166.12959999999,663535.29599999997,686220.7895999999,835827.98399999994,1412341.8066,1842638.81076,2198766.7944,2550675.2277600002,2990644.8857999998,2592312.66,4235718.0959999999,2320743.4651871999,3629970.88638912,6024606.0099264011,5924136.9490444791,5734219.2601190405,6941774.7199468799,8057819.2739640772,9039275.797378175,10177209.01692288,9681000.2929465342,8144843.4424397368,12193997.050407745,6680832.687072115,9752757.3359890338,14830750.874558939,14388255.02960114,13509624.567478027,15970546.086111763,18104083.850563962,19925588.093209535,20828925.313408151,19530201.905047014,15747998.866328157,23893107.847423051,12553721.004561154,18353905.534066688,26906700.048347034,25114944.764429126,22874981.522479806,26545665.960502096,29307063.283117447,31552963.347961914,32850088.702119425,30259302.426561713,24212898.677678049,35294703.978904136,18419966.540545952,26292233.078516528,38326922.707266964,35213466.543614365,31879588.940716147,36514206.227475092,40469590.544714257,43337343.425238326,44169731.326942906,40435175.845489189,32032658.230655327,46453388.646992333,24127267.643526729,34109665.652331337,49578311.151726142,45068130.596755683,40721787.783413328,46811134.380170122,51178618.369438171,54643478.13564305,55412665.769451812,50353857.24259612,39702823.777652353,57202554.691393197,29580393.137574557,41740795.106465191,60415098.310596243,54799997.290687054,49300941.168100521,56459985.245096996,61274042.465282679,65300926.926421776,65753936.708854586,59930428.218919061,46929881.584792331,67845040.846850067,34836456.069181763,49344216.904779948,70850681.521230966,64502557.036440633,57420880.472530112,65335434.198929138,71117582.151859209,75668634.457447082,76140598.182857245,69229294.822721511,54175381.692126051,78174242.926378459,40109565.392412201,56674155.335588932,81444482.050759703,73708344.24352023,65903650.616397113,74524965.039193258,80705025.199118957,85387130.612848446,86611708.945520341,78341563.308629736,61540588.529740915,88349598.979571134,45487035.007656209,63953821.088517904,92191235.749959394,83075953.675341234,74508199.511805922,83925565.951159447,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20]
[21,null,null,null,null,null,0,"Коммерческие затраты на одного посетителя",null,null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,35,null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,0,"Коммерческие затраты на одного посетителя","Представительские расходы",null,null,null,"руб. // %",null,null,"*",20,null,0,0,null,null,null,1,"*",null,1]
[23,null,null,null,null,null,0,"Коммерческие затраты на одного посетителя","Консультационные расходы",null,null,null,"руб. // %",null,null,"*",10,null,0,0,null,null,null,1,"*",null,1]
[24,null,null,null,null,null,0,"Коммерческие затраты на одного посетителя","Прочие расходники",null,null,null,"руб. // %",null,null,"*",5,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35]
[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,44934091.649999984,null,null,0,0,0,0,0,735,1574.1250000000002,2777.0749999999998,9016,9361.7999999999993,11390.4,19329.974999999999,24621.625,29452.5,34084.75,39951.450000000004,34545,56574,30324,47510.400000000001,78813,77433.3,74978.399999999994,90852.299999999988,103201.35,115857,130410,123870.59999999999,104252.4,156156,83727,122274.59999999999,185976,180060.3,169092,199980.9,221824.05,244230,255318,238971.6,192672.9,292320,150234,219706.19999999998,322014,299980.80000000005,273168,317009.7,342361.95,368529,383544,352522.8,282048.90000000002,411075,209842.5,299483.09999999998,436443,400131.9,362140.80000000005,414741.60000000003,449493.45,481299,490371,448667.1,355313.7,515214,262143,370498.8,538356,489018.6,441756,507654,543817.05000000005,580524,588672,534510.9,421434.3,607047,307597.5,433973.39999999997,628110,569381.4,512215.20000000007,586504.79999999993,623617.05000000005,664587,669123,609543.9,477264.89999999997,689955,347130,491685.6,705957,642694.5,572023.20000000007,650859.29999999993,694419.60000000009,738885,743421,675996.3,528950.1,763329,383932.5,542518.20000000007,779562,705480.3,630722.4,713229.29999999993,757162.35,801087,812490,734907.6,577298.4,828786,418351.5,588176.4,847938,763975.8,685238.39999999991,771724.79999999993,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,44393884.289999992,null,null,0,0,0,0,73.5,304.41250000000002,1107.0325,2558.9025000000001,4683.3324999999995,9322.6,10764.337499999998,14301.437499999996,21400.557499999999,26534.112499999996,31428.845000000001,35304.114999999998,40532.415000000001,38528.700000000004,50417.64,38610.18,56763.21,78153.600000000006,78284.22,80975.474999999991,95822.579999999987,108453.345,119568.95999999999,126486.36,123175.49999999999,112580.57999999999,138282.06,101661.42,140793.44999999998,183104.46,179858.69999999998,180542.98499999999,208774.43999999997,229654.63500000001,245921.76,245784.20999999996,235046.7,208358.43,256641.42,181306.44,248195.21999999997,312722.76,296321.13,288855.73499999999,327232.08,351713.565,369931.38,367190.25,344283.24,300633.48000000004,359669.31,250430.66999999998,336939.95999999996,421750.56,393994.65,381396.22500000003,428347.70999999996,459942.315,479850.20999999996,468524.49,436651.11,377976.69,450128.28,311435.45999999996,415922.22,518828.51999999996,481429.62,465141.70499999996,522173.61,555643.93500000006,577552.29,561116.01,519149.19,447173.16,529849.74,364923.93,486341.51999999996,604774.80000000005,559660.5,538213.30500000005,601735.47,636361.63500000001,659989.89,638021.37,591129.21,506789.42999999993,601563.05999999994,411923.81999999995,549640.77,679911.12,629376.72,600030.06000000006,668373.92999999993,708212.82000000007,733503.33,708488.97,655320.32999999996,561324.11999999988,665368.61999999988,455212.58999999997,606223.17000000004,749861.7,691303.62,659867.77500000002,730801.67999999993,771480.04499999993,796749.65999999992,773454.36,712773.6,611701.23,722638.1399999999,495275.13,657708.66,814875.6,749003.22,634011.83999999985,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,44934091.649999984,null,null,0,0,0,0,0,735,1574.1250000000002,2777.0749999999998,9016,9361.7999999999993,11390.4,19329.974999999999,24621.625,29452.5,34084.75,39951.450000000004,34545,56574,30324,47510.400000000001,78813,77433.3,74978.399999999994,90852.299999999988,103201.35,115857,130410,123870.59999999999,104252.4,156156,83727,122274.59999999999,185976,180060.3,169092,199980.9,221824.05,244230,255318,238971.6,192672.9,292320,150234,219706.19999999998,322014,299980.80000000005,273168,317009.7,342361.95,368529,383544,352522.8,282048.90000000002,411075,209842.5,299483.09999999998,436443,400131.9,362140.80000000005,414741.60000000003,449493.45,481299,490371,448667.1,355313.7,515214,262143,370498.8,538356,489018.6,441756,507654,543817.05000000005,580524,588672,534510.9,421434.3,607047,307597.5,433973.39999999997,628110,569381.4,512215.20000000007,586504.79999999993,623617.05000000005,664587,669123,609543.9,477264.89999999997,689955,347130,491685.6,705957,642694.5,572023.20000000007,650859.29999999993,694419.60000000009,738885,743421,675996.3,528950.1,763329,383932.5,542518.20000000007,779562,705480.3,630722.4,713229.29999999993,757162.35,801087,812490,734907.6,577298.4,828786,418351.5,588176.4,847938,763975.8,685238.39999999991,771724.79999999993,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 одного посетителя",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,0.3,null,null,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,0,"Затраты времени на одного посетителя","информирование об услугах",null,null,null,"кол-во минут // %",null,null,"*",10,null,0,0,null,null,null,1,"*",null,1]
[45,null,null,null,null,null,0,"Затраты времени на одного посетителя","информирование о ценах и условиях",null,null,null,"кол-во минут // %",null,null,"*",3,null,0,0,null,null,null,1,"*",null,1]
[46,null,null,null,null,null,0,"Затраты времени на одного посетителя","представительская деятельность",null,null,null,"кол-во минут // %",null,null,"*",5,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3]
[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,385149.35699999996,null,null,0,0,0,0,0,6.3,13.492500000000001,23.8035,77.28,80.243999999999986,97.631999999999991,165.68549999999999,211.04249999999999,252.45,292.15499999999997,342.44099999999997,296.09999999999997,484.92,259.91999999999996,407.23200000000003,675.54000000000008,663.71400000000006,642.67199999999991,778.73399999999992,884.58299999999997,993.06,1117.8,1061.7479999999998,893.59199999999998,1338.48,717.66,1048.068,1594.0800000000002,1543.374,1449.36,1714.1219999999998,1901.3489999999999,2093.4,2188.44,2048.328,1651.4819999999997,2505.6,1287.7199999999998,1883.1959999999999,2760.12,2571.2640000000001,2341.44,2717.2260000000001,2934.5309999999999,3158.8199999999997,3287.52,3021.6239999999998,2417.5619999999999,3523.5,1798.6499999999999,2566.998,3740.9399999999996,3429.7019999999998,3104.0640000000003,3554.9279999999999,3852.8009999999999,4125.42,4203.18,3845.7179999999998,3045.5459999999998,4416.12,2246.94,3175.7040000000002,4614.4799999999996,4191.5879999999997,3786.48,4351.32,4661.2889999999998,4975.92,5045.76,4581.5219999999999,3612.2939999999999,5203.26,2636.5499999999997,3719.7719999999999,5383.8,4880.4120000000003,4390.4160000000002,5027.1839999999993,5345.2889999999998,5696.46,5735.3399999999992,5224.6620000000003,4090.8419999999996,5913.9,2975.4,4214.4479999999994,6051.06,5508.81,4903.0559999999996,5578.7939999999999,5952.1680000000006,6333.3,6372.1799999999994,5794.2539999999999,4533.8580000000002,6542.8200000000006,3290.85,4650.1559999999999,6681.96,6046.9740000000002,5406.192,6113.3939999999993,6489.9629999999997,6866.46,6964.2,6299.2079999999996,4948.2719999999999,7103.8799999999992,3585.87,5041.5119999999997,7268.04,6548.3640000000005,5873.4719999999988,6614.7839999999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2747.7699750000002,null,null,0,0,0,0,0,3.9375E-2,8.4328125000000004E-2,0.148771875,0.48299999999999998,0.50152499999999989,0.61019999999999996,1.0355343749999999,1.319015625,1.5778124999999998,1.8259687499999999,2.1402562499999997,2.1402562499999997,3.0307500000000003,3.0307500000000003,3.0307500000000003,4.2221250000000001,4.2221250000000001,4.2221250000000001,4.8670874999999993,5.5286437499999996,6.2066249999999998,6.9862500000000001,6.9862500000000001,6.9862500000000001,8.3655000000000008,8.3655000000000008,8.3655000000000008,9.963000000000001,9.963000000000001,9.963000000000001,10.713262499999999,11.883431249999999,13.08375,13.67775,13.67775,13.67775,15.66,15.66,15.66,17.25075,17.25075,17.25075,17.25075,18.34081875,19.742624999999997,20.547000000000001,20.547000000000001,20.547000000000001,22.021875000000001,22.021875000000001,22.021875000000001,23.380874999999996,23.380874999999996,23.380874999999996,23.380874999999996,24.08000625,25.783875000000002,26.269875000000003,26.269875000000003,26.269875000000003,27.600749999999998,27.600749999999998,27.600749999999998,28.840499999999999,28.840499999999999,28.840499999999999,28.840499999999999,29.133056249999999,31.099499999999999,31.536000000000001,31.536000000000001,31.536000000000001,32.520375000000001,32.520375000000001,32.520375000000001,33.64875,33.64875,33.64875,33.64875,33.64875,35.602874999999997,35.845874999999992,35.845874999999992,35.845874999999992,36.961874999999999,36.961874999999999,36.961874999999999,37.819125,37.819125,37.819125,37.819125,37.819125,39.583125000000003,39.826124999999998,39.826124999999998,39.826124999999998,40.892625000000002,40.892625000000002,40.892625000000002,41.762250000000002,41.762250000000002,41.762250000000002,41.762250000000002,41.762250000000002,42.915374999999997,43.526249999999997,43.526249999999997,43.526249999999997,44.399249999999995,44.399249999999995,44.399249999999995,45.425249999999998,45.425249999999998,45.425249999999998,45.425249999999998,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52]
[53,null,null,null,null,null,0,"ФОТ продавцов-консультантов",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,116329468.28882778,null,null,0,0,0,0,0,1378.125,2951.484375,5207.015625,16905,17553.374999999996,21357,36243.703124999993,47550.513281250001,56880.140624999993,65826.173437500009,77156.237812499981,77156.237812499981,109258.53750000002,109258.53750000002,109258.53750000002,152207.60625000001,152207.60625000001,152207.60625000001,175458.50437499996,205286.83540312501,230461.2961875,259409.94187499999,259409.94187499999,259409.94187499999,310623.56325000001,310623.56325000001,310623.56325000001,369941.13450000004,369941.13450000004,369941.13450000004,397799.50651874993,454487.11628315627,500393.84101874998,523111.63534874999,523111.63534874999,523111.63534874999,598923.66870000004,598923.66870000004,598923.66870000004,659762.61033375002,659762.61033375002,659762.61033375002,659762.61033375002,722496.35800083645,777717.44295091857,809404.03316744999,809404.03316744999,809404.03316744999,867503.50138265616,867503.50138265616,867503.50138265616,921038.32793030608,921038.32793030608,921038.32793030608,921038.32793030608,977036.44341124361,1046170.2237872169,1065889.4757910599,1065889.4757910599,1065889.4757910599,1119889.1867182502,1119889.1867182502,1119889.1867182502,1170191.53789472,1170191.53789472,1170191.53789472,1170191.53789472,1217523.7452077363,1299705.0288566272,1317947.1628168488,1317947.1628168488,1317947.1628168488,1359085.9958456997,1359085.9958456997,1359085.9958456997,1406242.8524490565,1406242.8524490565,1406242.8524490565,1406242.8524490565,1448430.1380225283,1532546.5923770964,1543006.6696025345,1543006.6696025345,1543006.6696025345,1591045.5427860303,1591045.5427860303,1591045.5427860303,1627946.3707757718,1627946.3707757718,1627946.3707757718,1627946.3707757718,1676784.7618990447,1754995.1467239161,1765769.0262661178,1765769.0262661178,1765769.0262661178,1813054.3864791139,1813054.3864791139,1813054.3864791139,1851610.9091000487,1851610.9091000487,1851610.9091000487,1851610.9091000487,1907159.2363730501,1959819.0665891587,1987715.9327426679,1987715.9327426679,1987715.9327426679,2027583.27737457,2027583.27737457,2027583.27737457,2074437.6824058786,2074437.6824058786,2074437.6824058786,2074437.6824058786,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",35000,null,0]
[55,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[56]
[57,null,null,null,null,null,0,"ФОТ продавцов-консультантов",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,115292249.44762483,null,null,0,0,0,0,0,689.0625,2164.8046875,4079.25,11056.0078125,17229.1875,19455.1875,28800.351562499996,41897.108203124997,52215.326953124997,61353.157031249997,71491.205625000002,77156.237812499981,93207.387656250008,109258.53750000002,109258.53750000002,130733.07187500002,152207.60625000001,152207.60625000001,163833.05531249999,190372.66988906247,217874.06579531252,244935.61903125001,259409.94187499999,259409.94187499999,285016.75256250001,310623.56325000001,310623.56325000001,340282.34887500003,369941.13450000004,369941.13450000004,383870.32050937496,426143.3114009531,477440.47865095316,511752.73818374996,523111.63534874999,523111.63534874999,561017.65202437504,598923.66870000004,598923.66870000004,629343.13951687503,659762.61033375002,659762.61033375002,659762.61033375002,691129.48416729318,750106.90047587757,793560.73805918428,809404.03316744999,809404.03316744999,838453.76727505308,867503.50138265616,867503.50138265616,894270.91465648112,921038.32793030608,921038.32793030608,921038.32793030608,949037.38567077485,1011603.3335992303,1056029.8497891384,1065889.4757910599,1065889.4757910599,1092889.331254655,1119889.1867182502,1119889.1867182502,1145040.362306485,1170191.53789472,1170191.53789472,1170191.53789472,1193857.6415512282,1258614.3870321817,1308826.0958367381,1317947.1628168488,1317947.1628168488,1338516.5793312741,1359085.9958456997,1359085.9958456997,1382664.4241473782,1406242.8524490565,1406242.8524490565,1406242.8524490565,1427336.4952357924,1490488.3651998122,1537776.6309898156,1543006.6696025345,1543006.6696025345,1567026.1061942824,1591045.5427860303,1591045.5427860303,1609495.9567809012,1627946.3707757718,1627946.3707757718,1627946.3707757718,1652365.5663374083,1715889.9543114803,1760382.0864950169,1765769.0262661178,1765769.0262661178,1789411.7063726159,1813054.3864791139,1813054.3864791139,1832332.6477895812,1851610.9091000487,1851610.9091000487,1851610.9091000487,1879385.0727365494,1933489.1514811045,1973767.4996659132,1987715.9327426679,1987715.9327426679,2007649.6050586188,2027583.27737457,2027583.27737457,2051010.4798902243,2074437.6824058786,2074437.6824058786,2074437.6824058786,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков"]
[59,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[60,null,null,null,null,null,0,"ФОТ продавцов-консультантов","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 продавцов-консультантов","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 продавцов-консультантов","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 продавцов-консультантов","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 продавцов-консультантов","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 продавцов-консультантов",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,116329468.28882778,null,null,0,0,0,0,0,1378.125,2951.484375,5207.015625,16905,17553.374999999996,21357,36243.703124999993,47550.513281250001,56880.140624999993,65826.173437500009,77156.237812499981,77156.237812499981,109258.53750000002,109258.53750000002,109258.53750000002,152207.60625000001,152207.60625000001,152207.60625000001,175458.50437499996,205286.83540312501,230461.2961875,259409.94187499999,259409.94187499999,259409.94187499999,310623.56325000001,310623.56325000001,310623.56325000001,369941.13450000004,369941.13450000004,369941.13450000004,397799.50651874993,454487.11628315627,500393.84101874998,523111.63534874999,523111.63534874999,523111.63534874999,598923.66870000004,598923.66870000004,598923.66870000004,659762.61033375002,659762.61033375002,659762.61033375002,659762.61033375002,722496.35800083645,777717.44295091857,809404.03316744999,809404.03316744999,809404.03316744999,867503.50138265616,867503.50138265616,867503.50138265616,921038.32793030608,921038.32793030608,921038.32793030608,921038.32793030608,977036.44341124361,1046170.2237872169,1065889.4757910599,1065889.4757910599,1065889.4757910599,1119889.1867182502,1119889.1867182502,1119889.1867182502,1170191.53789472,1170191.53789472,1170191.53789472,1170191.53789472,1217523.7452077363,1299705.0288566272,1317947.1628168488,1317947.1628168488,1317947.1628168488,1359085.9958456997,1359085.9958456997,1359085.9958456997,1406242.8524490565,1406242.8524490565,1406242.8524490565,1406242.8524490565,1448430.1380225283,1532546.5923770964,1543006.6696025345,1543006.6696025345,1543006.6696025345,1591045.5427860303,1591045.5427860303,1591045.5427860303,1627946.3707757718,1627946.3707757718,1627946.3707757718,1627946.3707757718,1676784.7618990447,1754995.1467239161,1765769.0262661178,1765769.0262661178,1765769.0262661178,1813054.3864791139,1813054.3864791139,1813054.3864791139,1851610.9091000487,1851610.9091000487,1851610.9091000487,1851610.9091000487,1907159.2363730501,1959819.0665891587,1987715.9327426679,1987715.9327426679,1987715.9327426679,2027583.27737457,2027583.27737457,2027583.27737457,2074437.6824058786,2074437.6824058786,2074437.6824058786,2074437.6824058786,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через %-ное распределение"]
[68,null,null,null,null,null,0,"ФОТ продавцов-консультантов","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 продавцов-консультантов","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,0.7,null,null,0.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,0,"Конверсия в решение о покупке","Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",0.7,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7]
[75,null,null,null,null,null,0,"Поток решений о покупке",null,null,null,1,"шт",null,null,null,null,null,null,null,null,null,null,898681.83299999998,null,null,0,0,0,0,0,14.7,31.482500000000005,55.541499999999999,180.32,187.23599999999996,227.80799999999999,386.59949999999998,492.4325,589.04999999999995,681.69499999999994,799.029,690.9,1131.48,606.4799999999999,950.20799999999997,1576.26,1548.6659999999999,1499.5679999999998,1817.0459999999996,2064.027,2317.14,2608.1999999999998,2477.4119999999998,2085.0479999999998,3123.12,1674.5399999999997,2445.4919999999997,3719.52,3601.2059999999997,3381.8399999999997,3999.6179999999995,4436.4809999999998,4884.5999999999995,5106.3599999999997,4779.4319999999998,3853.4579999999996,5846.4,3004.6799999999994,4394.1239999999998,6440.28,5999.616,5463.36,6340.1939999999995,6847.2389999999996,7370.579999999999,7670.8799999999992,7050.4559999999992,5640.9780000000001,8221.5,4196.8499999999995,5989.6619999999994,8728.8599999999988,8002.6379999999999,7242.8159999999998,8294.8320000000003,8989.8689999999988,9625.98,9807.42,8973.3419999999987,7106.2739999999994,10304.279999999999,5242.8599999999997,7409.9759999999997,10767.119999999999,9780.3719999999994,8835.119999999999,10153.08,10876.341,11610.48,11773.44,10690.217999999999,8428.6859999999997,12140.94,6151.95,8679.4679999999989,12562.199999999999,11387.628000000001,10244.304,11730.095999999998,12472.341,13291.74,13382.46,12190.878000000001,9545.2979999999989,13799.099999999999,6942.5999999999995,9833.7119999999995,14119.14,12853.89,11440.464,13017.186,13888.392,14777.699999999999,14868.419999999998,13519.925999999999,10579.002,15266.58,7678.65,10850.364,15591.24,14109.606,12614.447999999999,14264.585999999999,15143.246999999998,16021.74,16249.8,14698.152,11545.968000000001,16575.719999999998,8367.0299999999988,11763.528,16958.759999999998,15279.516,13704.767999999998,15434.495999999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3039583752.1089883,null,null,0,0,0,0,0,35353.5,81450.406800000012,142216.29071999999,464474.70719999995,480354.55271999992,585079.58879999991,988639.26461999991,1289847.167532,1539136.75608,1785472.659432,2093451.4200599997,1814618.862,2965002.6671999996,1624520.4256310398,2540979.6204723837,4217224.2069484806,4146895.8643311351,4013953.4820833281,4859242.3039628156,5640473.4917748533,6327493.0581647223,7124046.311846016,6776700.2050625738,5701390.4097078154,8535797.9352854211,4676582.8809504798,6826930.1351923235,10381525.612191256,10071778.520720797,9456737.1972346175,11179382.260278234,12672858.695394773,13947911.665246673,14580247.719385706,13671141.333532909,11023599.206429709,16725175.493196134,8787604.7031928077,12847733.873846682,18834690.033842921,17580461.335100386,16012487.065735864,18581966.172351465,20514944.298182212,22087074.343573339,22995062.091483597,21181511.698593199,16949029.074374635,24706292.785232894,12893976.578382166,18404563.154961567,26828845.895086873,24649426.580530055,22315712.258501302,25559944.359232564,28328713.38129998,30336140.397666827,30918811.928860031,28304623.091842432,22422860.761458728,32517372.05289463,16889087.35046871,23876765.956631936,34704817.806208298,31547691.417728975,28505251.448389329,32767794.066119082,35825032.858606718,38250434.694950134,38788866.038616262,35247700.069817282,27791976.644356646,40041788.283975236,20706275.19630219,29218556.574525632,42290568.817417368,38359998.103480935,34510658.81767036,39521989.671567895,42891829.725697875,45710648.848495238,46027755.69619821,41951299.753243342,32850917.10935463,47491528.592795044,24385519.248427231,34540951.833345965,49595477.06486167,45151789.92550844,40194616.330771074,45734803.939250395,49782307.50630144,52968044.120212957,53298418.728000067,48460506.375905052,37922767.184488229,54721970.048464917,28076695.774688538,39671908.734912246,57011137.435531788,51595840.970464155,46132555.431477979,52167475.52743528,56493517.639383264,59770991.428993911,60628196.261864237,54839094.316040814,43078411.970818639,61844719.285699792,31840924.505359344,44767674.761962533,64533865.024971575,58153167.572738864,52155739.658264145,58747896.165811613,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78]
[79,null,null,null,null,null,0,"Количество продаж",null,null,null,1,"шт",null,null,null,null,null,null,0,null,null,null,846416.35575000034,null,null,0,0,0,0,0,6.982499999999999,21.936687500000001,41.336399999999998,112.03421249999998,174.58909999999997,197.14589999999998,291.84356249999996,417.54020000000003,513.70418749999999,603.60387500000002,703.34389999999996,707.716275,865.63049999999998,825.53099999999995,739.42679999999996,1200.0722999999998,1484.3398499999998,1447.9111499999999,1575.3916499999996,1843.5096749999998,2081.0543250000001,2339.5364999999997,2415.6656999999996,2167.1684999999998,2473.8797999999997,2278.8885,1957.0151999999996,2928.3806999999997,3477.3448499999995,3316.9468499999994,3506.1925499999998,4007.1470249999993,4427.5134749999997,4745.7059999999992,4695.7511999999997,4100.6227499999995,4607.4325499999995,4204.262999999999,3514.4318999999996,5146.3418999999994,5908.9506000000001,5444.9135999999999,5606.688149999999,6264.0306749999991,6753.4640249999993,7144.6934999999994,6992.6345999999994,6028.4311499999985,6584.6770499999993,5898.7162499999995,4838.5931999999993,6991.2979499999983,7947.4615499999982,7241.5906500000001,7380.3827999999994,8210.232974999999,8842.5282749999988,9230.864999999998,8920.8619499999986,7637.8175999999985,8270.0131499999989,7384.8914999999997,6010.097099999999,8634.1205999999984,9760.0586999999978,8842.358699999997,9019.3949999999986,9988.974975000001,10681.239975,11107.361999999999,10670.237549999998,9081.4793999999983,9770.5723499999986,8689.1227500000005,7044.9235499999995,10089.792299999997,11376.168299999999,10275.1677,10437.839999999998,11496.157574999997,12237.938474999999,12670.244999999999,12147.33555,10324.6836,11088.589049999999,9852.307499999999,7968.7481999999991,11377.6047,12812.189249999999,11539.818149999999,11617.383750000001,12780.149549999998,13616.393699999999,14081.906999999999,13484.464349999998,11446.9908,12276.651449999999,10898.98425,8801.281649999999,12559.7619,14107.901849999998,12693.925649999997,12767.541149999997,13968.720674999997,14803.368824999998,15328.981499999998,14700.2772,12465.957,13357.801799999999,11847.806249999998,9562.0150499999982,13643.086799999999,15313.181099999998,13767.534899999999,13841.150399999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80]
[81,null,null,null,null,null,0,"Продажи",null,null,null,1,"руб.",null,null,null,"учет",null,null,0,null,null,null,2859699313.824779,null,null,0,0,0,0,0,16792.912499999999,55481.855730000003,106241.68132199999,288178.22401199996,448793.89846199995,506081.21722199989,747516.4553744999,1082281.0552721999,1343767.3637156999,1579189.4723681998,1842488.9377586998,1856333.3839784998,2270320.2263699993,2180023.4690947435,1978612.521899126,3210146.8180249101,3972957.0338578173,3876403.4395468701,4214767.9983719178,4987365.0029753931,5684784.1112212986,6389481.2007551007,6602854.59553158,5927093.0420159344,6762664.4638717864,6275880.8877120521,5464168.682667831,8174016.4800071996,9715319.4631332252,9276044.9660288207,9802156.7423186041,11329814.453944679,12644865.921304688,13550875.707700379,13419409.800136341,11730001.756482244,13180667.982322276,12118570.593284747,10276785.824093757,15049151.356152561,17297196.900248069,15956650.490397219,16432365.288091481,18571032.473503496,20235958.854833886,21414014.806652043,20983872.550286479,18112006.867159721,19786277.883313574,17860127.947717153,14866806.373338271,21485869.298773006,24452179.425918039,22308440.94853989,22740936.893423587,25597112.426752958,27865805.545009233,29096102.355100259,28131131.634833671,24095554.830318049,26096610.586817846,23468068.216597587,19363780.320872806,27826252.287349109,31469941.881370202,28525147.861406192,29104696.619391493,32581592.789244756,35185847.087939501,36593667.848444037,35167368.901505932,29943846.439232614,32221038.340957642,28855330.153131776,23714295.091143213,33966834.561172917,38309019.287426695,34613562.037546866,35165508.032388166,39146564.213701233,42086177.322741725,43575742.158729389,41790051.338484734,35531053.009734035,38162661.70852109,34141597.724580579,27990073.76384227,39964803.726648629,45004951.820425801,40539542.971732765,40816474.628260195,45370627.936637118,48806417.022594333,50476569.852901191,48335489.424354926,41032054.941186801,44006250.18565274,39329366.265997887,32180587.142060369,45924446.930960916,51588314.742848068,46420988.290922508,46692514.705483794,51613971.754238799,55225641.807479158,57189614.153157622,54846963.0245049,46510815.486258239,49838487.346846253,44500680.800753087,36389084.651977889,51918231.398793697,58276340.483912453,52396730.934726425,52679227.016435981,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82]
[83,null,null,null,null,null,0,"Количество отмен",null,null,null,1,"шт",null,null,null,null,null,null,0,null,null,null,44779.746690000022,null,null,0,0,0,0,0,0.58800000000000052,1.4063000000000017,2.5364850000000021,7.7682150000000068,9.2926400000000076,10.984680000000008,17.742060000000016,23.563295000000018,28.486325000000022,33.158300000000025,38.778110000000034,35.626290000000033,52.168200000000049,35.574000000000026,44.073120000000038,72.55248000000006,77.709240000000065,75.469380000000058,87.677520000000058,100.73154000000008,113.32587000000009,127.49940000000011,125.17848000000011,108.17604000000009,145.77528000000012,98.212800000000072,114.56508000000008,173.23572000000016,181.24344000000013,171.28566000000012,193.80312000000015,217.45542000000017,239.74881000000019,253.10040000000021,242.2408800000002,201.93264000000016,272.39058000000023,178.65120000000013,205.81176000000016,301.55244000000027,304.38744000000025,278.53056000000021,308.24136000000027,337.29150000000027,363.29559000000029,380.54100000000028,358.72704000000027,296.14368000000024,385.26978000000037,250.08900000000023,281.55498000000023,409.05102000000028,407.39412000000038,369.73902000000032,404.22144000000037,442.54308000000037,474.93789000000038,488.55660000000046,457.00788000000034,373.98438000000033,483.23394000000042,312.75720000000024,348.82764000000032,504.7845600000004,498.88608000000045,451.20852000000036,494.4744000000004,536.58444000000054,573.18261000000052,587.0424000000005,545.34312000000045,444.0496200000004,569.92446000000052,367.48740000000032,408.69822000000033,589.28268000000048,581.12712000000056,523.64844000000051,571.64688000000035,616.19460000000049,656.39301000000069,668.21580000000063,621.45972000000063,503.72070000000042,647.41698000000042,415.69500000000033,462.77448000000038,663.10272000000055,655.34700000000055,586.15746000000047,635.09208000000058,685.70754000000068,729.99192000000062,742.51380000000063,689.48124000000064,558.35934000000054,716.45322000000067,459.8118000000004,510.8010600000004,732.15324000000066,720.29664000000071,645.67398000000048,696.72792000000049,748.37574000000052,792.30207000000064,810.20940000000064,750.42408000000069,608.82024000000058,778.48848000000066,500.4384000000004,554.21142000000054,795.98568000000057,780.76824000000056,700.98588000000052,754.42752000000053,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,151391708.6437915,null,null,0,0,0,0,0,1414.1400000000012,3611.5512720000038,6503.1556968000059,20001.151195200015,23858.92918080002,28206.72907920002,45396.366472800029,61480.279347480056,74463.941918520068,86810.273938080078,101592.78339672009,93519.268680600071,136746.29530800012,94630.843697241668,117884.38907520584,194098.76448266322,208048.07664273039,202027.09792664467,234509.22697934613,274211.36271062255,309504.45724433771,348236.78305548814,342308.47132096341,295822.61843893863,398445.82150849531,272421.29459087364,319843.03421719803,483530.32583957387,506686.39695074491,478987.2730965931,541742.66238347604,618708.17041857378,684645.05356381531,722689.0254278956,692648.13053517404,577655.38159251795,779243.01179214311,518755.94305967411,601785.40198579594,881864.94009218446,891565.35374244547,816304.0959804391,903403.51755141804,1006417.433650804,1088632.4167247568,1140673.2270950782,1077211.0888585648,889776.27996091824,1157742.0021530632,762821.99098761624,865122.29198228521,1257199.4673530918,1254265.522172072,1139122.7561453537,1245554.8969543166,1388747.978844326,1496732.7497196742,1540113.8811310709,1441373.0429622987,1179960.6613767745,1524923.489730374,1000737.2145476956,1123961.5117699655,1626960.3718146526,1608955.8347712434,1455686.9721128643,1595764.277128658,1760679.2550054612,1888267.7163840742,1934058.9884941536,1797796.6631788556,1464156.06647244,1879591.2978025775,1228668.890691841,1375805.0149440484,1983808.3184419528,1957305.6123134126,1764026.3337416253,1925986.1750394213,2110893.0857435958,2257344.2511967905,2298216.7163328826,2138329.5470917178,1733549.6819066203,2228170.3148053503,1450336.055865041,1625493.2658181125,2329228.6009279285,2302026.3676689565,2059302.5524859291,2231338.3208777285,2448640.3396445639,2616544.8398715351,2661617.1903221346,2471404.4423162052,2001515.7511385817,2568106.4737834809,1670287.5314721921,1867643.3071433769,2677164.5847703964,2633945.0131738866,2361260.626963763,2548024.5754121933,2781415.4608496856,2955774.8335535917,3022837.7647645115,2799845.7352602775,2271527.421993156,2904572.8911361806,1892084.1730713733,2109116.2355320966,3029031.3486184911,2971465.353159273,2667761.2620579568,2871473.2432151088,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2888192043.4651976,null,null,0,0,0,0,0,33939.360000000001,77838.855528000015,135713.13502319998,444473.5560047999,456495.62353919988,556872.85972079984,943242.89814719988,1228366.88818452,1464672.8141614799,1698662.38549392,1991858.6366632795,1721099.5933194,2828256.3718919996,1529889.581933798,2423095.231397178,4023125.4424658176,3938847.7876884048,3811926.3841566835,4624733.0769834695,5366262.1290642312,6017988.6009203847,6775809.528790528,6434391.7337416103,5405567.7912688768,8137352.113776926,4404161.5863596061,6507087.1009751251,9897995.2863516826,9565092.1237700526,8977749.9241380244,10637639.597894758,12054150.524976199,13263266.611682858,13857558.693957809,12978493.202997735,10445943.824837191,15945932.48140399,8268848.7601331333,12245948.471860886,17952825.093750738,16688895.981357941,15196182.969755424,17678562.654800046,19508526.864531409,20998441.926848583,21854388.864388518,20104300.609734636,16059252.794413716,23548550.783079833,12131154.58739455,17539440.862979282,25571646.427733783,23395161.058357984,21176589.502355948,24314389.462278247,26939965.402455654,28839407.647947151,29378698.047728959,26863250.048880134,21242900.100081954,30992448.563164257,15888350.135921014,22752804.444861971,33077857.434393644,29938735.582957733,27049564.476276465,31172029.788990423,34064353.603601255,36362166.978566058,36854807.050122112,33449903.406638429,26327820.577884205,38162196.986172661,19477606.305610351,27842751.559581585,40306760.498975419,36402692.491167523,32746632.483928736,37596003.496528476,40780936.639954276,43453304.597298443,43729538.979865327,39812970.206151627,31117367.427448008,45263358.277989693,22935183.192562189,32915458.567527853,47266248.463933744,42849763.557839483,38135313.778285146,43503465.618372664,47333667.166656874,50351499.280341424,50636801.537677929,45989101.933588848,35921251.433349647,52153863.574681439,26406408.243216347,37804265.427768871,54333972.850761391,48961895.957290269,43771294.804514214,49619450.952023089,53712102.178533576,56815216.595440321,57605358.497099727,52039248.580780536,40806884.54882548,58940146.394563615,29948840.332287971,42658558.526430435,61504833.676353082,55181702.219579592,49487978.396206185,55876422.922596507,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3039583752.1089883,null,null,0,0,0,0,0,35353.5,81450.406800000012,142216.29071999999,464474.70719999995,480354.55271999992,585079.58879999991,988639.26461999991,1289847.167532,1539136.75608,1785472.659432,2093451.4200599997,1814618.862,2965002.6671999996,1624520.4256310398,2540979.6204723837,4217224.2069484806,4146895.8643311351,4013953.4820833281,4859242.3039628156,5640473.4917748533,6327493.0581647223,7124046.311846016,6776700.2050625738,5701390.4097078154,8535797.9352854211,4676582.8809504798,6826930.1351923235,10381525.612191256,10071778.520720797,9456737.1972346175,11179382.260278234,12672858.695394773,13947911.665246673,14580247.719385706,13671141.333532909,11023599.206429709,16725175.493196134,8787604.7031928077,12847733.873846682,18834690.033842921,17580461.335100386,16012487.065735864,18581966.172351465,20514944.298182212,22087074.343573339,22995062.091483597,21181511.698593199,16949029.074374635,24706292.785232894,12893976.578382166,18404563.154961567,26828845.895086873,24649426.580530055,22315712.258501302,25559944.359232564,28328713.38129998,30336140.397666827,30918811.928860031,28304623.091842432,22422860.761458728,32517372.05289463,16889087.35046871,23876765.956631936,34704817.806208298,31547691.417728975,28505251.448389329,32767794.066119082,35825032.858606718,38250434.694950134,38788866.038616262,35247700.069817282,27791976.644356646,40041788.283975236,20706275.19630219,29218556.574525632,42290568.817417368,38359998.103480935,34510658.81767036,39521989.671567895,42891829.725697875,45710648.848495238,46027755.69619821,41951299.753243342,32850917.10935463,47491528.592795044,24385519.248427231,34540951.833345965,49595477.06486167,45151789.92550844,40194616.330771074,45734803.939250395,49782307.50630144,52968044.120212957,53298418.728000067,48460506.375905052,37922767.184488229,54721970.048464917,28076695.774688538,39671908.734912246,57011137.435531788,51595840.970464155,46132555.431477979,52167475.52743528,56493517.639383264,59770991.428993911,60628196.261864237,54839094.316040814,43078411.970818639,61844719.285699792,31840924.505359344,44767674.761962533,64533865.024971575,58153167.572738864,52155739.658264145,58747896.165811613,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-151391708.6437915,null,null,0,0,0,0,0,-1414.1400000000012,-3611.5512720000038,-6503.1556968000059,-20001.151195200015,-23858.92918080002,-28206.72907920002,-45396.366472800029,-61480.279347480056,-74463.941918520068,-86810.273938080078,-101592.78339672009,-93519.268680600071,-136746.29530800012,-94630.843697241668,-117884.38907520584,-194098.76448266322,-208048.07664273039,-202027.09792664467,-234509.22697934613,-274211.36271062255,-309504.45724433771,-348236.78305548814,-342308.47132096341,-295822.61843893863,-398445.82150849531,-272421.29459087364,-319843.03421719803,-483530.32583957387,-506686.39695074491,-478987.2730965931,-541742.66238347604,-618708.17041857378,-684645.05356381531,-722689.0254278956,-692648.13053517404,-577655.38159251795,-779243.01179214311,-518755.94305967411,-601785.40198579594,-881864.94009218446,-891565.35374244547,-816304.0959804391,-903403.51755141804,-1006417.433650804,-1088632.4167247568,-1140673.2270950782,-1077211.0888585648,-889776.27996091824,-1157742.0021530632,-762821.99098761624,-865122.29198228521,-1257199.4673530918,-1254265.522172072,-1139122.7561453537,-1245554.8969543166,-1388747.978844326,-1496732.7497196742,-1540113.8811310709,-1441373.0429622987,-1179960.6613767745,-1524923.489730374,-1000737.2145476956,-1123961.5117699655,-1626960.3718146526,-1608955.8347712434,-1455686.9721128643,-1595764.277128658,-1760679.2550054612,-1888267.7163840742,-1934058.9884941536,-1797796.6631788556,-1464156.06647244,-1879591.2978025775,-1228668.890691841,-1375805.0149440484,-1983808.3184419528,-1957305.6123134126,-1764026.3337416253,-1925986.1750394213,-2110893.0857435958,-2257344.2511967905,-2298216.7163328826,-2138329.5470917178,-1733549.6819066203,-2228170.3148053503,-1450336.055865041,-1625493.2658181125,-2329228.6009279285,-2302026.3676689565,-2059302.5524859291,-2231338.3208777285,-2448640.3396445639,-2616544.8398715351,-2661617.1903221346,-2471404.4423162052,-2001515.7511385817,-2568106.4737834809,-1670287.5314721921,-1867643.3071433769,-2677164.5847703964,-2633945.0131738866,-2361260.626963763,-2548024.5754121933,-2781415.4608496856,-2955774.8335535917,-3022837.7647645115,-2799845.7352602775,-2271527.421993156,-2904572.8911361806,-1892084.1730713733,-2109116.2355320966,-3029031.3486184911,-2971465.353159273,-2667761.2620579568,-2871473.2432151088,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2960248.4428800019,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4,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,120,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,"*",10000,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,2960248.4428800019,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2960248.4428800019,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 посетителей",null,null,2,"начало 2 блока продаж"]
[128,null,null,null,null,null,0,"Валовый поток посетителей","Продукт - 2",null,null,2,"шт",null,null,null,null,null,null,null,null,null,null,580586.59499999986,null,null,0,0,0,0,0,10.5,19.425000000000001,35.384999999999998,112.8,119.33999999999999,144.72,248.80500000000001,314.92500000000001,379.5,436.05,513.80999999999995,441,727.2,389.7,613.62,1016.4,1002.24,971.52,1180.44,1341.78,1509.6,1698,1615.68,1361.22,2041.8,1095.5999999999999,1601.88,2437.8000000000002,2360.34,2217.6,2626.02,2913.84,3211.5,3357.9,3145.23,2535.12,3846,1975.2,2890.86,4234.2,3945.24,3590.4,4166.91,4497.585,4838.7,5030.7,4621.59,3696.42,5385,2746.5,3918.18,5705.4,5228.82,4728.24,5413.23,5857.0349999999999,6269.7,6381.3,5837.13,4618.1099999999997,6694.2,3402.9,4805.6399999999994,6976.8,6332.58,5716.8,6563.7,7029.24,7499.7,7604.1,6898.77,5438.79,7829.1,3966.75,5593.77,8095.5,7336.17,6598.5599999999995,7552.44,8026.74,8553.6,8609.4,7842.42,6138.72,8874,4464,6322.68,9077.1,8263.35,7350.96,8363.7900000000009,8918.5049999999992,9490.5,9546.2999999999993,8682.39,6792.03,9803.7000000000007,4929.75,6966.96,10008.6,9056.34,8094.72,9153.5400000000009,9715.08,10278.6,10422,9426.7799999999988,7405.02,10630.8,5366.7,7544.67,10878.9,9797.49,8789.52,9894.69,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,766176515.75356376,null,null,0,0,0,0,0,9744,18941.9202,34296.076079999999,109706.14079999999,116033.51087999999,140797.6992,241475.18148,313137.16786800005,376827.46992000006,433558.52596800006,512017.19157600001,440070.47279999999,724735.14911999996,397436.42516975995,625219.83232329588,1035899.9295811199,1024048.6218167038,992459.78760499193,1205268.3952842238,1401690.6481526871,1576368.7722779328,1773338.2163792639,1692185.367766418,1425399.5429341516,2137510.3067764994,1173439.3800731846,1715318.6610619423,2610160.2974552088,2535193.5465584928,2381672.9392313426,2819651.362505354,3201118.7916909438,3527447.1259291302,3688128.520467679,3464918.0432200683,2792947.5496091777,4237196.0127100898,2226868.7767072367,3258721.9972740645,4773588.2964651613,4461536.9453081051,4060723.2984496397,4712695.5732482523,5205105.9167842073,5600449.6141354693,5823782.1863989504,5367250.06236728,4293081.85268775,6254741.9164860165,3264486.4172455715,4657492.4627879094,6782970.5428633112,6235968.6527435584,5639889.7604526011,6457351.1902132314,7150637.5473597245,7654851.1174529996,7792615.5280298227,7150280.4466013703,5658061.0658989344,8202168.177862986,4266581.2218208518,6026255.2080772826,8750320.5020263083,7967690.9077214189,7193806.4523301953,8260918.6759225689,9051686.8719060607,9658486.6119888462,9793149.2359509021,8913089.0889647137,7026952.1811811859,10116503.030119026,5230691.6834854465,7376833.4539474193,10676172.777006136,9679860.1627079993,8706883.5703943595,9966370.5705036633,10810108.482530659,11519794.420911048,11595655.794006476,10567682.412216745,8272447.4149360619,11958583.283468768,6139065.3723250953,8695272.4612873122,12483567.317895997,11369866.328397732,10115599.318086376,11509430.37715031,12525721.86457704,13328779.460607767,13407919.128809107,12199731.13262514,9544114.8992962427,13775418.254976122,7069208.9803403514,9990230.8507669792,14352589.702576665,12993587.689575385,11614564.352646612,13133819.627321236,14225920.560570996,15051116.269802727,15262129.712288236,13811347.132893547,10849258.976747919,15575441.463645948,8023783.4357010946,11280296.032468006,16264588.614498124,14656416.241264839,13147874.857795026,14802653.39420595,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131]
[132,null,null,null,null,null,0,"Коммерческие затраты на одного посетителя",null,null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,100,null,null,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,0,"Коммерческие затраты на одного посетителя","Представительские расходы",null,null,null,"руб. // %",null,null,"*",50,null,0,0,null,null,null,1,"*",null,1]
[134,null,null,null,null,null,0,"Коммерческие затраты на одного посетителя","Консультационные расходы",null,null,null,"руб. // %",null,null,"*",30,null,0,0,null,null,null,1,"*",null,1]
[135,null,null,null,null,null,0,"Коммерческие затраты на одного посетителя","Прочие расходники",null,null,null,"руб. // %",null,null,"*",20,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100]
[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,58058659.5,null,null,0,0,0,0,0,1050,1942.5,3538.5,11280,11933.999999999998,14472,24880.5,31492.5,37950,43605,51380.999999999993,44100,72720,38970,61362,101640,100224,97152,118044,134178,150960,169800,161568,136122,204180,109559.99999999999,160188,243780.00000000003,236034,221760,262602,291384,321150,335790,314523,253512,384600,197520,289086,423420,394524,359040,416691,449758.5,483870,503070,462159,369642,538500,274650,391818,570540,522882,472824,541323,585703.5,626970,638130,583713,461810.99999999994,669420,340290,480563.99999999994,697680,633258,571680,656370,702924,749970,760410,689877,543879,782910,396675,559377,809550,733617,659856,755244,802674,855360,860940,784242,613872,887400,446400,632268,907710,826335,735096,836379.00000000012,891850.49999999988,949050,954629.99999999988,868239,679203,980370.00000000012,492975,696696,1000860,905634,809472,915354.00000000012,971508,1027860,1042200,942677.99999999988,740502,1063080,536670,754467,1087890,979749,878952,989469,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,57366031.20000001,null,null,0,0,0,0,105,404.25,1477.35,3195.45,5926.35,11730,13736.249999999996,18255.75,27509.85,33995.25,40424.1,45209.7,52058.69999999999,49311,64834.2,49715.399999999994,73303.799999999988,100908,101391.59999999999,105033,124562.4,141096.59999999998,155788.79999999999,164785.79999999999,160740,147077.4,180856.8,133107.59999999998,184491,240028.79999999999,235836,236890.8,274213.2,301777.8,323415.3,323308.79999999999,309328.5,274130.40000000002,337632.6,238423.2,326496.59999999998,411202.80000000005,389643.89999999997,379642.05,430022.39999999997,461911.94999999995,485538.9,481545,451289.69999999995,393914.4,471061.8,327672.59999999998,440668.79999999993,551236.80000000005,514714.5,497811.75,558763.79999999993,599199.44999999995,624876.30000000005,609614.69999999995,567903.29999999993,491180.69999999995,584708.39999999991,404083.79999999993,539256.59999999986,672195.6,623253.6,601742.4,675040.79999999993,718081.8,746048.7,724650.3,669980.69999999995,576964.80000000005,683309.7,470502.9,626835.6,779394,721027.5,693215.39999999991,774741.6,819037.79999999993,849364.2,820893.6,760483.8,651830.4,773686.8,529704.6,706763.1,874173.60000000009,809091.6,771028.04999999993,858740.4,909568.34999999986,942084.89999999991,909809.09999999986,841644.89999999991,720813.6,854523.6,584507.69999999995,778422.6,962676,887373.6,846852,937835.40000000014,989847.6,1022209.8,992125.8,914282.99999999988,784634.39999999991,926936.7,635351.4,843679.8,1045368,960561.6,813160.2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,58058659.5,null,null,0,0,0,0,0,1050,1942.5,3538.5,11280,11933.999999999998,14472,24880.5,31492.5,37950,43605,51380.999999999993,44100,72720,38970,61362,101640,100224,97152,118044,134178,150960,169800,161568,136122,204180,109559.99999999999,160188,243780.00000000003,236034,221760,262602,291384,321150,335790,314523,253512,384600,197520,289086,423420,394524,359040,416691,449758.5,483870,503070,462159,369642,538500,274650,391818,570540,522882,472824,541323,585703.5,626970,638130,583713,461810.99999999994,669420,340290,480563.99999999994,697680,633258,571680,656370,702924,749970,760410,689877,543879,782910,396675,559377,809550,733617,659856,755244,802674,855360,860940,784242,613872,887400,446400,632268,907710,826335,735096,836379.00000000012,891850.49999999988,949050,954629.99999999988,868239,679203,980370.00000000012,492975,696696,1000860,905634,809472,915354.00000000012,971508,1027860,1042200,942677.99999999988,740502,1063080,536670,754467,1087890,979749,878952,989469,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 одного посетителя",null,null,null,null,"кол-во часов",null,null,null,"процесс",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]
[155,null,null,null,null,null,0,"Затраты времени на одного посетителя","информирование об услугах",null,null,null,"кол-во минут // %",null,null,"*",15,null,0,0,null,null,null,1,"*",null,1]
[156,null,null,null,null,null,0,"Затраты времени на одного посетителя","информирование о ценах и условиях",null,null,null,"кол-во минут // %",null,null,"*",5,null,0,0,null,null,null,1,"*",null,1]
[157,null,null,null,null,null,0,"Затраты времени на одного посетителя","представительская деятельность",null,null,null,"кол-во минут // %",null,null,"*",10,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5]
[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,290293.29749999993,null,null,0,0,0,0,0,5.25,9.7125000000000004,17.692499999999999,56.4,59.669999999999995,72.36,124.4025,157.46250000000001,189.75,218.02500000000001,256.90499999999997,220.5,363.6,194.85,306.81,508.2,501.12,485.76,590.22,670.89,754.8,849,807.84,680.61,1020.9,547.79999999999995,800.94,1218.9000000000001,1180.17,1108.8,1313.01,1456.92,1605.75,1678.95,1572.615,1267.56,1923,987.6,1445.43,2117.1,1972.62,1795.2,2083.4549999999999,2248.7925,2419.35,2515.35,2310.7950000000001,1848.21,2692.5,1373.25,1959.09,2852.7,2614.41,2364.12,2706.6149999999998,2928.5174999999999,3134.85,3190.65,2918.5650000000001,2309.0549999999998,3347.1,1701.45,2402.8199999999997,3488.4,3166.29,2858.4,3281.85,3514.62,3749.85,3802.05,3449.3850000000002,2719.395,3914.55,1983.375,2796.8850000000002,4047.75,3668.085,3299.2799999999997,3776.22,4013.37,4276.8,4304.7,3921.21,3069.36,4437,2232,3161.34,4538.55,4131.6750000000002,3675.48,4181.8950000000004,4459.2524999999996,4745.25,4773.1499999999996,4341.1949999999997,3396.0149999999999,4901.8500000000004,2464.875,3483.48,5004.3,4528.17,4047.36,4576.7700000000004,4857.54,5139.3,5211,4713.3899999999994,3702.51,5315.4,2683.35,3772.335,5439.45,4898.7449999999999,4394.76,4947.3450000000003,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2071.3787812500004,null,null,0,0,0,0,0,3.2812500000000001E-2,6.0703125000000004E-2,0.110578125,0.35249999999999998,0.37293749999999998,0.45224999999999999,0.77751562500000004,0.98414062499999999,1.1859375000000001,1.3626562500000001,1.6056562499999998,1.6056562499999998,2.2725,2.2725,2.2725,3.17625,3.17625,3.17625,3.6888750000000003,4.1930624999999999,4.7174999999999994,5.3062500000000004,5.3062500000000004,5.3062500000000004,6.3806250000000002,6.3806250000000002,6.3806250000000002,7.6181250000000009,7.6181250000000009,7.6181250000000009,8.2063124999999992,9.1057500000000005,10.035937499999999,10.493437500000001,10.493437500000001,10.493437500000001,12.018750000000001,12.018750000000001,12.018750000000001,13.231874999999999,13.231874999999999,13.231874999999999,13.231874999999999,14.054953125000001,15.1209375,15.7209375,15.7209375,15.7209375,16.828125,16.828125,16.828125,17.829374999999999,17.829374999999999,17.829374999999999,17.829374999999999,18.303234374999999,19.592812500000001,19.9415625,19.9415625,19.9415625,20.919374999999999,20.919374999999999,20.919374999999999,21.802500000000002,21.802500000000002,21.802500000000002,21.802500000000002,21.966374999999999,23.436562500000001,23.762812500000003,23.762812500000003,23.762812500000003,24.465937500000003,24.465937500000003,24.465937500000003,25.298437499999999,25.298437499999999,25.298437499999999,25.298437499999999,25.298437499999999,26.73,26.904374999999998,26.904374999999998,26.904374999999998,27.731249999999999,27.731249999999999,27.731249999999999,28.365937500000001,28.365937500000001,28.365937500000001,28.365937500000001,28.365937500000001,29.657812499999999,29.832187499999996,29.832187499999996,29.832187499999996,30.636562500000004,30.636562500000004,30.636562500000004,31.276875,31.276875,31.276875,31.276875,31.276875,32.120625000000004,32.568750000000001,32.568750000000001,32.568750000000001,33.221249999999998,33.221249999999998,33.221249999999998,33.996562499999996,33.996562499999996,33.996562499999996,33.996562499999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163]
[164,null,null,null,null,null,0,"ФОТ продавцов-консультантов",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,87654965.397715762,null,null,0,0,0,0,0,1148.4375,2124.609375,3870.234375,12337.5,13052.8125,15828.75,27213.046875,35478.26953125,42753.046875,49123.757812500007,57883.907812499994,57883.907812499994,81923.625,81923.625,81923.625,114503.8125,114503.8125,114503.8125,132983.94375000001,155694.70021874999,175167.85124999995,197029.02187500001,197029.02187500001,197029.02187500001,236922.1771875,236922.1771875,236922.1771875,282872.40843750007,282872.40843750007,282872.40843750007,304712.69259374996,348253.46080875001,383828.8956796875,401326.18676718749,401326.18676718749,401326.18676718749,459662.44209375,459662.44209375,459662.44209375,506058.94755937497,506058.94755937497,506058.94755937497,506058.94755937497,553664.07482135855,595656.1930098281,619291.87801982812,619291.87801982812,619291.87801982812,662907.10301484365,662907.10301484365,662907.10301484365,702349.15237528121,702349.15237528121,702349.15237528121,702349.15237528121,742646.27803709218,794970.38508548378,809120.7742549082,809120.7742549082,809120.7742549082,848795.11808208458,848795.11808208458,848795.11808208458,884627.55517240125,884627.55517240125,884627.55517240125,884627.55517240125,918015.01803085231,979456.84465546533,993091.42931645608,993091.42931645608,993091.42931645608,1022476.3100513493,1022476.3100513493,1022476.3100513493,1057268.0088414629,1057268.0088414629,1057268.0088414629,1057268.0088414629,1088986.0491067069,1150608.4947982372,1158114.5687331581,1158114.5687331581,1158114.5687331581,1193707.8870697198,1193707.8870697198,1193707.8870697198,1221028.3819833845,1221028.3819833845,1221028.3819833845,1221028.3819833845,1257659.233442886,1314937.0344041279,1322668.2905570965,1322668.2905570965,1322668.2905570965,1358331.8270046627,1358331.8270046627,1358331.8270046627,1386721.3321255101,1386721.3321255101,1386721.3321255101,1386721.3321255101,1428322.9720892755,1466854.5551742332,1487319.1070793546,1487319.1070793546,1487319.1070793546,1517116.8646650549,1517116.8646650549,1517116.8646650549,1552523.1082331212,1552523.1082331212,1552523.1082331212,1552523.1082331212,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165,null,null,null,null,null,0,"ФОТ продавцов-консультантов","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 продавцов-консультантов","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[167]
[168,null,null,null,null,null,0,"ФОТ продавцов-консультантов",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,86878703.8435992,null,null,0,0,0,0,0,574.21875,1636.5234375,2997.421875,8103.8671875,12695.15625,14440.78125,21520.8984375,31345.658203125,39115.658203125,45938.40234375,53503.832812499997,57883.907812499994,69903.766406249997,81923.625,81923.625,98213.71875,114503.8125,114503.8125,123743.878125,144339.32198437501,165431.27573437497,186098.43656249996,197029.02187500001,197029.02187500001,216975.59953125002,236922.1771875,236922.1771875,259897.29281250003,282872.40843750007,282872.40843750007,293792.55051562504,326483.07670124999,366041.17824421875,392577.54122343753,401326.18676718749,401326.18676718749,430494.31443046872,459662.44209375,459662.44209375,482860.69482656248,506058.94755937497,506058.94755937497,506058.94755937497,529861.5111903667,574660.13391559338,607474.03551482805,619291.87801982812,619291.87801982812,641099.49051733594,662907.10301484365,662907.10301484365,682628.12769506243,702349.15237528121,702349.15237528121,702349.15237528121,722497.71520618675,768808.33156128798,802045.57967019593,809120.7742549082,809120.7742549082,828957.94616849639,848795.11808208458,848795.11808208458,866711.33662724285,884627.55517240125,884627.55517240125,884627.55517240125,901321.28660162678,948735.93134315882,986274.13698596065,993091.42931645608,993091.42931645608,1007783.8696839027,1022476.3100513493,1022476.3100513493,1039872.1594464062,1057268.0088414629,1057268.0088414629,1057268.0088414629,1073127.0289740849,1119797.2719524722,1154361.5317656975,1158114.5687331581,1158114.5687331581,1175911.2279014389,1193707.8870697198,1193707.8870697198,1207368.1345265522,1221028.3819833845,1221028.3819833845,1221028.3819833845,1239343.8077131351,1286298.1339235068,1318802.6624806123,1322668.2905570965,1322668.2905570965,1340500.0587808797,1358331.8270046627,1358331.8270046627,1372526.5795650864,1386721.3321255101,1386721.3321255101,1386721.3321255101,1407522.1521073929,1447588.7636317543,1477086.8311267938,1487319.1070793546,1487319.1070793546,1502217.9858722049,1517116.8646650549,1517116.8646650549,1534819.986449088,1552523.1082331212,1552523.1082331212,1552523.1082331212,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков"]
[170,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[171,null,null,null,null,null,0,"ФОТ продавцов-консультантов","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 продавцов-консультантов","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 продавцов-консультантов","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 продавцов-консультантов","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 продавцов-консультантов","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 продавцов-консультантов",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,87654965.397715762,null,null,0,0,0,0,0,1148.4375,2124.609375,3870.234375,12337.5,13052.8125,15828.75,27213.046875,35478.26953125,42753.046875,49123.757812500007,57883.907812499994,57883.907812499994,81923.625,81923.625,81923.625,114503.8125,114503.8125,114503.8125,132983.94375000001,155694.70021874999,175167.85124999995,197029.02187500001,197029.02187500001,197029.02187500001,236922.1771875,236922.1771875,236922.1771875,282872.40843750007,282872.40843750007,282872.40843750007,304712.69259374996,348253.46080875001,383828.8956796875,401326.18676718749,401326.18676718749,401326.18676718749,459662.44209375,459662.44209375,459662.44209375,506058.94755937497,506058.94755937497,506058.94755937497,506058.94755937497,553664.07482135855,595656.1930098281,619291.87801982812,619291.87801982812,619291.87801982812,662907.10301484365,662907.10301484365,662907.10301484365,702349.15237528121,702349.15237528121,702349.15237528121,702349.15237528121,742646.27803709218,794970.38508548378,809120.7742549082,809120.7742549082,809120.7742549082,848795.11808208458,848795.11808208458,848795.11808208458,884627.55517240125,884627.55517240125,884627.55517240125,884627.55517240125,918015.01803085231,979456.84465546533,993091.42931645608,993091.42931645608,993091.42931645608,1022476.3100513493,1022476.3100513493,1022476.3100513493,1057268.0088414629,1057268.0088414629,1057268.0088414629,1057268.0088414629,1088986.0491067069,1150608.4947982372,1158114.5687331581,1158114.5687331581,1158114.5687331581,1193707.8870697198,1193707.8870697198,1193707.8870697198,1221028.3819833845,1221028.3819833845,1221028.3819833845,1221028.3819833845,1257659.233442886,1314937.0344041279,1322668.2905570965,1322668.2905570965,1322668.2905570965,1358331.8270046627,1358331.8270046627,1358331.8270046627,1386721.3321255101,1386721.3321255101,1386721.3321255101,1386721.3321255101,1428322.9720892755,1466854.5551742332,1487319.1070793546,1487319.1070793546,1487319.1070793546,1517116.8646650549,1517116.8646650549,1517116.8646650549,1552523.1082331212,1552523.1082331212,1552523.1082331212,1552523.1082331212,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через %-ное распределение"]
[179,null,null,null,null,null,0,"ФОТ продавцов-консультантов","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 продавцов-консультантов","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,0.5,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]
[183,null,null,null,null,null,0,"Конверсия в решение о покупке","Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",0.5,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5]
[186,null,null,null,null,null,0,"Поток решений о покупке",null,null,null,2,"шт",null,null,null,null,null,null,null,null,null,null,290293.29749999993,null,null,0,0,0,0,0,5.25,9.7125000000000004,17.692499999999999,56.4,59.669999999999995,72.36,124.4025,157.46250000000001,189.75,218.02500000000001,256.90499999999997,220.5,363.6,194.85,306.81,508.2,501.12,485.76,590.22,670.89,754.8,849,807.84,680.61,1020.9,547.79999999999995,800.94,1218.9000000000001,1180.17,1108.8,1313.01,1456.92,1605.75,1678.95,1572.615,1267.56,1923,987.6,1445.43,2117.1,1972.62,1795.2,2083.4549999999999,2248.7925,2419.35,2515.35,2310.7950000000001,1848.21,2692.5,1373.25,1959.09,2852.7,2614.41,2364.12,2706.6149999999998,2928.5174999999999,3134.85,3190.65,2918.5650000000001,2309.0549999999998,3347.1,1701.45,2402.8199999999997,3488.4,3166.29,2858.4,3281.85,3514.62,3749.85,3802.05,3449.3850000000002,2719.395,3914.55,1983.375,2796.8850000000002,4047.75,3668.085,3299.2799999999997,3776.22,4013.37,4276.8,4304.7,3921.21,3069.36,4437,2232,3161.34,4538.55,4131.6750000000002,3675.48,4181.8950000000004,4459.2524999999996,4745.25,4773.1499999999996,4341.1949999999997,3396.0149999999999,4901.8500000000004,2464.875,3483.48,5004.3,4528.17,4047.36,4576.7700000000004,4857.54,5139.3,5211,4713.3899999999994,3702.51,5315.4,2683.35,3772.335,5439.45,4898.7449999999999,4394.76,4947.3450000000003,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,383088257.87678188,null,null,0,0,0,0,0,4872,9470.9601000000002,17148.038039999999,54853.070399999997,58016.755439999994,70398.849600000001,120737.59074,156568.58393400002,188413.73496000003,216779.26298400003,256008.59578800001,220035.23639999999,362367.57455999998,198718.21258487998,312609.91616164794,517949.96479055996,512024.31090835191,496229.89380249596,602634.19764211192,700845.32407634356,788184.38613896642,886669.10818963195,846092.68388320901,712699.7714670758,1068755.1533882497,586719.69003659231,857659.33053097117,1305080.1487276044,1267596.7732792464,1190836.4696156713,1409825.681252677,1600559.3958454719,1763723.5629645651,1844064.2602338395,1732459.0216100342,1396473.7748045889,2118598.0063550449,1113434.3883536183,1629360.9986370322,2386794.1482325806,2230768.4726540525,2030361.6492248198,2356347.7866241261,2602552.9583921037,2800224.8070677347,2911891.0931994752,2683625.03118364,2146540.926343875,3127370.9582430082,1632243.2086227858,2328746.2313939547,3391485.2714316556,3117984.3263717792,2819944.8802263006,3228675.5951066157,3575318.7736798623,3827425.5587264998,3896307.7640149114,3575140.2233006852,2829030.5329494672,4101084.088931493,2133290.6109104259,3013127.6040386413,4375160.2510131542,3983845.4538607094,3596903.2261650977,4130459.3379612844,4525843.4359530304,4829243.3059944231,4896574.6179754511,4456544.5444823569,3513476.0905905929,5058251.515059513,2615345.8417427232,3688416.7269737097,5338086.3885030681,4839930.0813539997,4353441.7851971798,4983185.2852518316,5405054.2412653295,5759897.2104555238,5797827.8970032381,5283841.2061083727,4136223.707468031,5979291.641734384,3069532.6861625477,4347636.2306436561,6241783.6589479987,5684933.1641988661,5057799.6590431882,5754715.1885751551,6262860.93228852,6664389.7303038836,6703959.5644045537,6099865.5663125701,4772057.4496481214,6887709.1274880609,3534604.4901701757,4995115.4253834896,7176294.8512883326,6496793.8447876927,5807282.1763233058,6566909.8136606179,7112960.2802854981,7525558.1349013634,7631064.8561441181,6905673.5664467737,5424629.4883739594,7787720.731822974,4011891.7178505473,5640148.016234003,8132294.3072490618,7328208.1206324194,6573937.4288975131,7401326.6971029751,0,0,0,0,0,0,0,0,0,0,0,0,0]
[189]
[190,null,null,null,null,null,0,"Количество продаж",null,null,null,2,"шт",null,null,null,null,null,null,0,null,null,null,284941.42875000002,null,null,0,0,0,0,0,2.5987499999999999,7.4064375,13.565474999999999,36.675787499999998,57.454650000000001,65.354849999999999,97.397437499999995,139.52317500000001,171.87018749999999,201.848625,235.09035,236.31547499999999,289.12950000000001,276.43275,248.32169999999999,403.42994999999996,499.61339999999996,488.50559999999996,532.61009999999999,624.24945000000002,705.71654999999998,793.88099999999997,820.13580000000002,736.78275000000008,842.24744999999996,776.50649999999996,667.62630000000001,999.82079999999996,1187.5396500000002,1133.04015,1198.7959499999999,1371.11535,1516.0216500000001,1625.9265,1609.5246750000001,1405.8866250000001,1579.3271999999999,1440.7470000000001,1204.3498500000001,1763.45235,2024.4114,1865.0708999999999,1919.934225,2144.4625125000002,2310.7305375000001,2442.6765,2388.9417750000002,2058.7074750000002,2247.6514499999998,2012.5462499999999,1649.5083,2381.8360499999999,2706.2194499999996,2464.3723499999996,2510.013825,2789.3905875,3001.3669124999997,3131.1224999999999,3024.0614249999999,2587.6719000000003,2799.7967250000002,2499.0322500000002,2031.6136499999998,2916.1538999999998,3294.0715500000001,2982.2215500000002,3039.4237499999999,3364.2526499999999,3595.9126499999998,3738.1904999999997,3589.460325,3053.5461000000005,3283.8027750000001,2919.4728749999999,2366.2287000000001,3388.094325,3819.3383249999997,3448.8456749999996,3502.3724999999995,3855.8470499999999,4103.6341499999999,4247.8424999999997,4071.8254499999994,3460.3321500000002,3715.6482000000001,3301.1549999999997,2669.7033000000001,3811.4455499999999,4291.761375,3864.541725,3889.4006250000002,4277.3680125000001,4556.2287374999996,4711.6080000000002,4511.6007749999999,3829.9189500000002,4107.4431750000003,3646.528875,2944.4357250000003,4201.4511000000002,4718.5726500000001,4244.88735,4268.9443499999998,4669.9834499999997,4948.4358000000002,5123.3985000000002,4912.57305,4165.8705,4463.8654499999993,3959.3812499999995,3195.5640749999998,4559.8335749999997,5117.4065250000003,4600.2849750000005,4624.3419749999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191]
[192,null,null,null,null,null,0,"Продажи",null,null,null,2,"руб.",null,null,null,"учет",null,null,0,null,null,null,375593718.58294833,null,null,0,0,0,0,0,2411.64,7099.7652495000002,13176.404079299999,35640.548677799998,55870.563790799992,63565.724494799993,94612.537968299992,137266.55646363,170766.24785253004,200570.53398228003,234029.99009214001,235641.69693306001,288289.39142519998,277737.46463671559,253107.42372953132,411127.14107134292,509837.26647096139,499085.8313318697,543937.72526508092,645222.36325063556,737069.7065565784,829052.4796926562,857717.08707605628,771602.26539839106,881820.18780338613,819460.04749529681,714967.61518094386,1070556.0422329949,1273475.076393391,1216924.4552329844,1287327.7646798324,1490140.6131635837,1665320.0646109683,1785854.9724832103,1770379.0245127175,1548821.7342252382,1739960.5316740186,1599856.0353807881,1357683.7165603719,1987996.7977004582,2285693.4973388836,2109259.4103300418,2171421.1707452284,2454655.8687830335,2674374.9939026199,2827497.370632269,2769780.4815696422,2390932.1489761202,2610586.3828705074,2356009.0125985676,1960689.7728082866,2831514.5938986773,3222187.4509127,2939274.9572660495,2994067.1352897938,3367977.2125493065,3664358.4445411493,3823247.9947569985,3698366.7537212204,3170064.5243438254,3430406.7378310752,3086015.4764217497,2547477.0163997882,3657202.4882506384,4137707.8239125623,3752470.5966127748,3825044.4692425588,4284869.8730875859,4630767.9372639898,4814279.8723650873,4629793.9854166154,3945160.2143611102,4243005.1647968022,3798430.691617107,3120362.4715146343,4468119.0421610046,5038118.152579248,4550719.0739428345,4621630.3998722602,5142178.5656259945,5526650.9686018229,5721073.9281920874,5485426.2060402473,4662932.1322203195,5007180.0978551954,4479168.0423089815,3671498.6138190711,5241762.8453478692,5903724.8274576981,5317652.7475048173,5352194.8495710799,5948700.1798275188,6398989.0779832397,6617332.9008806758,6337893.439704976,5381601.8929005414,5771584.4556824099,5159045.2407408273,4222211.3581990646,6024848.0869525522,6768178.9045576323,6090517.6304499442,6125225.0350420419,6771535.6965033272,7246066.6155174971,7502528.3805675134,7195685.5191824911,6103500.0121362628,6540113.3589974828,5840808.1625883933,4777759.6683718525,6817358.9501241166,7652948.7018013336,6881562.0470173163,6917755.7423702413,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193]
[194,null,null,null,null,null,0,"Количество отмен",null,null,null,2,"шт",null,null,null,null,null,null,0,null,null,null,2893.0382850000033,null,null,0,0,0,0,0,4.2000000000000037E-2,8.8200000000000084E-2,0.16096500000000014,0.48658500000000038,0.59016000000000046,0.69822000000000062,1.1399400000000011,1.5085050000000013,1.8329250000000017,2.1237000000000017,2.491290000000002,2.2778100000000019,3.3498000000000032,2.2860000000000023,2.8441800000000024,4.6792200000000044,5.0253600000000045,4.8883200000000038,5.693280000000005,6.5475600000000052,7.3801800000000055,8.3016000000000076,8.1607200000000084,7.0605600000000059,9.5284200000000077,6.4242000000000044,7.5031200000000071,11.353080000000011,11.879160000000011,11.23074000000001,12.72168000000001,14.281380000000013,15.759840000000013,16.643100000000015,15.938820000000014,13.285710000000012,17.919120000000017,11.746800000000011,13.538640000000012,19.827660000000019,20.015160000000016,18.306840000000015,20.258040000000015,22.157250000000019,23.852385000000019,24.961500000000019,23.517060000000019,19.407270000000018,25.236420000000024,16.371000000000016,18.419220000000013,26.739780000000021,26.620680000000021,24.141780000000018,26.381160000000019,28.841370000000026,30.935835000000026,31.794900000000027,29.729820000000029,24.309570000000022,31.394910000000028,20.305800000000019,22.625460000000018,32.712840000000028,32.307120000000026,29.199780000000025,31.971600000000031,34.680660000000032,37.028040000000033,37.916100000000036,35.199180000000034,28.653930000000024,36.755190000000034,23.696100000000023,26.341830000000027,37.975770000000033,37.440180000000034,33.730410000000028,36.80832000000003,39.659400000000034,42.241140000000044,42.991200000000042,39.979080000000039,32.39730000000003,41.634720000000037,26.730000000000025,29.754720000000027,42.63108000000004,42.13050000000004,37.667190000000033,40.806120000000043,44.037810000000036,46.880505000000042,47.675700000000035,44.275860000000037,35.850510000000028,46.006830000000043,29.522700000000029,32.797590000000028,47.001360000000041,46.233960000000039,41.435220000000037,44.708880000000043,48.013860000000044,50.829480000000046,51.966600000000049,48.129120000000043,39.046860000000038,49.928220000000046,32.097600000000028,35.54538000000003,51.060270000000045,50.068860000000043,44.955570000000044,48.368280000000048,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3816079.9253736176,null,null,0,0,0,0,0,38.976000000000035,85.511680800000079,156.12622452000014,473.12063928000038,573.8401843200005,679.22430768000061,1106.698425120001,1494.0238529520016,1820.447047548002,2111.061573792002,2481.6272922720023,2272.2990827760023,3339.0110692800031,2314.4808497990416,2898.3157544629462,4768.8195506477805,5132.09441684794,4993.887772236676,5813.5333687418924,6812.0309878949774,7707.1657372644258,8669.7216377949972,8542.0796874449443,7393.7835395030306,9975.4407700401571,6831.267827069244,8034.7140243209615,12155.959850882788,12750.934483689192,12061.885303483874,13660.278389252771,15624.126529269142,17310.90729540748,18279.961207799864,17547.80069334797,14636.708241656794,19741.731600449555,13144.671119539049,15261.756765803508,22353.07518313473,22619.736077697602,20704.430139106684,22911.50559144267,25533.119240385106,27606.904373326106,28895.578359731298,27292.782435868095,22539.577473118301,29312.049518631844,19312.68758546832,21894.456268397229,31789.374634241183,31726.845153837574,28795.527694553988,31469.294521305554,35059.901379652161,37770.042017171756,38825.313229572326,36393.737314435333,29782.524710197133,38466.733777350913,25268.493065146416,28371.602054130009,41027.537216182551,40621.084132912016,36742.91671704223,40237.481156020505,44467.666163546855,47685.633319861488,48831.083555792495,45445.505591809793,37020.897813689488,47492.964301657332,31039.269764060838,34738.025499275158,50081.524561972008,49395.61342783818,44507.394444285477,48572.365852409057,53206.804500626342,56889.286166174898,57902.417596937004,53866.385442873507,43657.472071961027,56106.780548811184,36514.844772769182,40920.155217474385,58629.541732871352,57963.032631486974,51832.263600743288,56153.320826687668,61612.317835458525,65840.83970700817,66960.455975844248,62206.843659309721,50376.190729810158,64645.787919200782,42052.254176337563,47030.132383408309,67400.589661073696,66326.940460878264,59451.845100161881,64149.842861931611,70037.501869605287,74430.385639781976,76099.635118955746,70507.518243862491,57208.383039885273,73151.024831331772,47670.575206450369,53144.967565573163,76338.650490460568,74890.253579557539,67247.915672445,72358.488434618892,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,379272177.95140827,null,null,0,0,0,0,0,4833.0240000000003,9385.4484192,16991.911815479998,54379.949760719996,57442.915255679996,69719.625292319994,119630.89231487999,155074.56008104802,186593.28791245204,214668.20141020801,253526.96849572801,217762.93731722399,359028.56349072,196403.73173508095,309711.60040718497,513181.14523991215,506892.21649150399,491236.0060302593,596820.66427337006,694033.29308844858,780477.22040170198,877999.38655183697,837550.60419576406,705305.9879275728,1058779.7126182094,579888.42220952304,849624.61650665023,1292924.1888767215,1254845.8387955572,1178774.5843121875,1396165.4028634243,1584935.2693162027,1746412.6556691576,1825784.2990260397,1714911.2209166861,1381837.066562932,2098856.2747545955,1100289.7172340793,1614099.2418712287,2364441.0730494461,2208148.7365763551,2009657.2190857131,2333436.2810326833,2577019.8391517187,2772617.9026944088,2882995.5148397437,2656332.2487477721,2124001.3488707566,3098058.9087243765,1612930.5210373173,2306851.7751255576,3359695.8967974144,3086257.4812179417,2791149.3525317465,3197206.30058531,3540258.8723002099,3789655.5167093282,3857482.4507853389,3538746.48598625,2799248.0082392702,4062617.3551541422,2108022.1178452796,2984756.0019845115,4334132.7137969714,3943224.3697277973,3560160.3094480555,4090221.856805264,4481375.7697894834,4781557.6726745619,4847743.5344196586,4411099.0388905471,3476455.1927769035,5010758.5507578561,2584306.5719786626,3653678.7014744347,5288004.8639410958,4790534.4679261614,4308934.3907528939,4934612.9193994226,5351847.4367647031,5703007.9242893485,5739925.4794063009,5229974.8206654992,4092566.2353960699,5923184.861185573,3033017.8413897785,4306716.0754261818,6183154.1172151277,5626970.1315673795,5005967.3954424448,5698561.8677484673,6201248.6144530615,6598548.890596875,6636999.1084287092,6037658.7226532605,4721681.2589183114,6823063.3395688599,3492552.2359938379,4948085.2930000816,7108894.2616272587,6430466.9043268142,5747830.3312231442,6502759.9707986861,7042922.7784158932,7451127.7492615813,7554965.2210251624,6835166.0482029114,5367421.1053340742,7714569.7069916427,3964221.1426440971,5587003.0486684302,8055955.6567586008,7253317.8670528615,6506689.5132250683,7328968.2086683558,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,383088257.87678188,null,null,0,0,0,0,0,4872,9470.9601000000002,17148.038039999999,54853.070399999997,58016.755439999994,70398.849600000001,120737.59074,156568.58393400002,188413.73496000003,216779.26298400003,256008.59578800001,220035.23639999999,362367.57455999998,198718.21258487998,312609.91616164794,517949.96479055996,512024.31090835191,496229.89380249596,602634.19764211192,700845.32407634356,788184.38613896642,886669.10818963195,846092.68388320901,712699.7714670758,1068755.1533882497,586719.69003659231,857659.33053097117,1305080.1487276044,1267596.7732792464,1190836.4696156713,1409825.681252677,1600559.3958454719,1763723.5629645651,1844064.2602338395,1732459.0216100342,1396473.7748045889,2118598.0063550449,1113434.3883536183,1629360.9986370322,2386794.1482325806,2230768.4726540525,2030361.6492248198,2356347.7866241261,2602552.9583921037,2800224.8070677347,2911891.0931994752,2683625.03118364,2146540.926343875,3127370.9582430082,1632243.2086227858,2328746.2313939547,3391485.2714316556,3117984.3263717792,2819944.8802263006,3228675.5951066157,3575318.7736798623,3827425.5587264998,3896307.7640149114,3575140.2233006852,2829030.5329494672,4101084.088931493,2133290.6109104259,3013127.6040386413,4375160.2510131542,3983845.4538607094,3596903.2261650977,4130459.3379612844,4525843.4359530304,4829243.3059944231,4896574.6179754511,4456544.5444823569,3513476.0905905929,5058251.515059513,2615345.8417427232,3688416.7269737097,5338086.3885030681,4839930.0813539997,4353441.7851971798,4983185.2852518316,5405054.2412653295,5759897.2104555238,5797827.8970032381,5283841.2061083727,4136223.707468031,5979291.641734384,3069532.6861625477,4347636.2306436561,6241783.6589479987,5684933.1641988661,5057799.6590431882,5754715.1885751551,6262860.93228852,6664389.7303038836,6703959.5644045537,6099865.5663125701,4772057.4496481214,6887709.1274880609,3534604.4901701757,4995115.4253834896,7176294.8512883326,6496793.8447876927,5807282.1763233058,6566909.8136606179,7112960.2802854981,7525558.1349013634,7631064.8561441181,6905673.5664467737,5424629.4883739594,7787720.731822974,4011891.7178505473,5640148.016234003,8132294.3072490618,7328208.1206324194,6573937.4288975131,7401326.6971029751,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-3816079.9253736176,null,null,0,0,0,0,0,-38.976000000000035,-85.511680800000079,-156.12622452000014,-473.12063928000038,-573.8401843200005,-679.22430768000061,-1106.698425120001,-1494.0238529520016,-1820.447047548002,-2111.061573792002,-2481.6272922720023,-2272.2990827760023,-3339.0110692800031,-2314.4808497990416,-2898.3157544629462,-4768.8195506477805,-5132.09441684794,-4993.887772236676,-5813.5333687418924,-6812.0309878949774,-7707.1657372644258,-8669.7216377949972,-8542.0796874449443,-7393.7835395030306,-9975.4407700401571,-6831.267827069244,-8034.7140243209615,-12155.959850882788,-12750.934483689192,-12061.885303483874,-13660.278389252771,-15624.126529269142,-17310.90729540748,-18279.961207799864,-17547.80069334797,-14636.708241656794,-19741.731600449555,-13144.671119539049,-15261.756765803508,-22353.07518313473,-22619.736077697602,-20704.430139106684,-22911.50559144267,-25533.119240385106,-27606.904373326106,-28895.578359731298,-27292.782435868095,-22539.577473118301,-29312.049518631844,-19312.68758546832,-21894.456268397229,-31789.374634241183,-31726.845153837574,-28795.527694553988,-31469.294521305554,-35059.901379652161,-37770.042017171756,-38825.313229572326,-36393.737314435333,-29782.524710197133,-38466.733777350913,-25268.493065146416,-28371.602054130009,-41027.537216182551,-40621.084132912016,-36742.91671704223,-40237.481156020505,-44467.666163546855,-47685.633319861488,-48831.083555792495,-45445.505591809793,-37020.897813689488,-47492.964301657332,-31039.269764060838,-34738.025499275158,-50081.524561972008,-49395.61342783818,-44507.394444285477,-48572.365852409057,-53206.804500626342,-56889.286166174898,-57902.417596937004,-53866.385442873507,-43657.472071961027,-56106.780548811184,-36514.844772769182,-40920.155217474385,-58629.541732871352,-57963.032631486974,-51832.263600743288,-56153.320826687668,-61612.317835458525,-65840.83970700817,-66960.455975844248,-62206.843659309721,-50376.190729810158,-64645.787919200782,-42052.254176337563,-47030.132383408309,-67400.589661073696,-66326.940460878264,-59451.845100161881,-64149.842861931611,-70037.501869605287,-74430.385639781976,-76099.635118955746,-70507.518243862491,-57208.383039885273,-73151.024831331772,-47670.575206450369,-53144.967565573163,-76338.650490460568,-74890.253579557539,-67247.915672445,-72358.488434618892,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2960248.4428800019,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4,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,120,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,2960248.4428800019,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2960248.4428800019,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 посетителей",null,null,3,"начало 3 блока продаж"]
[239,null,null,null,null,null,0,"Валовый поток посетителей","Продукт - 3",null,null,3,"шт",null,null,null,null,null,null,null,null,null,null,316186.86499999999,null,null,0,0,0,0,0,3.5,12.600000000000001,20.369999999999997,69.599999999999994,68.580000000000013,84.24,137.61000000000001,178.6,209,247.1,285.12,252,404.4,216.89999999999998,334.74,557.79999999999995,541.98,523.04,628.37999999999988,712.31,794.2,896,846.36,709.94,1058.5999999999999,566.20000000000005,823.76,1250.5999999999999,1210.6799999999998,1135.2,1337.04,1481.4299999999998,1625.5,1698.3,1585.71,1279.7399999999998,1942,1000.4,1459.2199999999998,2143.4,1995.48,1820.8,2112.5700000000002,2285.7950000000001,2464.9,2573.8999999999996,2369.4299999999998,1897.84,2770,1418,2026.36,2960.8,2717.64,2466.48,2827.71,3080.9449999999997,3301.8999999999996,3375.1,3090.51,2454.9699999999998,3563.3999999999996,1818.3,2576.2799999999997,3753.6,3417.66,3093.6,3564.8999999999996,3822.2299999999996,4086.8999999999996,4145.7,3773.79,2976.33,4295.7,2177.25,3076.29,4453.5,4041.09,3637.12,4169.8799999999992,4439.7299999999996,4732.2,4768.7999999999993,4344.84,3404.94,4923,2478,3510.3599999999997,5041.7,4590.45,4091.92,4656.33,4976.3850000000002,5293.5,5330.1,4843.53,3792.81,5469.9,2753.25,3888.92,5592.2,5062.68,4529.4400000000005,5122.08,5441.41,5757.2,5844,5286.0599999999995,4152.54,5961.6,3008.3999999999996,4230.59,6095.2999999999993,5498.73,4929.0399999999991,5558.13,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,209466981.95673406,null,null,0,0,0,0,0,1237.5999999999999,6142.3992000000007,9588.4488000000001,33457.3056,32417.8848,39981.911039999999,64241.970480000004,86156.689247999981,99850.101120000007,119171.07820799999,137207.82715199998,122438.4336,194747.89824000001,107073.67988735999,164131.55703705602,274062.31448831997,266187.69268646394,256490.13627187195,306929.42042918399,356185.71541269502,395856.3518281728,447077.38801766397,423146.83927306748,354377.3436299981,527272.9682660352,288634.98642504192,419165.2485259868,635788.02194896899,618271.27654535463,579293.70879911724,680912.72297098115,772610.08830141113,846315.56272657309,883961.46063569142,828090.90332352184,668631.65627955575,1014749.8197313093,536215.29156461125,781134.99871165748,1148632.0010548872,1073820.0333128113,980804.79784807051,1137849.7022195039,1262550.6418981901,1362681.4774468481,1425279.9575275322,1318905.0585659868,1056972.6554056895,1543792.4603211572,810778.52470096771,1159353.2584324768,1696133.1202616994,1564589.4342052904,1421905.7644760227,1630978.05016705,1825182.2064211802,1956913.1797363511,2003394.8997640554,1843194.5165609694,1466277.1120304107,2129332.041360768,1114612.0565364165,1581093.2321763705,2306536.1328693656,2111553.8343208805,1913134.0932124127,2207410.3542063572,2425530.0048591732,2595441.2078333395,2633203.5638334854,2410112.4256378538,1901079.738444438,2746296.4386503394,1426052.2865914819,2016259.4217346644,2919221.0247121239,2661422.6921266196,2395900.0584201748,2748423.7196616968,2999369.4979391508,3197197.956637138,3223246.3674694179,2949353.0403832477,2312253.1699101431,3343355.4580803011,1724154.243913569,2442594.6979921148,3508631.3834454957,3203072.1114193434,2857203.4581774748,3251452.8265641909,3556417.3027374987,3782542.9814068787,3810041.7460684022,3470191.2268681945,2718344.8744161623,3919168.3255660301,2018064.8997135889,2849944.3837759718,4099567.2328367792,3721650.4752452592,3330775.9955798462,3766625.1094365846,4093397.3470550431,4330999.2959087137,4398020.3795045791,3988450.2241180576,3133232.5502428785,4498264.0704548657,2321005.7785483319,3264292.784242467,4701726.8297830466,4255065.7505175518,3813112.292456388,4302386.0075684935,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242]
[243,null,null,null,null,null,0,"Коммерческие затраты на одного посетителя",null,null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,100,null,null,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,null,null,0,"Коммерческие затраты на одного посетителя","Представительские расходы",null,null,null,"руб. // %",null,null,"*",50,null,0,0,null,null,null,1,"*",null,1]
[245,null,null,null,null,null,0,"Коммерческие затраты на одного посетителя","Консультационные расходы",null,null,null,"руб. // %",null,null,"*",30,null,0,0,null,null,null,1,"*",null,1]
[246,null,null,null,null,null,0,"Коммерческие затраты на одного посетителя","Прочие расходники",null,null,null,"руб. // %",null,null,"*",20,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100]
[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,31618686.5,null,null,0,0,0,0,0,350,1260.0000000000002,2036.9999999999998,6959.9999999999991,6858.0000000000009,8424,13761.000000000002,17860,20900,24710,28512,25200,40440,21689.999999999996,33474,55779.999999999993,54198,52304,62837.999999999985,71231,79420,89600,84636,70994,105859.99999999999,56620.000000000007,82376,125059.99999999999,121067.99999999999,113520,133704,148142.99999999997,162550,169830,158571,127973.99999999997,194200,100040,145921.99999999997,214340,199548,182080,211257.00000000003,228579.5,246490,257389.99999999997,236942.99999999997,189784,277000,141800,202636,296080,271764,246648,282771,308094.5,330189.99999999994,337510,309051,245496.99999999997,356339.99999999994,181830,257627.99999999997,375360,341766,309360,356489.99999999994,382222.99999999994,408689.99999999994,414570,377379,297633,429570,217725,307629,445350,404109,363712,416987.99999999994,443972.99999999994,473220,476879.99999999994,434484,340494,492300,247800,351035.99999999994,504170,459045,409192,465633,497638.5,529350,533010,484353,379281,546990,275325,388892,559220,506268,452944.00000000006,512208,544141,575720,584400,528606,415254,596160,300839.99999999994,423059,609529.99999999988,549873,492903.99999999988,555813,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,31229617.399999995,null,null,0,0,0,0,34.999999999999993,196.00000000000003,700.69999999999993,1985.4,3503.7,7085.9999999999991,7861.5,10435,15294.7,19153,22423.199999999997,25519.4,29042.399999999998,27897,35993.4,27455.799999999996,40007.599999999999,55115.999999999993,54683.199999999997,56303.499999999993,66174.799999999988,74705.7,81977.600000000006,86746.599999999991,84030,76529.799999999988,93663.599999999991,68615.199999999997,94782,123107.59999999998,120822,121019.1,139476.39999999997,153193.09999999998,163608.1,163392.59999999998,156014.5,138425.79999999999,170540.2,120646.39999999999,164968.19999999998,208155.6,197225.3,192565.34999999998,218244.80000000005,235042.65,247715.3,246539.99999999994,231516.89999999997,202428.79999999999,242523.6,169395.20000000001,228237.59999999998,286273.59999999998,267841.5,260017.25,292577.59999999998,315455.15000000002,329540.09999999998,322616.89999999997,301069.09999999998,261298.89999999997,311566.79999999993,216342.59999999998,289588.19999999995,362041.2,336757.19999999995,326072.3,366856.59999999992,390751.09999999992,406734.89999999997,395438.1,366648.89999999997,316029.59999999998,375006.9,258468.3,344821.2,428938,397317.5,382393.3,428008.19999999995,453113.09999999992,470078.4,454762.19999999995,421467.6,361585.8,429273.59999999998,294084.19999999995,392463.69999999995,485647.2,449733.2,429324.85,478405.8,507517.94999999995,525582.30000000005,507905.7,469602.3,402427.2,476847.2,326427.90000000002,434695.19999999995,538002,496197.19999999995,473916.50000000006,524945.80000000005,554482.69999999995,572744.6,556326.6,512691,439993.8,519785.89999999997,356152.79999999993,473034.6,585935.99999999988,539073.19999999995,456195.39999999991,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,31618686.5,null,null,0,0,0,0,0,350,1260.0000000000002,2036.9999999999998,6959.9999999999991,6858.0000000000009,8424,13761.000000000002,17860,20900,24710,28512,25200,40440,21689.999999999996,33474,55779.999999999993,54198,52304,62837.999999999985,71231,79420,89600,84636,70994,105859.99999999999,56620.000000000007,82376,125059.99999999999,121067.99999999999,113520,133704,148142.99999999997,162550,169830,158571,127973.99999999997,194200,100040,145921.99999999997,214340,199548,182080,211257.00000000003,228579.5,246490,257389.99999999997,236942.99999999997,189784,277000,141800,202636,296080,271764,246648,282771,308094.5,330189.99999999994,337510,309051,245496.99999999997,356339.99999999994,181830,257627.99999999997,375360,341766,309360,356489.99999999994,382222.99999999994,408689.99999999994,414570,377379,297633,429570,217725,307629,445350,404109,363712,416987.99999999994,443972.99999999994,473220,476879.99999999994,434484,340494,492300,247800,351035.99999999994,504170,459045,409192,465633,497638.5,529350,533010,484353,379281,546990,275325,388892,559220,506268,452944.00000000006,512208,544141,575720,584400,528606,415254,596160,300839.99999999994,423059,609529.99999999988,549873,492903.99999999988,555813,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 одного посетителя",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,0.33333333333333331,null,null,0.33333333333333331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[266,null,null,null,null,null,0,"Затраты времени на одного посетителя","информирование об услугах",null,null,null,"кол-во минут // %",null,null,"*",10,null,0,0,null,null,null,1,"*",null,1]
[267,null,null,null,null,null,0,"Затраты времени на одного посетителя","информирование о ценах и условиях",null,null,null,"кол-во минут // %",null,null,"*",5,null,0,0,null,null,null,1,"*",null,1]
[268,null,null,null,null,null,0,"Затраты времени на одного посетителя","представительская деятельность",null,null,null,"кол-во минут // %",null,null,"*",5,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33333333333333331]
[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,105395.62166666669,null,null,0,0,0,0,0,1.1666666666666665,4.2,6.7899999999999991,23.199999999999996,22.860000000000003,28.08,45.870000000000005,59.533333333333331,69.666666666666657,82.36666666666666,95.039999999999992,84,134.79999999999998,72.299999999999983,111.58,185.93333333333331,180.66,174.34666666666664,209.45999999999995,237.43666666666664,264.73333333333335,298.66666666666663,282.12,236.64666666666668,352.86666666666662,188.73333333333335,274.58666666666664,416.86666666666662,403.55999999999995,378.4,445.67999999999995,493.80999999999995,541.83333333333326,566.09999999999991,528.56999999999994,426.57999999999993,647.33333333333326,333.46666666666664,486.40666666666658,714.4666666666667,665.16,606.93333333333328,704.19,761.93166666666662,821.63333333333333,857.96666666666647,789.81,632.61333333333323,923.33333333333326,472.66666666666663,675.45333333333326,986.93333333333339,905.87999999999988,822.16,942.56999999999994,1026.9816666666666,1100.6333333333332,1125.0333333333333,1030.17,818.32333333333327,1187.7999999999997,606.09999999999991,858.75999999999988,1251.1999999999998,1139.2199999999998,1031.1999999999998,1188.2999999999997,1274.0766666666664,1362.2999999999997,1381.8999999999999,1257.9299999999998,992.1099999999999,1431.8999999999999,725.75,1025.4299999999998,1484.5,1347.03,1212.3733333333332,1389.9599999999996,1479.9099999999999,1577.3999999999999,1589.5999999999997,1448.28,1134.98,1641,826,1170.1199999999999,1680.5666666666666,1530.1499999999999,1363.9733333333334,1552.11,1658.7950000000001,1764.5,1776.7,1614.5099999999998,1264.27,1823.2999999999997,917.75,1296.3066666666666,1864.0666666666666,1687.56,1509.8133333333335,1707.36,1813.8033333333333,1919.0666666666666,1948,1762.0199999999998,1384.1799999999998,1987.2,1002.7999999999998,1410.1966666666667,2031.7666666666664,1832.9099999999999,1643.0133333333329,1852.71,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,751.54789583333218,null,null,0,0,0,0,0,7.2916666666666659E-3,2.6250000000000002E-2,4.2437499999999996E-2,0.14499999999999996,0.14499999999999996,0.17549999999999999,0.28668750000000004,0.37208333333333332,0.43541666666666662,0.51479166666666665,0.59399999999999997,0.59399999999999997,0.84249999999999992,0.84249999999999992,0.84249999999999992,1.1620833333333331,1.1620833333333331,1.1620833333333331,1.3091249999999997,1.4839791666666664,1.6545833333333335,1.8666666666666665,1.8666666666666665,1.8666666666666665,2.2054166666666664,2.2054166666666664,2.2054166666666664,2.6054166666666663,2.6054166666666663,2.6054166666666663,2.7854999999999999,3.0863124999999996,3.3864583333333327,3.5381249999999995,3.5381249999999995,3.5381249999999995,4.0458333333333325,4.0458333333333325,4.0458333333333325,4.465416666666667,4.465416666666667,4.465416666666667,4.465416666666667,4.762072916666666,5.1352083333333329,5.3622916666666658,5.3622916666666658,5.3622916666666658,5.770833333333333,5.770833333333333,5.770833333333333,6.1683333333333339,6.1683333333333339,6.1683333333333339,6.1683333333333339,6.4186354166666657,6.8789583333333324,7.0314583333333331,7.0314583333333331,7.0314583333333331,7.4237499999999983,7.4237499999999983,7.4237499999999983,7.8199999999999985,7.8199999999999985,7.8199999999999985,7.8199999999999985,7.9629791666666652,8.5143749999999976,8.6368749999999999,8.6368749999999999,8.6368749999999999,8.9493749999999999,8.9493749999999999,8.9493749999999999,9.2781249999999993,9.2781249999999993,9.2781249999999993,9.2781249999999993,9.2781249999999993,9.8587499999999988,9.9349999999999987,9.9349999999999987,9.9349999999999987,10.25625,10.25625,10.25625,10.503541666666667,10.503541666666667,10.503541666666667,10.503541666666667,10.503541666666667,11.028124999999999,11.104375000000001,11.104375000000001,11.104375000000001,11.395624999999999,11.395624999999999,11.395624999999999,11.650416666666667,11.650416666666667,11.650416666666667,11.650416666666667,11.650416666666667,11.994166666666667,12.175000000000001,12.175000000000001,12.175000000000001,12.42,12.42,12.42,12.698541666666666,12.698541666666666,12.698541666666666,12.698541666666666,0,0,0,0,0,0,0,0,0,0,0,0,0]
[274]
[275,null,null,null,null,null,0,"ФОТ продавцов-консультантов",null,null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,31860633.142902285,null,null,0,0,0,0,0,255.20833333333331,918.75000000000011,1485.3124999999998,5074.9999999999991,5074.9999999999991,6142.5,10034.062500000002,13413.604166666666,15696.770833333332,18558.239583333332,21413.7,21413.7,30372.124999999996,30372.124999999996,30372.124999999996,41893.104166666657,41893.104166666657,41893.104166666657,47193.956249999988,55102.372427083319,61437.161041666666,69312.133333333331,69312.133333333331,69312.133333333331,81890.42895833333,81890.42895833333,81890.42895833333,96743.028958333307,96743.028958333307,96743.028958333307,103429.79325,118037.39497156249,129516.60593229164,135317.16509062497,135317.16509062497,135317.16509062497,154734.69622916661,154734.69622916661,154734.69622916661,170781.84752708336,170781.84752708336,170781.84752708336,170781.84752708336,187591.4257549755,202290.27771232289,211235.72794180203,211235.72794180203,211235.72794180203,227329.33151979165,227329.33151979165,227329.33151979165,242987.97283891667,242987.97283891667,242987.97283891667,242987.97283891667,260433.51708239052,279110.93189081439,285298.55726239068,285298.55726239068,285298.55726239068,301215.63181796175,301215.63181796175,301215.63181796175,317293.3141359099,317293.3141359099,317293.3141359099,317293.3141359099,332787.47464098193,355831.31577906857,360950.81500043673,360950.81500043673,360950.81500043673,374010.76199372264,374010.76199372264,374010.76199372264,387749.82623065944,387749.82623065944,387749.82623065944,387749.82623065944,399382.32101757929,424375.66397651023,427657.88985486282,427657.88985486282,427657.88985486282,441486.2841292338,441486.2841292338,441486.2841292338,452131.09865820804,452131.09865820804,452131.09865820804,452131.09865820804,465695.03161795426,488953.45813309809,492334.15078780137,492334.15078780137,492334.15078780137,505247.28830494621,505247.28830494621,505247.28830494621,516543.97441615391,516543.97441615391,516543.97441615391,516543.97441615391,532040.29364863853,547738.3460165842,555996.47295923682,555996.47295923682,555996.47295923682,567184.90301057254,567184.90301057254,567184.90301057254,579905.08241417457,579905.08241417457,579905.08241417457,579905.08241417457,0,0,0,0,0,0,0,0,0,0,0,0,0]
[276,null,null,null,null,null,0,"ФОТ продавцов-консультантов","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 продавцов-консультантов","Ежегодная индексация ФОТ",null,null,null,"%г",null,null,"*",0.03,null,0]
[278]
[279,null,null,null,null,null,0,"ФОТ продавцов-консультантов",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,31570680.601695195,null,null,0,0,0,0,0,127.60416666666666,586.97916666666674,1202.03125,3280.1562499999995,5074.9999999999991,5608.75,8088.2812500000009,11723.833333333334,14555.1875,17127.505208333332,19985.969791666666,21413.7,25892.912499999999,30372.124999999996,30372.124999999996,36132.614583333328,41893.104166666657,41893.104166666657,44543.530208333323,51148.164338541654,58269.766734374993,65374.647187499999,69312.133333333331,69312.133333333331,75601.281145833331,81890.42895833333,81890.42895833333,89316.728958333319,96743.028958333307,96743.028958333307,100086.41110416665,110733.59411078124,123777.00045192707,132416.8855114583,135317.16509062497,135317.16509062497,145025.93065989579,154734.69622916661,154734.69622916661,162758.27187812497,170781.84752708336,170781.84752708336,170781.84752708336,179186.63664102944,194940.85173364921,206763.00282706245,211235.72794180203,211235.72794180203,219282.52973079684,227329.33151979165,227329.33151979165,235158.65217935416,242987.97283891667,242987.97283891667,242987.97283891667,251710.7449606536,269772.22448660247,282204.74457660253,285298.55726239068,285298.55726239068,293257.09454017621,301215.63181796175,301215.63181796175,309254.47297693579,317293.3141359099,317293.3141359099,317293.3141359099,325040.39438844589,344309.39521002525,358391.06538975262,360950.81500043673,360950.81500043673,367480.78849707969,374010.76199372264,374010.76199372264,380880.29411219107,387749.82623065944,387749.82623065944,387749.82623065944,393566.0736241194,411878.99249704473,426016.77691568655,427657.88985486282,427657.88985486282,434572.08699204831,441486.2841292338,441486.2841292338,446808.69139372092,452131.09865820804,452131.09865820804,452131.09865820804,458913.06513808115,477324.24487552617,490643.80446044973,492334.15078780137,492334.15078780137,498790.71954637382,505247.28830494621,505247.28830494621,510895.63136055006,516543.97441615391,516543.97441615391,516543.97441615391,524292.13403239625,539889.31983261136,551867.40948791057,555996.47295923682,555996.47295923682,561590.68798490474,567184.90301057254,567184.90301057254,573544.99271237361,579905.08241417457,579905.08241417457,579905.08241417457,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков"]
[281,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[282,null,null,null,null,null,0,"ФОТ продавцов-консультантов","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 продавцов-консультантов","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 продавцов-консультантов","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 продавцов-консультантов","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 продавцов-консультантов","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 продавцов-консультантов",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,31860633.142902285,null,null,0,0,0,0,0,255.20833333333331,918.75000000000011,1485.3124999999998,5074.9999999999991,5074.9999999999991,6142.5,10034.062500000002,13413.604166666666,15696.770833333332,18558.239583333332,21413.7,21413.7,30372.124999999996,30372.124999999996,30372.124999999996,41893.104166666657,41893.104166666657,41893.104166666657,47193.956249999988,55102.372427083319,61437.161041666666,69312.133333333331,69312.133333333331,69312.133333333331,81890.42895833333,81890.42895833333,81890.42895833333,96743.028958333307,96743.028958333307,96743.028958333307,103429.79325,118037.39497156249,129516.60593229164,135317.16509062497,135317.16509062497,135317.16509062497,154734.69622916661,154734.69622916661,154734.69622916661,170781.84752708336,170781.84752708336,170781.84752708336,170781.84752708336,187591.4257549755,202290.27771232289,211235.72794180203,211235.72794180203,211235.72794180203,227329.33151979165,227329.33151979165,227329.33151979165,242987.97283891667,242987.97283891667,242987.97283891667,242987.97283891667,260433.51708239052,279110.93189081439,285298.55726239068,285298.55726239068,285298.55726239068,301215.63181796175,301215.63181796175,301215.63181796175,317293.3141359099,317293.3141359099,317293.3141359099,317293.3141359099,332787.47464098193,355831.31577906857,360950.81500043673,360950.81500043673,360950.81500043673,374010.76199372264,374010.76199372264,374010.76199372264,387749.82623065944,387749.82623065944,387749.82623065944,387749.82623065944,399382.32101757929,424375.66397651023,427657.88985486282,427657.88985486282,427657.88985486282,441486.2841292338,441486.2841292338,441486.2841292338,452131.09865820804,452131.09865820804,452131.09865820804,452131.09865820804,465695.03161795426,488953.45813309809,492334.15078780137,492334.15078780137,492334.15078780137,505247.28830494621,505247.28830494621,505247.28830494621,516543.97441615391,516543.97441615391,516543.97441615391,516543.97441615391,532040.29364863853,547738.3460165842,555996.47295923682,555996.47295923682,555996.47295923682,567184.90301057254,567184.90301057254,567184.90301057254,579905.08241417457,579905.08241417457,579905.08241417457,579905.08241417457,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,0,"ФОТ продавцов-консультантов","Задаем через %-ное распределение"]
[290,null,null,null,null,null,0,"ФОТ продавцов-консультантов","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 продавцов-консультантов","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,0.3,null,null,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[294,null,null,null,null,null,0,"Конверсия в решение о покупке","Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",0.3,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3]
[297,null,null,null,null,null,0,"Поток решений о покупке",null,null,null,3,"шт",null,null,null,null,null,null,null,null,null,null,94856.059500000018,null,null,0,0,0,0,0,1.05,3.7800000000000002,6.1109999999999989,20.88,20.574000000000002,25.271999999999998,41.283000000000001,53.58,62.699999999999996,74.13,85.536000000000001,75.599999999999994,121.32,65.069999999999993,100.422,167.33999999999997,162.59399999999999,156.91199999999998,188.51399999999995,213.69299999999998,238.26,268.8,253.90799999999999,212.982,317.58,169.86,247.12799999999999,375.17999999999995,363.20399999999995,340.56,401.11199999999997,444.42899999999992,487.65,509.48999999999995,475.71299999999997,383.92199999999991,582.6,300.12,437.76599999999991,643.02,598.64400000000001,546.24,633.77100000000007,685.73850000000004,739.47,772.16999999999985,710.82899999999995,569.35199999999998,831,425.4,607.9079999999999,888.24,815.29199999999992,739.94399999999996,848.31299999999999,924.28349999999989,990.56999999999982,1012.53,927.15300000000002,736.49099999999987,1069.0199999999998,545.49,772.8839999999999,1126.08,1025.298,928.07999999999993,1069.4699999999998,1146.6689999999999,1226.07,1243.7099999999998,1132.1369999999999,892.899,1288.7099999999998,653.17499999999995,922.88699999999994,1336.05,1212.327,1091.136,1250.9639999999997,1331.9189999999999,1419.6599999999999,1430.6399999999996,1303.452,1021.482,1476.8999999999999,743.4,1053.1079999999999,1512.51,1377.135,1227.576,1396.8989999999999,1492.9155000000001,1588.05,1599.03,1453.059,1137.8429999999998,1640.9699999999998,825.97500000000002,1166.6759999999999,1677.6599999999999,1518.8040000000001,1358.8320000000001,1536.624,1632.423,1727.1599999999999,1753.2,1585.8179999999998,1245.7619999999999,1788.48,902.51999999999987,1269.1769999999999,1828.5899999999997,1649.6189999999999,1478.7119999999998,1667.4390000000001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,62840094.587020181,null,null,0,0,0,0,0,371.28,1842.7197600000002,2876.5346399999999,10037.19168,9725.3654399999996,11994.573311999999,19272.591144000002,25847.006774399993,29955.030336,35751.323462399996,41162.348145599994,36731.530079999997,58424.369471999998,32122.103966207997,49239.467111116806,82218.694346495991,79856.307805939185,76947.040881561581,92078.826128755187,106855.7146238085,118756.90554845183,134123.21640529917,126944.05178192024,106313.20308899942,158181.89047981057,86590.495927512573,125749.57455779603,190736.4065846907,185481.38296360639,173788.11263973516,204273.81689129435,231783.02649042333,253894.66881797192,265188.43819070741,248427.27099705653,200589.49688386673,304424.94591939281,160864.58746938338,234340.49961349723,344589.60031646612,322146.00999384339,294241.43935442116,341354.91066585114,378765.19256945705,408804.44323405443,427583.98725825967,395671.51756979601,317091.79662170686,463137.73809634714,243233.55741029029,347805.97752974305,508839.93607850978,469376.83026158711,426571.72934280679,489293.41505011497,547554.66192635405,587073.95392090536,601018.46992921655,552958.35496829078,439883.13360912318,638799.61240823043,334383.61696092493,474327.96965291112,691960.83986080962,633466.1502962641,573940.22796372382,662223.10626190715,727659.00145775196,778632.36235000181,789961.06915004563,723033.72769135609,570323.92153333139,823888.93159510184,427815.68597744458,604877.82652039931,875766.30741363717,798426.80763798591,718770.01752605243,824527.11589850904,899810.84938174521,959159.38699114136,966973.91024082527,884805.91211497423,693675.95097304287,1003006.6374240903,517246.27317407069,732778.40939763444,1052589.4150336487,960921.63342580292,857161.03745324246,975435.84796925727,1066925.1908212495,1134762.8944220636,1143012.5238205206,1041057.3680604583,815503.46232484863,1175750.497669809,605419.46991407662,854983.31513279153,1229870.1698510337,1116495.1425735778,999232.79867395386,1129987.5328309753,1228019.2041165128,1299299.788772614,1319406.1138513738,1196535.0672354172,939969.76507286355,1349479.2211364596,696301.73356449953,979287.83527274011,1410518.0489349139,1276519.7251552655,1143933.6877369164,1290715.802270548,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300]
[301,null,null,null,null,null,0,"Количество продаж",null,null,null,3,"шт",null,null,null,null,null,null,0,null,null,null,93082.116599999979,null,null,0,0,0,0,0,0.51975000000000005,2.3908500000000004,4.8960449999999991,13.360544999999998,20.519730000000003,22.693770000000001,32.944724999999998,46.957184999999996,57.558599999999998,67.730850000000004,79.034670000000006,79.762319999999988,97.475399999999993,92.263049999999993,81.918539999999993,132.54218999999998,163.31732999999997,158.15546999999998,170.98586999999998,199.09246499999995,223.71673499999997,250.99470000000002,258.74045999999998,231.11054999999999,262.62819000000002,241.28280000000001,206.40906000000001,308.04245999999995,365.50007999999991,348.36317999999994,367.12763999999999,418.54279499999996,461.37910499999992,493.58429999999998,487.67548499999998,425.51932499999992,478.42838999999992,436.94640000000004,365.25356999999997,534.98906999999997,614.62367999999992,566.71758,584.10544500000003,653.15720250000004,705.47820750000005,748.26179999999988,734.08450499999981,633.68959499999994,693.17423999999994,621.91799999999989,511.48745999999994,740.59325999999999,843.24833999999998,769.84181999999987,786.18721499999992,877.43526750000001,947.85248249999984,991.53449999999987,960.14308499999993,823.50378000000001,893.72794499999986,799.1824499999999,652.59512999999993,939.98717999999985,1064.93211,966.92210999999998,988.78724999999986,1096.988805,1174.5058049999998,1222.5410999999999,1176.0442649999998,1002.3928199999999,1079.8964550000001,961.23307499999987,780.15068999999994,1118.1738149999999,1261.4466149999998,1140.2141849999998,1159.3394999999998,1278.5270849999997,1362.0316049999999,1410.8984999999998,1353.37554,1150.8423299999999,1236.6990899999998,1099.0484999999999,889.27145999999993,1269.98091,1430.3742750000001,1289.3319449999999,1299.1151249999998,1430.4581774999999,1525.0779225000001,1577.6046000000001,1510.7840550000001,1282.49649,1375.5124349999999,1221.1377749999999,986.36224499999992,1407.94632,1582.2496799999999,1424.4298200000001,1433.25072,1568.678265,1662.9935849999999,1722.7782,1652.8139099999999,1401.6320999999998,1501.9497900000001,1332.0449999999998,1074.9900149999999,1533.3946649999998,1721.7134549999996,1548.5238449999997,1557.3447449999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302]
[303,null,null,null,null,null,0,"Продажи",null,null,null,3,"руб.",null,null,null,"учет",null,null,0,null,null,null,61572789.319026083,null,null,0,0,0,0,0,183.78359999999998,1095.9298812000002,2336.0309280000001,6392.2945283999998,9782.4657743999996,10751.36968224,15477.246405720001,22334.200969607999,27622.008369647996,32524.645130207999,38072.267445959995,38557.469721671994,47102.170278239995,44820.504351912954,40273.977683275778,65071.789921518335,80227.126065455406,77617.657600312872,83667.8041701068,98472.597672519012,111678.24698526887,125175.66036710676,129228.29775267361,115462.34116110523,130925.07131656095,121162.33127162495,105108.33489022776,156660.56066553091,186227.80582640704,177838.40032365406,187140.6551178596,215848.13747395025,240410.45917765563,256946.13796929628,254239.77604794316,222263.30010105702,249982.14918761348,230318.31902744423,195626.51810602588,286570.39946533187,330034.12710360321,305111.78742739093,314620.19326003478,356459.45110147761,389846.9697227382,414012.27309369552,407511.47488988756,352817.84052479389,386213.61968543672,349653.79127578554,292564.56979531649,424039.72723608516,484217.29933834798,443494.53700417501,453353.24647449626,513239.79810335214,561641.16484439338,588105.7498058104,571218.5283242662,491456.53684581991,533947.95927859005,481725.69853773189,400312.23537384882,577312.96070929174,656086.36012775148,597666.15723869391,611900.85044168727,687991.64332123124,745614.22508483811,776453.74859252339,748932.42443649378,640212.03636622033,690135.36229857442,619593.78569841047,511183.2886864327,732918.84629734803,828725.59195055347,751012.42845619889,763932.08104515797,853547.29281372577,920190.26700457884,953435.98212982342,916631.01206612075,781348.52222856856,839857.88125658093,752525.19074608968,618762.21787299402,883757.07309348509,996687.96898742858,899950.92208512744,907135.4582841373,1010968.7142013009,1089835.6021954399,1127498.8320300791,1081114.5964810846,918997.611040727,985670.71019735548,881679.13395402336,722899.37859819969,1032002.4750669934,1161450.8296501827,1047285.3309175281,1053964.0640949397,1167213.3347890065,1251022.9014801178,1296259.4217988739,1245390.8846379616,1057569.891992599,1133277.248173615,1012661.5725769748,829416.8365744336,1182953.9126827887,1330083.6981746387,1198124.4393816302,1205151.497553695,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304]
[305,null,null,null,null,null,0,"Количество отмен",null,null,null,3,"шт",null,null,null,null,null,null,0,null,null,null,945.22571700000071,null,null,0,0,0,0,0,8.4000000000000082E-3,3.2340000000000028E-2,5.644800000000004E-2,0.17926200000000014,0.2063520000000002,0.24332400000000021,0.38080800000000031,0.51120600000000038,0.60876000000000041,0.71844000000000052,0.83254800000000073,0.77587200000000056,1.121760000000001,0.76320000000000054,0.93351600000000068,1.5395640000000013,1.6354320000000013,1.5804840000000011,1.8219360000000013,2.0865720000000016,2.3334660000000018,2.6269200000000024,2.5688640000000023,2.2116720000000019,2.9666040000000025,1.9940400000000018,2.3167440000000021,3.4956960000000028,3.6559920000000026,3.4508880000000031,3.8900160000000028,4.3576560000000031,4.7900580000000037,5.0512200000000043,4.824684000000004,4.0228020000000031,5.4286440000000047,3.5661600000000035,4.1023680000000029,6.0196920000000054,6.0751920000000048,5.5672080000000053,6.1626480000000061,6.7534500000000071,7.2872370000000073,7.6563000000000061,7.2309720000000057,5.9764740000000049,7.7867040000000074,5.0652000000000044,5.714064000000004,8.3217360000000067,8.2988160000000075,7.5501360000000064,8.2663920000000068,9.0908940000000076,9.7731270000000077,10.081380000000008,9.4422840000000079,7.7462340000000065,10.025142000000008,6.5019600000000057,7.2740520000000055,10.554408000000008,10.454544000000009,9.4752360000000078,10.411920000000007,11.312292000000008,12.101898000000011,12.40182000000001,11.54451600000001,9.4074660000000083,12.095478000000009,7.8028200000000059,8.6894460000000073,12.534174000000011,12.37071600000001,11.15374200000001,12.18998400000001,13.157280000000009,14.02111800000001,14.284440000000011,13.288896000000012,10.778760000000009,13.858164000000011,8.9010000000000069,9.9116640000000071,14.206296000000012,14.042100000000012,12.574878000000011,13.630344000000012,14.737122000000014,15.690231000000013,15.968340000000012,14.822532000000013,12.008862000000009,15.403446000000011,9.8897400000000086,10.985358000000009,15.754632000000012,15.505752000000014,13.908264000000013,15.010656000000013,16.132632000000015,17.082126000000013,17.479920000000014,16.192944000000011,13.13773200000001,16.799364000000015,10.797120000000008,11.958456000000011,17.167074000000014,16.854132000000014,15.128934000000012,16.296936000000017,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,625819.51426566124,null,null,0,0,0,0,0,2.9702400000000022,15.484318080000016,26.697716640000021,86.050602720000072,97.877306880000077,115.40731737600009,178.16987577600017,245.32123648320015,291.33425623680023,345.92064837120029,400.80143208960027,376.17693693120026,540.85801593600047,373.82557067366429,458.15994482135085,756.22848899420228,803.28785114050618,775.28894266437169,890.52469079316541,1039.0033692479792,1163.7666736352328,1310.4995423392984,1283.7988470659614,1104.3937282758368,1478.0815300164847,1009.0877483797226,1179.1775883173946,1777.3904017931193,1865.3238768782344,1761.2676670450955,1981.7667604098269,2262.8118457059772,2494.7234035246242,2629.2968431616055,2517.7950443578693,2101.5705170650485,2836.5785611228785,1895.7665915938542,2196.4531718467465,3225.3978017587265,3266.3472805836823,2998.2235348230588,3319.3221640356542,3712.8313618873617,4027.9659310113534,4238.2807845341904,4020.5401150748912,3328.0774081132499,4339.2854980141947,2872.1439354750191,3268.914935058528,4766.331443687568,4772.6945142497207,4351.327495265632,4767.4907790865373,5359.0241255110677,5791.7009552199561,5982.2956672755481,5625.7037796047643,4624.9817788095706,5990.1631664840952,3952.6681605038639,4463.3909911451428,6484.342658192305,6451.6508820917379,5858.4541243023232,6445.6653060227109,7145.7182241858372,7684.3769017155255,7876.9532779003757,7364.1919598309469,6008.6588276493694,7731.7592958274845,5070.3033510097648,5694.6539841180884,8215.8861123499028,8138.9470759311689,7347.0137554843977,8033.7569622401843,8847.5410268509877,9472.8967946926296,9654.1100559088936,9012.3951174014528,7319.0194320142982,9411.4050013388169,6143.9834602407518,6896.7198215292228,9886.2721390644674,9792.5518974737297,8779.1315664775539,9517.8088586605518,10486.27322250852,11211.953537019017,11413.625979408302,10614.483992124718,8606.1424347197135,11037.01090600818,7194.8567546522372,8050.7054608904928,11548.927989073864,11391.7014802907,10226.852674538795,11038.36585999572,12084.128698594064,12850.436718413948,13153.848488356231,12211.092765586096,9912.8282550537515,12675.773299237415,8269.3723107889236,9226.9061493109275,13242.720062024804,13033.193899111964,11704.508952205873,12613.593793638229,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,62214275.072754517,null,null,0,0,0,0,0,368.30975999999998,1827.2354419200001,2849.8369233599997,9951.1410772799991,9627.4881331199995,11879.165994623998,19094.421268224003,25601.685537916794,29663.696079763198,35405.402814028799,40761.54671351039,36355.353143068794,57883.511456064,31748.278395534333,48781.307166295453,81462.465857501782,79053.019954798685,76171.751938897214,91188.301437962014,105816.71125456052,117593.13887481661,132812.71686295987,125660.25293485427,105208.80936072358,156703.80894979407,85581.40817913285,124570.39696947864,188959.01618289758,183616.05908672814,172026.84497269007,202292.05013088451,229520.21464471734,251399.94541444728,262559.14134754578,245909.47595269867,198487.92636680166,301588.36735826993,158968.82087778952,232144.04644165048,341364.2025147074,318879.66271325969,291243.21581959812,338035.58850181551,375052.36120756972,404776.47730304307,423345.7064737255,391650.97745472111,313763.71921359363,458798.45259833295,240361.41347481526,344537.06259468454,504073.60463482223,464604.13574733736,422220.40184754116,484525.92427102843,542195.63780084299,581282.25296568545,595036.17426194099,547332.65118868602,435258.15183031361,632809.44924174633,330430.94880042109,469864.57866176596,685476.49720261735,627014.49941417237,568081.77383942145,655777.44095588441,720513.28323356609,770947.98544828629,782084.11587214528,715669.53573152516,564315.26270568208,816157.17229927436,422745.38262643479,599183.17253628117,867550.42130128725,790287.86056205479,711423.00377056806,816493.35893626884,890963.30835489416,949686.49019644875,957319.80018491636,875793.51699757273,686356.93154102855,993595.23242275149,511102.28971382993,725881.68957610521,1042703.1428945842,951129.08152832917,848381.90588676487,965918.03911059676,1056438.9175987409,1123550.9408850446,1131598.8978411122,1030442.8840683337,806897.31989012891,1164713.486763801,598224.61315942439,846932.60967190098,1218321.2418619599,1105103.4410932872,989005.94599941501,1118949.1669709794,1215935.0754179186,1286449.3520542001,1306252.2653630176,1184323.9744698312,930056.93681780982,1336803.4478372221,688032.36125371058,970060.92912342923,1397275.328872889,1263486.5312561535,1132229.1787847106,1278102.2084769097,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,62840094.587020181,null,null,0,0,0,0,0,371.28,1842.7197600000002,2876.5346399999999,10037.19168,9725.3654399999996,11994.573311999999,19272.591144000002,25847.006774399993,29955.030336,35751.323462399996,41162.348145599994,36731.530079999997,58424.369471999998,32122.103966207997,49239.467111116806,82218.694346495991,79856.307805939185,76947.040881561581,92078.826128755187,106855.7146238085,118756.90554845183,134123.21640529917,126944.05178192024,106313.20308899942,158181.89047981057,86590.495927512573,125749.57455779603,190736.4065846907,185481.38296360639,173788.11263973516,204273.81689129435,231783.02649042333,253894.66881797192,265188.43819070741,248427.27099705653,200589.49688386673,304424.94591939281,160864.58746938338,234340.49961349723,344589.60031646612,322146.00999384339,294241.43935442116,341354.91066585114,378765.19256945705,408804.44323405443,427583.98725825967,395671.51756979601,317091.79662170686,463137.73809634714,243233.55741029029,347805.97752974305,508839.93607850978,469376.83026158711,426571.72934280679,489293.41505011497,547554.66192635405,587073.95392090536,601018.46992921655,552958.35496829078,439883.13360912318,638799.61240823043,334383.61696092493,474327.96965291112,691960.83986080962,633466.1502962641,573940.22796372382,662223.10626190715,727659.00145775196,778632.36235000181,789961.06915004563,723033.72769135609,570323.92153333139,823888.93159510184,427815.68597744458,604877.82652039931,875766.30741363717,798426.80763798591,718770.01752605243,824527.11589850904,899810.84938174521,959159.38699114136,966973.91024082527,884805.91211497423,693675.95097304287,1003006.6374240903,517246.27317407069,732778.40939763444,1052589.4150336487,960921.63342580292,857161.03745324246,975435.84796925727,1066925.1908212495,1134762.8944220636,1143012.5238205206,1041057.3680604583,815503.46232484863,1175750.497669809,605419.46991407662,854983.31513279153,1229870.1698510337,1116495.1425735778,999232.79867395386,1129987.5328309753,1228019.2041165128,1299299.788772614,1319406.1138513738,1196535.0672354172,939969.76507286355,1349479.2211364596,696301.73356449953,979287.83527274011,1410518.0489349139,1276519.7251552655,1143933.6877369164,1290715.802270548,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-625819.51426566124,null,null,0,0,0,0,0,-2.9702400000000022,-15.484318080000016,-26.697716640000021,-86.050602720000072,-97.877306880000077,-115.40731737600009,-178.16987577600017,-245.32123648320015,-291.33425623680023,-345.92064837120029,-400.80143208960027,-376.17693693120026,-540.85801593600047,-373.82557067366429,-458.15994482135085,-756.22848899420228,-803.28785114050618,-775.28894266437169,-890.52469079316541,-1039.0033692479792,-1163.7666736352328,-1310.4995423392984,-1283.7988470659614,-1104.3937282758368,-1478.0815300164847,-1009.0877483797226,-1179.1775883173946,-1777.3904017931193,-1865.3238768782344,-1761.2676670450955,-1981.7667604098269,-2262.8118457059772,-2494.7234035246242,-2629.2968431616055,-2517.7950443578693,-2101.5705170650485,-2836.5785611228785,-1895.7665915938542,-2196.4531718467465,-3225.3978017587265,-3266.3472805836823,-2998.2235348230588,-3319.3221640356542,-3712.8313618873617,-4027.9659310113534,-4238.2807845341904,-4020.5401150748912,-3328.0774081132499,-4339.2854980141947,-2872.1439354750191,-3268.914935058528,-4766.331443687568,-4772.6945142497207,-4351.327495265632,-4767.4907790865373,-5359.0241255110677,-5791.7009552199561,-5982.2956672755481,-5625.7037796047643,-4624.9817788095706,-5990.1631664840952,-3952.6681605038639,-4463.3909911451428,-6484.342658192305,-6451.6508820917379,-5858.4541243023232,-6445.6653060227109,-7145.7182241858372,-7684.3769017155255,-7876.9532779003757,-7364.1919598309469,-6008.6588276493694,-7731.7592958274845,-5070.3033510097648,-5694.6539841180884,-8215.8861123499028,-8138.9470759311689,-7347.0137554843977,-8033.7569622401843,-8847.5410268509877,-9472.8967946926296,-9654.1100559088936,-9012.3951174014528,-7319.0194320142982,-9411.4050013388169,-6143.9834602407518,-6896.7198215292228,-9886.2721390644674,-9792.5518974737297,-8779.1315664775539,-9517.8088586605518,-10486.27322250852,-11211.953537019017,-11413.625979408302,-10614.483992124718,-8606.1424347197135,-11037.01090600818,-7194.8567546522372,-8050.7054608904928,-11548.927989073864,-11391.7014802907,-10226.852674538795,-11038.36585999572,-12084.128698594064,-12850.436718413948,-13153.848488356231,-12211.092765586096,-9912.8282550537515,-12675.773299237415,-8269.3723107889236,-9226.9061493109275,-13242.720062024804,-13033.193899111964,-11704.508952205873,-12613.593793638229,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2960248.4428800019,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4,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,120,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,2960248.4428800019,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2960248.4428800019,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[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,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",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,"2021-07-01",null,null,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","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","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[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,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[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","Продукт - 1",null,null,1,"шт",null,null,null,null,null,null,null,null,null,null,898681.83299999998,null,null,0,0,0,0,0,14.7,31.482500000000005,55.541499999999999,180.32,187.23599999999996,227.80799999999999,386.59949999999998,492.4325,589.04999999999995,681.69499999999994,799.029,690.9,1131.48,606.4799999999999,950.20799999999997,1576.26,1548.6659999999999,1499.5679999999998,1817.0459999999996,2064.027,2317.14,2608.1999999999998,2477.4119999999998,2085.0479999999998,3123.12,1674.5399999999997,2445.4919999999997,3719.52,3601.2059999999997,3381.8399999999997,3999.6179999999995,4436.4809999999998,4884.5999999999995,5106.3599999999997,4779.4319999999998,3853.4579999999996,5846.4,3004.6799999999994,4394.1239999999998,6440.28,5999.616,5463.36,6340.1939999999995,6847.2389999999996,7370.579999999999,7670.8799999999992,7050.4559999999992,5640.9780000000001,8221.5,4196.8499999999995,5989.6619999999994,8728.8599999999988,8002.6379999999999,7242.8159999999998,8294.8320000000003,8989.8689999999988,9625.98,9807.42,8973.3419999999987,7106.2739999999994,10304.279999999999,5242.8599999999997,7409.9759999999997,10767.119999999999,9780.3719999999994,8835.119999999999,10153.08,10876.341,11610.48,11773.44,10690.217999999999,8428.6859999999997,12140.94,6151.95,8679.4679999999989,12562.199999999999,11387.628000000001,10244.304,11730.095999999998,12472.341,13291.74,13382.46,12190.878000000001,9545.2979999999989,13799.099999999999,6942.5999999999995,9833.7119999999995,14119.14,12853.89,11440.464,13017.186,13888.392,14777.699999999999,14868.419999999998,13519.925999999999,10579.002,15266.58,7678.65,10850.364,15591.24,14109.606,12614.447999999999,14264.585999999999,15143.246999999998,16021.74,16249.8,14698.152,11545.968000000001,16575.719999999998,8367.0299999999988,11763.528,16958.759999999998,15279.516,13704.767999999998,15434.495999999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3039583752.1089883,null,null,0,0,0,0,0,35353.5,81450.406800000012,142216.29071999999,464474.70719999995,480354.55271999992,585079.58879999991,988639.26461999991,1289847.167532,1539136.75608,1785472.659432,2093451.4200599997,1814618.862,2965002.6671999996,1624520.4256310398,2540979.6204723837,4217224.2069484806,4146895.8643311351,4013953.4820833281,4859242.3039628156,5640473.4917748533,6327493.0581647223,7124046.311846016,6776700.2050625738,5701390.4097078154,8535797.9352854211,4676582.8809504798,6826930.1351923235,10381525.612191256,10071778.520720797,9456737.1972346175,11179382.260278234,12672858.695394773,13947911.665246673,14580247.719385706,13671141.333532909,11023599.206429709,16725175.493196134,8787604.7031928077,12847733.873846682,18834690.033842921,17580461.335100386,16012487.065735864,18581966.172351465,20514944.298182212,22087074.343573339,22995062.091483597,21181511.698593199,16949029.074374635,24706292.785232894,12893976.578382166,18404563.154961567,26828845.895086873,24649426.580530055,22315712.258501302,25559944.359232564,28328713.38129998,30336140.397666827,30918811.928860031,28304623.091842432,22422860.761458728,32517372.05289463,16889087.35046871,23876765.956631936,34704817.806208298,31547691.417728975,28505251.448389329,32767794.066119082,35825032.858606718,38250434.694950134,38788866.038616262,35247700.069817282,27791976.644356646,40041788.283975236,20706275.19630219,29218556.574525632,42290568.817417368,38359998.103480935,34510658.81767036,39521989.671567895,42891829.725697875,45710648.848495238,46027755.69619821,41951299.753243342,32850917.10935463,47491528.592795044,24385519.248427231,34540951.833345965,49595477.06486167,45151789.92550844,40194616.330771074,45734803.939250395,49782307.50630144,52968044.120212957,53298418.728000067,48460506.375905052,37922767.184488229,54721970.048464917,28076695.774688538,39671908.734912246,57011137.435531788,51595840.970464155,46132555.431477979,52167475.52743528,56493517.639383264,59770991.428993911,60628196.261864237,54839094.316040814,43078411.970818639,61844719.285699792,31840924.505359344,44767674.761962533,64533865.024971575,58153167.572738864,52155739.658264145,58747896.165811613,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19]
[20,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента"]
[21,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Сырье и материалы - 1",null,null,null,"шт // %",null,null,"*",0.6,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[22,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Сырье и материалы - 2",null,null,null,"шт // %",null,null,"*",0.2,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[23,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Сырье и материалы - 3",null,null,null,"шт // %",null,null,"*",0.2,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","Сырье и материалы - 1",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,539209.09979999997,null,null,0,0,0,0,0,8.8199999999999985,18.889500000000002,33.3249,108.19199999999999,112.34159999999997,136.6848,231.95969999999997,295.45949999999999,353.42999999999995,409.01699999999994,479.41739999999999,414.53999999999996,678.88800000000003,363.88799999999992,570.12479999999994,945.75599999999997,929.19959999999992,899.74079999999981,1090.2275999999997,1238.4161999999999,1390.2839999999999,1564.9199999999998,1486.4471999999998,1251.0287999999998,1873.8719999999998,1004.7239999999998,1467.2951999999998,2231.712,2160.7235999999998,2029.1039999999998,2399.7707999999998,2661.8885999999998,2930.7599999999998,3063.8159999999998,2867.6591999999996,2312.0747999999999,3507.8399999999997,1802.8079999999995,2636.4743999999996,3864.1679999999997,3599.7696000000001,3278.0159999999996,3804.1163999999994,4108.3433999999997,4422.347999999999,4602.5279999999993,4230.2735999999995,3384.5868,4932.8999999999996,2518.1099999999997,3593.7971999999995,5237.3159999999989,4801.5828000000001,4345.6895999999997,4976.8991999999998,5393.9213999999993,5775.5879999999997,5884.4520000000002,5384.0051999999987,4263.7643999999991,6182.5679999999993,3145.7159999999999,4445.9856,6460.271999999999,5868.2231999999995,5301.0719999999992,6091.848,6525.8046000000004,6966.2879999999996,7064.0640000000003,6414.130799999999,5057.2115999999996,7284.5640000000003,3691.1699999999996,5207.6807999999992,7537.3199999999988,6832.5767999999998,6146.5824000000002,7038.0575999999983,7483.4045999999998,7975.0439999999999,8029.4759999999987,7314.5268000000005,5727.1787999999988,8279.4599999999991,4165.5599999999995,5900.2271999999994,8471.4839999999986,7712.3339999999989,6864.2784000000001,7810.3115999999991,8333.0352000000003,8866.619999999999,8921.0519999999979,8111.9555999999993,6347.4012000000002,9159.9480000000003,4607.1899999999996,6510.2183999999997,9354.7439999999988,8465.7636000000002,7568.6687999999986,8558.7515999999996,9085.9481999999989,9613.0439999999999,9749.8799999999992,8818.8912,6927.5808000000006,9945.4319999999989,5020.2179999999989,7058.1167999999998,10175.255999999999,9167.7096000000001,8222.8607999999986,9260.6975999999977,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,0,"Натуральный поток решений о покупке","Сырье и материалы - 2",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,179736.36659999995,null,null,0,0,0,0,0,2.94,6.2965000000000018,11.1083,36.064,37.447199999999995,45.561599999999999,77.319900000000004,98.486500000000007,117.81,136.339,159.8058,138.18,226.29600000000002,121.29599999999999,190.04160000000002,315.25200000000001,309.73320000000001,299.91359999999997,363.40919999999994,412.80540000000002,463.428,521.64,495.48239999999998,417.00959999999998,624.62400000000002,334.90799999999996,489.09839999999997,743.904,720.24119999999994,676.36799999999994,799.92359999999996,887.2962,976.92,1021.2719999999999,955.88639999999998,770.69159999999999,1169.28,600.93599999999992,878.82479999999998,1288.056,1199.9232,1092.672,1268.0388,1369.4477999999999,1474.116,1534.1759999999999,1410.0911999999998,1128.1956,1644.3000000000002,839.36999999999989,1197.9323999999999,1745.7719999999999,1600.5276000000001,1448.5632000000001,1658.9664000000002,1797.9737999999998,1925.1959999999999,1961.4840000000002,1794.6683999999998,1421.2547999999999,2060.8559999999998,1048.5719999999999,1481.9952000000001,2153.424,1956.0744,1767.0239999999999,2030.616,2175.2682,2322.096,2354.6880000000001,2138.0436,1685.7372,2428.1880000000001,1230.3900000000001,1735.8935999999999,2512.44,2277.5256000000004,2048.8607999999999,2346.0191999999997,2494.4682000000003,2658.348,2676.4920000000002,2438.1756,1909.0595999999998,2759.8199999999997,1388.52,1966.7424000000001,2823.828,2570.7780000000002,2288.0927999999999,2603.4372000000003,2777.6784000000002,2955.54,2973.6839999999997,2703.9852000000001,2115.8004000000001,3053.3160000000003,1535.73,2170.0727999999999,3118.248,2821.9212000000002,2522.8896,2852.9171999999999,3028.6493999999998,3204.348,3249.96,2939.6304,2309.1936000000001,3315.1439999999998,1673.4059999999999,2352.7056000000002,3391.752,3055.9032000000002,2740.9535999999998,3086.8991999999998,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,0,"Натуральный поток решений о покупке","Сырье и материалы - 3",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,179736.36659999995,null,null,0,0,0,0,0,2.94,6.2965000000000018,11.1083,36.064,37.447199999999995,45.561599999999999,77.319900000000004,98.486500000000007,117.81,136.339,159.8058,138.18,226.29600000000002,121.29599999999999,190.04160000000002,315.25200000000001,309.73320000000001,299.91359999999997,363.40919999999994,412.80540000000002,463.428,521.64,495.48239999999998,417.00959999999998,624.62400000000002,334.90799999999996,489.09839999999997,743.904,720.24119999999994,676.36799999999994,799.92359999999996,887.2962,976.92,1021.2719999999999,955.88639999999998,770.69159999999999,1169.28,600.93599999999992,878.82479999999998,1288.056,1199.9232,1092.672,1268.0388,1369.4477999999999,1474.116,1534.1759999999999,1410.0911999999998,1128.1956,1644.3000000000002,839.36999999999989,1197.9323999999999,1745.7719999999999,1600.5276000000001,1448.5632000000001,1658.9664000000002,1797.9737999999998,1925.1959999999999,1961.4840000000002,1794.6683999999998,1421.2547999999999,2060.8559999999998,1048.5719999999999,1481.9952000000001,2153.424,1956.0744,1767.0239999999999,2030.616,2175.2682,2322.096,2354.6880000000001,2138.0436,1685.7372,2428.1880000000001,1230.3900000000001,1735.8935999999999,2512.44,2277.5256000000004,2048.8607999999999,2346.0191999999997,2494.4682000000003,2658.348,2676.4920000000002,2438.1756,1909.0595999999998,2759.8199999999997,1388.52,1966.7424000000001,2823.828,2570.7780000000002,2288.0927999999999,2603.4372000000003,2777.6784000000002,2955.54,2973.6839999999997,2703.9852000000001,2115.8004000000001,3053.3160000000003,1535.73,2170.0727999999999,3118.248,2821.9212000000002,2522.8896,2852.9171999999999,3028.6493999999998,3204.348,3249.96,2939.6304,2309.1936000000001,3315.1439999999998,1673.4059999999999,2352.7056000000002,3391.752,3055.9032000000002,2740.9535999999998,3086.8991999999998,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Сырье и материалы - 1",null,null,1,"кол-во периодов",null,null,"*",3,null,0]
[36,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Сырье и материалы - 2",null,null,1,"кол-во периодов",null,null,"*",3,null,0]
[37,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Сырье и материалы - 3",null,null,1,"кол-во периодов",null,null,"*",3,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","Сырье и материалы - 1",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,395546994.58025855,null,null,0,0,0,0,0,4409.9999999999991,9444.75,16662.45,54096,57855.923999999985,70392.671999999991,119459.24549999999,152161.64249999999,182016.44999999998,210643.75499999998,254306.95982999995,219892.74299999996,360116.13959999999,193024.38959999994,302422.70015999995,501676.27019999991,507680.74565459997,491585.53258079995,595660.56733259989,676625.40948869998,759600.43223399995,855015.16842,836504.70959991578,704021.96798186377,1054529.7224061596,565412.85680921981,825726.83723535575,1255905.7586913598,1252435.4256040815,1176143.8306292135,1390996.0363510849,1542929.2213273612,1698777.0429977337,1775901.2286127643,1712067.5267112572,1380369.112343414,2094272.2039281435,1076323.5163004263,1574044.1560299583,2307009.3372869361,2213631.2762954691,2015773.1044222852,2339291.6706970702,2526372.0889253765,2719465.1145069711,2830264.4510430978,2679392.016281941,2143746.6480497252,3124425.067238485,1594933.2048214844,2276257.3857672927,3317237.6077863309,3132488.2386878696,2835069.6276628179,3246862.3073906098,3518921.9992013476,3767916.1716229892,3838937.5855651828,3617826.3873769613,2865071.4074121807,4154427.2008044138,2113789.6285824366,2987516.4350840515,4341032.6779091042,4061496.6572054955,3668961.7067744886,4216271.1684524864,4516619.8805246959,4821485.9014106281,4889158.3268826054,4572508.408877694,3605187.2478923909,5193023.2144638738,2631362.9063500045,3712453.797909908,5373208.023821719,5016934.6902735019,4513231.7384540131,5167812.4314069999,5494815.9732492575,5855810.490129807,5895778.1036751037,5531939.0399286682,4331435.9026440112,6261713.0616744477,3150391.6271337275,4462311.5185153205,6406939.826337236,6007782.5389711186,5347161.042838214,6084105.493149491,6491298.6614936171,6906952.5276903342,6949354.1689005392,6508653.6925017321,5092857.7885916838,7349513.7687050281,3696593.72957577,5223494.6932097012,7505808.9664603714,6996308.6608161861,6254928.1527645346,7073156.1586310286,7508843.9846568862,7944448.5071620792,8057533.0364668472,7506785.9711788222,5896871.2941653896,8465716.1225566454,4273292.5489158314,6007985.6952063954,8661346.1104898453,8037817.1382265203,7209418.0932052024,8119344.6486582849,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Сырье и материалы - 2",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,26369799.638683919,null,null,0,0,0,0,0,294,629.6500000000002,1110.83,3606.4,3857.0615999999995,4692.8447999999999,7963.9497000000001,10144.1095,12134.43,14042.916999999999,16953.797321999999,14659.5162,24007.74264,12868.292639999998,20161.513343999999,33445.08468,33845.383043640002,32772.368838719995,39710.704488839991,45108.360632579999,50640.028815600002,57001.011227999996,55766.980639994392,46934.797865457593,70301.981493743995,37694.190453947995,55048.455815690395,83727.050579423987,83495.695040272098,78409.588708614232,92733.069090072328,102861.94808849075,113251.80286651559,118393.41524085094,114137.83511408382,92024.607489560934,139618.1469285429,71754.901086695099,104936.2770686639,153800.62248579576,147575.41841969793,134384.87362815236,155952.77804647136,168424.80592835843,181297.67430046477,188684.29673620654,178626.13441879608,142916.44320331502,208295.00448256571,106328.8803214323,151750.49238448619,221149.1738524221,208832.54924585795,189004.64184418786,216457.487159374,234594.79994675648,251194.41144153257,255929.17237101219,241188.42582513081,191004.76049414539,276961.81338696094,140919.30857216244,199167.76233893679,289402.17852727365,270766.44381369971,244597.44711829923,281084.74456349906,301107.99203497969,321432.39342737518,325943.88845884032,304833.89392517967,240345.81652615941,346201.54763092491,175424.19375666699,247496.91986066056,358213.86825478135,334462.31268490019,300882.11589693424,344520.82876046671,366321.06488328392,390387.36600865383,393051.8735783404,368795.93599524454,288762.39350960078,417447.53744496318,210026.10847558186,297487.43456768809,427129.32175581582,400518.83593140804,356477.40285588091,405607.03287663282,432753.24409957451,460463.50184602232,463290.27792670269,433910.24616678216,339523.85257277894,489967.58458033524,246439.58197171803,348232.97954731341,500387.26443069143,466420.57738774578,416995.21018430241,471543.74390873522,500589.59897712577,529629.90047747199,537168.86909778987,500452.39807858813,393124.75294435926,564381.07483710977,284886.16992772213,400532.37968042638,577423.07403265638,535854.47588176804,480627.8728803469,541289.64324388583,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Сырье и материалы - 3",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,5273959.9277367815,null,null,0,0,0,0,0,58.8,125.93000000000004,222.166,721.28,771.41231999999991,938.56896000000006,1592.7899400000001,2028.8219000000004,2426.8860000000004,2808.5834,3390.7594644000001,2931.9032400000001,4801.5485280000003,2573.6585279999999,4032.3026688000004,6689.016936,6769.0766087279999,6554.4737677439998,7942.1408977679985,9021.6721265160013,10128.00576312,11400.2022456,11153.396127998878,9386.9595730915189,14060.396298748798,7538.838090789598,11009.691163138077,16745.410115884799,16699.139008054419,15681.917741722844,18546.613818014466,20572.389617698151,22650.360573303115,23678.683048170187,22827.567022816762,18404.921497912186,27923.62938570858,14350.98021733902,20987.255413732779,30760.124497159151,29515.083683939585,26876.974725630473,31190.555609294275,33684.96118567168,36259.53486009295,37736.859347241305,35725.226883759213,28583.288640663002,41659.000896513142,21265.77606428646,30350.098476897241,44229.83477048442,41766.509849171591,37800.928368837573,43291.497431874806,46918.959989351293,50238.882288306515,51185.834474202435,48237.685165026152,38200.952098829075,55392.362677392179,28183.861714432485,39833.552467787355,57880.435705454722,54153.288762739947,48919.489423659848,56216.948912699809,60221.598406995945,64286.478685475042,65188.777691768068,60966.778785035931,48069.163305231887,69240.309526184981,35084.838751333402,49499.383972132113,71642.773650956267,66892.462536980034,60176.423179386831,68904.165752093337,73264.212976656767,78077.473201730754,78610.374715668062,73759.187199048902,57752.478701920161,83489.507488992647,42005.221695116372,59497.486913537621,85425.864351163167,80103.767186281606,71295.480571176187,81121.40657532656,86550.648819914903,92092.700369204467,92658.055585340539,86782.049233356433,67904.770514555785,97993.516916067048,49287.916394343607,69646.595909462689,100077.45288613829,93284.115477549145,83399.042036860483,94308.748781747039,100117.91979542516,105925.98009549438,107433.77381955797,100090.47961571763,78624.950588871856,112876.21496742195,56977.23398554443,80106.475936085277,115484.61480653129,107170.89517635362,96125.574576069368,108257.92864877716,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.95,null,null,0.47499999999999998,0.47499999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,0,"Конверсия в продажу","Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",0.95,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.47499999999999998,0.47499999999999998]
[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,5.0000000000000044E-2,null,null,4.0000000000000036E-2,1.0000000000000009E-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]
[50,null,null,null,null,null,0,"Отмены продаж / отказы / возвраты","Процент отмен и его распределение",null,null,null,"% // %",null,null,null,5.0000000000000044E-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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0000000000000009E-2,4.0000000000000036E-2]
[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","Сырье и материалы - 1",null,null,1,"шт",null,null,null,"списание",null,null,null,null,null,null,509609.34599399986,null,null,0,0,0,0,0,5.8652999999999986,15.075217499999999,27.544566,81.445276499999977,105.54188399999997,122.91274799999998,193.20836849999995,262.58908199999991,319.23690749999997,372.7238549999999,435.38241599999992,412.30305899999991,569.60441999999989,435.46859999999992,482.84107199999988,791.41330799999992,887.45819399999971,863.14951799999972,981.4274819999996,1134.2616389999998,1277.4874769999999,1436.9027399999998,1434.4895879999997,1255.5716039999998,1602.6680879999997,1202.1949799999998,1262.0976479999995,1902.2676119999996,2072.9191139999998,1965.1603859999996,2174.1422219999995,2454.0905969999994,2707.5936509999997,2872.7042399999996,2780.1809279999998,2354.8126139999995,2991.6549179999997,2198.6017199999992,2267.0557559999993,3321.0669239999997,3495.1346639999997,3205.8149759999992,3463.9719659999992,3816.2215349999992,4111.7392889999983,4321.0502999999981,4124.8524239999988,3456.3781979999999,4244.9857379999994,3080.4196499999994,3107.5364879999993,4507.047341999998,4685.6876219999995,4258.3346819999997,4548.1595039999993,5005.374002999999,5378.0336189999989,5559.2031599999991,5257.4322779999984,4369.8448079999989,5326.5805739999987,3853.933019999999,3853.1094839999996,5563.1867759999986,5743.545947999999,5197.6564919999983,5561.8844399999998,6075.8367389999994,6492.4358309999989,6682.9946399999999,6278.6552219999994,5191.0729919999994,6285.5403660000002,4530.7287899999992,4515.0911819999992,6496.5068279999978,6691.7997719999985,6034.7616840000001,6432.0842879999982,6982.3104749999993,7436.1745709999987,7612.4890799999976,7152.560982,5893.214039999998,7138.0868579999988,5129.7434999999996,5110.8356879999992,7315.1016119999977,7543.0750499999976,6762.7603259999996,7150.1765579999983,7767.4072139999989,8271.2173319999984,8459.4862799999974,7936.9502939999984,6532.9291439999988,7900.3747619999995,5674.3665299999984,5642.3443859999998,8076.3170039999977,8295.8348339999993,7445.907377999999,7848.6404219999977,8481.3997589999981,8982.169496999999,9223.3877400000001,8643.2784479999991,7120.2252239999998,8588.072807999999,6172.8930899999987,6124.4098019999983,8778.1085279999988,8996.4748439999985,8080.9996679999986,8501.8792319999975,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Сырье и материалы - 2",null,null,1,"шт",null,null,null,"списание",null,null,null,null,null,null,169869.78199799993,null,null,0,0,0,0,0,1.9550999999999998,5.0250725000000003,9.1815219999999993,27.148425499999998,35.180627999999992,40.970915999999988,64.402789499999997,87.529694000000006,106.4123025,124.24128499999998,145.12747199999998,137.43435300000002,189.86814000000001,145.15619999999998,160.947024,263.80443599999995,295.81939799999998,287.71650599999992,327.14249399999994,378.08721299999996,425.829159,478.96757999999994,478.16319599999991,418.52386799999994,534.22269600000004,400.73165999999998,420.69921599999992,634.089204,690.97303799999986,655.05346199999985,724.71407399999987,818.03019899999993,902.53121699999986,957.56807999999978,926.72697599999992,784.9375379999999,997.21830599999987,732.86723999999992,755.68525199999988,1107.0223079999998,1165.0448879999999,1068.604992,1154.657322,1272.0738449999999,1370.579763,1440.3500999999999,1374.9508079999998,1152.1260659999998,1414.995246,1026.8065499999998,1035.8454959999999,1502.3491139999996,1561.8958739999998,1419.444894,1516.0531679999999,1668.4580009999997,1792.6778729999996,1853.06772,1752.4774259999999,1456.6149359999997,1775.5268579999995,1284.6443399999998,1284.3698279999999,1854.3955919999999,1914.515316,1732.5521639999997,1853.9614799999999,2025.2789129999996,2164.1452769999996,2227.6648799999998,2092.8850739999998,1730.3576639999997,2095.1801220000002,1510.2429300000001,1505.0303939999997,2165.5022759999997,2230.5999240000001,2011.5872279999999,2144.0280959999996,2327.4368249999998,2478.7248569999997,2537.4963600000001,2384.1869940000001,1964.4046799999996,2379.3622859999996,1709.9144999999999,1703.6118959999999,2438.3672039999997,2514.3583499999995,2254.2534420000002,2383.392186,2589.1357379999999,2757.0724439999995,2819.8287599999994,2645.6500979999996,2177.6430479999999,2633.4582539999997,1891.4555099999998,1880.7814619999997,2692.1056679999997,2765.2782779999998,2481.969126,2616.2134739999997,2827.1332529999995,2994.0564989999998,3074.4625799999994,2881.0928159999994,2373.4084079999998,2862.6909359999995,2057.6310299999996,2041.469934,2926.0361760000001,2998.8249479999995,2693.6665559999997,2833.9597439999993,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Сырье и материалы - 3",null,null,1,"шт",null,null,null,"списание",null,null,null,null,null,null,169869.78199799993,null,null,0,0,0,0,0,1.9550999999999998,5.0250725000000003,9.1815219999999993,27.148425499999998,35.180627999999992,40.970915999999988,64.402789499999997,87.529694000000006,106.4123025,124.24128499999998,145.12747199999998,137.43435300000002,189.86814000000001,145.15619999999998,160.947024,263.80443599999995,295.81939799999998,287.71650599999992,327.14249399999994,378.08721299999996,425.829159,478.96757999999994,478.16319599999991,418.52386799999994,534.22269600000004,400.73165999999998,420.69921599999992,634.089204,690.97303799999986,655.05346199999985,724.71407399999987,818.03019899999993,902.53121699999986,957.56807999999978,926.72697599999992,784.9375379999999,997.21830599999987,732.86723999999992,755.68525199999988,1107.0223079999998,1165.0448879999999,1068.604992,1154.657322,1272.0738449999999,1370.579763,1440.3500999999999,1374.9508079999998,1152.1260659999998,1414.995246,1026.8065499999998,1035.8454959999999,1502.3491139999996,1561.8958739999998,1419.444894,1516.0531679999999,1668.4580009999997,1792.6778729999996,1853.06772,1752.4774259999999,1456.6149359999997,1775.5268579999995,1284.6443399999998,1284.3698279999999,1854.3955919999999,1914.515316,1732.5521639999997,1853.9614799999999,2025.2789129999996,2164.1452769999996,2227.6648799999998,2092.8850739999998,1730.3576639999997,2095.1801220000002,1510.2429300000001,1505.0303939999997,2165.5022759999997,2230.5999240000001,2011.5872279999999,2144.0280959999996,2327.4368249999998,2478.7248569999997,2537.4963600000001,2384.1869940000001,1964.4046799999996,2379.3622859999996,1709.9144999999999,1703.6118959999999,2438.3672039999997,2514.3583499999995,2254.2534420000002,2383.392186,2589.1357379999999,2757.0724439999995,2819.8287599999994,2645.6500979999996,2177.6430479999999,2633.4582539999997,1891.4555099999998,1880.7814619999997,2692.1056679999997,2765.2782779999998,2481.969126,2616.2134739999997,2827.1332529999995,2994.0564989999998,3074.4625799999994,2881.0928159999994,2373.4084079999998,2862.6909359999995,2057.6310299999996,2041.469934,2926.0361760000001,2998.8249479999995,2693.6665559999997,2833.9597439999993,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,403332082.15648836,null,null,0,0,0,0,0,3167.2619999999988,8140.6174499999997,14874.065640000001,43980.449309999996,58202.873416799986,68364.070437599978,107462.49455969998,146052.04740839996,177559.56795149998,207309.00815099996,247479.40633890589,236202.65025827393,326318.39775611996,249473.86437959992,276612.89037379192,453389.60436688794,519032.26749669359,509320.8630120164,579113.44638664345,669296.69171975856,753810.33147108054,847876.90700086905,863951.35127433541,763104.72701942862,974061.20837692136,730663.7623169974,767071.09182831028,1156150.236393177,1286066.9151940518,1230206.1231588372,1361030.4243750209,1536280.3467461744,1694975.2866055337,1798335.8362243893,1776229.2958510336,1518355.4812067649,1928983.9096404952,1417632.5337760488,1461770.8911779872,2141384.8972654985,2299927.4566523246,2129083.9504398303,2300534.2394358143,2534474.410506763,2730737.1742101372,2869747.2909843982,2795494.7441247553,2364355.7052408941,2903807.3015603856,2107179.0633987957,2125728.4949021223,3083072.0732513159,3270798.7887022602,3000326.886455562,3204530.9405625509,3526673.9980412372,3789241.5858138055,3916889.5715784701,3779947.9002510961,3171261.2468380569,3865578.5948191984,2796856.4036555039,2796258.7513550394,4037287.2279931889,4253136.7574654091,3885176.9688932886,4157432.3665277627,4541604.6638425114,4853006.7736186143,4995446.8708212776,4788858.4722704245,3996663.5696888692,4839305.9075292321,3488257.3847525534,3476217.8202334265,5001731.281705427,5257035.9242867539,4785615.5322238561,5100695.6173326513,5537029.4983746912,5896947.4505773485,6036766.3029214125,5787759.1187879657,4813568.1017689724,5830378.2917284146,4189966.5469908379,4174522.6754294643,5974963.6686744178,6286845.4980356591,5689526.5264617149,6015460.734165567,6534738.3694761284,6958595.0333949337,7116986.1521274513,6813526.2951423293,5661054.0703185806,6846002.4160124697,4917073.9545887252,4889325.4386266284,6998463.666281783,7335036.8800746864,6645753.2051147101,7005207.6385497283,7569969.2154072057,8016925.0963211944,8232221.4772949768,7871482.3531251252,6545721.685398424,7895134.3035642905,5674826.1311542857,5630254.7728535254,8069836.7735383352,8438722.60148306,7651844.1896860981,8050372.2157549411,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Сырье и материалы - 1",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,373455631.62637812,null,null,0,0,0,0,0,2932.6499999999992,7537.6087499999994,13772.282999999999,40722.638249999996,53891.549459999987,63300.065219999982,99502.309777499977,135233.37722999995,164407.00736249998,191952.78532499995,229147.59846194991,218706.15764654992,302146.66458899993,230994.31886999993,256123.04664239992,419805.18922859995,480585.43286730885,471593.39167779294,536216.15406170685,619719.15899977647,697972.5291398894,785071.21018598985,799954.95488364389,706578.45094391541,901908.52627492719,676540.52066388656,710251.01095213916,1070509.4781418305,1190802.6992537517,1139079.7436655902,1260213.3559027971,1422481.8025427542,1569421.5616717904,1665125.7742818419,1644656.7554176238,1405884.7048210786,1786096.2126300882,1312622.7164593043,1353491.5659055435,1982763.7937643505,2129562.4598632632,1971374.0281850281,2130124.2957739024,2346735.5652840403,2528460.3464908679,2657173.4175781463,2588421.0593747734,2189218.2455934202,2688710.4644077644,1951091.7253692551,1968267.1249093725,2854696.3641215884,3028517.3969465373,2778080.4504218167,2967158.2782986583,3265438.8870752198,3508557.0239016716,3626749.6033133981,3499951.7594917556,2936353.0063315341,3579239.4396474059,2589681.8552365778,2589128.4734768881,3738228.9148085085,3938089.5902457493,3597386.0823086007,3849474.413451632,4205189.5035578804,4493524.7903876053,4625413.7692789612,4434128.2150652083,3700614.4163785824,4480838.8032678077,3229867.9488449567,3218720.2039198396,4631232.6682457663,4867625.8558210684,4431125.4927998669,4722866.3123450475,5126879.1651617512,5460136.5283123599,5589598.4286309378,5359036.221099969,4457007.5016379375,5398498.4182670508,3879598.6546211462,3865298.7735458002,5532373.7672911277,5821153.2389219059,5268080.1170941805,5569871.050153303,6050683.675440859,6443143.5494397534,6589801.9927106034,6308820.6436503055,5241716.7317764629,6338891.1259374721,4552846.2542488193,4527153.1839135448,6480058.9502609102,6791700.8148839688,6153475.189921028,6486303.3690275261,7009230.7550066719,7423078.7928899946,7622427.2937916452,7288409.5862269672,6060853.4124059482,7310309.5403373055,5254468.639957672,5213198.8637532648,7472071.0866095694,7813632.0384102408,7085040.916376017,7454048.3479212411,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Сырье и материалы - 2",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,24897042.108425215,null,null,0,0,0,0,0,195.50999999999996,502.50725000000011,918.15219999999999,2714.8425499999998,3592.7699639999992,4220.0043479999986,6633.4873184999997,9015.5584820000004,10960.467157500001,12796.852354999997,15276.506564129997,14580.410509769998,20143.110972599996,15399.621257999997,17074.869776159998,27987.012615240001,32039.028857820598,31439.559445186198,35747.743604113784,41314.610599985092,46531.501942659299,52338.080679065984,53330.330325576258,47105.230062927694,60127.235084995162,45102.70137759245,47350.067396809289,71367.298542788703,79386.846616916766,75938.649577706004,84014.223726853146,94832.120169516958,104628.10411145272,111008.3849521228,109643.78369450825,93725.646988071909,119073.08084200587,87508.181097286972,90232.771060369574,132184.25291762338,141970.83065755089,131424.93521233523,142008.28638492685,156449.03768560267,168564.02309939123,177144.89450520978,172561.40395831826,145947.88303956136,179247.36429385096,130072.7816912837,131217.80832729151,190313.09094143927,201901.15979643582,185205.36336145442,197810.55188657725,217695.92580501465,233903.80159344475,241783.30688755985,233330.11729945044,195756.86708876892,238615.96264316043,172645.45701577188,172608.56489845924,249215.26098723392,262539.30601638329,239825.7388205734,256631.62756344216,280345.9669038587,299568.31935917365,308360.91795193066,295608.54767101392,246707.62775857217,298722.58688452042,215324.52992299711,214581.34692798936,308748.84454971785,324508.39038807125,295408.36618665775,314857.7541563366,341791.94434411678,364009.10188749066,372639.89524206269,357269.08140666457,297133.83344252914,359899.89455113671,258639.91030807645,257686.58490305342,368824.91781940858,388076.8825947938,351205.34113961208,371324.73667688685,403378.91169605736,429542.90329598356,439320.13284737361,420588.04291002033,349447.78211843089,422592.7417291649,303523.08361658797,301810.21226090303,432003.93001739407,452780.05432559794,410231.67932806863,432420.22460183507,467282.05033377808,494871.91952599963,508161.81958610978,485893.97241513123,404056.89416039648,487353.96935582033,350297.90933051147,347546.59091688431,498138.07244063797,520908.80256068282,472336.06109173456,496936.55652808287,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Сырье и материалы - 3",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,4979408.42168504,null,null,0,0,0,0,0,39.101999999999997,100.50145000000002,183.63044000000002,542.96850999999992,718.55399279999983,844.00086959999999,1326.6974637000001,1803.1116964000003,2192.0934315,2559.3704709999997,3055.301312826,2916.0821019539999,4028.6221945199995,3079.9242515999999,3414.9739552319998,5597.4025230479992,6407.8057715641198,6287.9118890372392,7149.5487208227578,8262.9221199970179,9306.3003885318594,10467.616135813199,10666.066065115252,9421.0460125855407,12025.447016999031,9020.5402755184896,9470.0134793618563,14273.459708557742,15877.369323383353,15187.7299155412,16802.844745370629,18966.424033903389,20925.620822290541,22201.676990424559,21928.756738901648,18745.129397614379,23814.616168401179,17501.636219457392,18046.554212073916,26436.850583524676,28394.166131510177,26284.987042467044,28401.657276985377,31289.80753712053,33712.804619878232,35428.978901041955,34512.280791663645,29189.576607912273,35849.472858770197,26014.556338256738,26243.561665458306,38062.618188287845,40380.231959287164,37041.07267229088,39562.110377315454,43539.185161002926,46780.760318688939,48356.661377511969,46666.023459890079,39151.373417753784,47723.192528632084,34529.091403154373,34521.712979691845,49843.052197446777,52507.861203276654,47965.147764114678,51326.325512688432,56069.193380771743,59913.663871834746,61672.18359038615,59121.70953420279,49341.52555171444,59744.517376904099,43064.905984599427,42916.269385597865,61749.768909943567,64901.678077614248,59081.673237331546,62971.550831267305,68358.388868823342,72801.820377498123,74527.979048412526,71453.816281332911,59426.766688505842,71979.97891022735,51727.982061615287,51537.316980610682,73764.983563881717,77615.376518958772,70241.068227922413,74264.947335377365,80675.782339211481,85908.580659196698,87864.026569474721,84117.608582004075,69889.556423686183,84518.548345832969,60704.616723317602,60362.042452180605,86400.786003478817,90556.010865119591,82046.335865613713,86484.044920367014,93456.410066755634,98974.383905199924,101632.36391722196,97178.794483026242,80811.378832079296,97470.793871164075,70059.581866102293,69509.318183376876,99627.614488127598,104181.76051213658,94467.212218346904,99387.311305616575,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 одного клиента",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,0.58333333333333337,null,null,0.52500000000000002,5.8333333333333334E-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]
[65,null,null,null,null,null,0,"Затраты производств. времени на одного клиента","Контроль качества",null,null,null,"кол-во минут // %",null,null,"*",10,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[66,null,null,null,null,null,0,"Затраты производств. времени на одного клиента","Складские работы",null,null,null,"кол-во минут // %",null,null,"*",15,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[67,null,null,null,null,null,0,"Затраты производств. времени на одного клиента","Транспортные расходы",null,null,null,"кол-во минут // %",null,null,"*",10,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8333333333333334E-2,0.52500000000000002]
[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,524231.06924999988,null,null,0,0,0,0,0,8.5749999999999993,18.364791666666672,32.399208333333334,105.18666666666667,109.22099999999999,132.88800000000001,225.51637500000001,287.25229166666668,343.61250000000001,397.65541666666667,466.10025000000002,403.02500000000003,660.03000000000009,353.78,554.28800000000001,919.48500000000001,903.38850000000002,874.74799999999993,1059.9434999999999,1204.01575,1351.665,1521.45,1445.1569999999999,1216.278,1821.8200000000002,976.81499999999994,1426.537,2169.7200000000003,2100.7035000000001,1972.74,2333.1104999999998,2587.9472500000002,2849.35,2978.71,2788.002,2247.8505,3410.4,1752.7299999999998,2563.239,3756.83,3499.7760000000003,3186.96,3698.4465,3994.2227499999999,4299.5050000000001,4474.6799999999994,4112.7659999999996,3290.5705000000003,4795.875,2448.1624999999999,3493.9694999999997,5091.835,4668.2055,4224.9760000000006,4838.652000000001,5244.0902499999993,5615.1549999999997,5720.9950000000008,5234.4494999999997,4145.3265000000001,6010.83,3058.335,4322.4859999999999,6280.82,5705.2169999999996,5153.82,5922.63,6344.5322500000002,6772.78,6867.8400000000011,6235.9605000000001,4916.7335000000003,7082.2150000000011,3588.6375000000003,5063.0230000000001,7327.95,6642.7830000000004,5975.8440000000001,6842.5559999999987,7275.5322500000011,7753.5150000000003,7806.4350000000004,7111.3455000000004,5568.0904999999993,8049.4749999999995,4049.85,5736.3320000000003,8236.1650000000009,7498.1025,6673.6040000000003,7593.3585000000003,8101.5620000000008,8620.3250000000007,8673.244999999999,7886.6235000000006,6171.0845000000008,8905.505000000001,4479.2124999999996,6329.3789999999999,9094.8900000000012,8230.6035000000011,7358.4279999999999,8321.0084999999999,8833.5607499999987,9346.0150000000012,9479.0499999999993,8573.9220000000005,6735.148000000001,9669.17,4880.7674999999999,6862.0580000000009,9892.61,8913.0509999999995,7994.4479999999994,9003.4559999999983,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3740.0202437499997,null,null,0,0,0,0,0,5.3593749999999996E-2,0.11477994791666671,0.20249505208333335,0.65741666666666665,0.68263124999999991,0.83055000000000001,1.4094773437500001,1.7953268229166668,2.1475781249999999,2.4853463541666665,2.9131265625,2.9131265625,4.1251875000000009,4.1251875000000009,4.1251875000000009,5.7467812499999997,5.7467812499999997,5.7467812499999997,6.6246468749999989,7.5250984375000005,8.4479062499999991,9.5090625000000006,9.5090625000000006,9.5090625000000006,11.386375000000001,11.386375000000001,11.386375000000001,13.560750000000002,13.560750000000002,13.560750000000002,14.581940624999998,16.174670312500002,17.8084375,18.616937499999999,18.616937499999999,18.616937499999999,21.315000000000001,21.315000000000001,21.315000000000001,23.4801875,23.4801875,23.4801875,23.4801875,24.963892187500001,26.871906250000002,27.966749999999998,27.966749999999998,27.966749999999998,29.974218749999999,29.974218749999999,29.974218749999999,31.823968749999999,31.823968749999999,31.823968749999999,31.823968749999999,32.775564062499996,35.094718749999998,35.756218750000002,35.756218750000002,35.756218750000002,37.567687499999998,37.567687499999998,37.567687499999998,39.255125,39.255125,39.255125,39.255125,39.653326562499998,42.329875000000001,42.924000000000007,42.924000000000007,42.924000000000007,44.263843750000007,44.263843750000007,44.263843750000007,45.799687499999997,45.799687499999997,45.799687499999997,45.799687499999997,45.799687499999997,48.459468749999999,48.790218750000001,48.790218750000001,48.790218750000001,50.309218749999999,50.309218749999999,50.309218749999999,51.476031250000005,51.476031250000005,51.476031250000005,51.476031250000005,51.476031250000005,53.877031250000002,54.207781249999996,54.207781249999996,54.207781249999996,55.659406250000004,55.659406250000004,55.659406250000004,56.843062500000009,56.843062500000009,56.843062500000009,56.843062500000009,56.843062500000009,58.412593750000006,59.244062499999998,59.244062499999998,59.244062499999998,60.432312500000002,60.432312500000002,60.432312500000002,61.828812500000005,61.828812500000005,61.828812500000005,61.828812500000005,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,271435426.00726485,null,null,0,0,0,0,0,3215.6249999999995,6886.7968750000027,12149.703125000002,39445,40957.874999999993,49833,84568.640625,110951.19765625001,132720.328125,153594.40468750001,180031.2215625,180031.2215625,254936.58750000005,254936.58750000005,254936.58750000005,355151.08124999999,355151.08124999999,355151.08124999999,409403.17687499995,479002.61594062502,537743.02443749993,605289.864375,605289.864375,605289.864375,724788.31425000005,724788.31425000005,724788.31425000005,863195.98050000006,863195.98050000006,863195.98050000006,928198.84854374989,1060469.9379940315,1167585.62904375,1220593.81581375,1220593.81581375,1220593.81581375,1397488.5603,1397488.5603,1397488.5603,1539446.0907787499,1539446.0907787499,1539446.0907787499,1539446.0907787499,1685824.8353352852,1814674.033552144,1888609.4107240497,1888609.4107240497,1888609.4107240497,2024174.836559531,2024174.836559531,2024174.836559531,2149089.4318373809,2149089.4318373809,2149089.4318373809,2149089.4318373809,2279751.7012929013,2441063.855503506,2487075.4435124728,2487075.4435124728,2487075.4435124728,2613074.7690092507,2613074.7690092507,2613074.7690092507,2730446.9217543467,2730446.9217543467,2730446.9217543467,2730446.9217543467,2840888.7388180513,3032645.0673321299,3075210.046572648,3075210.046572648,3075210.046572648,3171200.6569732996,3171200.6569732996,3171200.6569732996,3281233.3223811318,3281233.3223811318,3281233.3223811318,3281233.3223811318,3379670.3220525659,3575942.0488798916,3600348.895739248,3600348.895739248,3600348.895739248,3712439.5998340705,3712439.5998340705,3712439.5998340705,3798541.5318101346,3798541.5318101346,3798541.5318101346,3798541.5318101346,3912497.7777644382,4094988.6756891375,4120127.727954275,4120127.727954275,4120127.727954275,4230460.2351179328,4230460.2351179328,4230460.2351179328,4320425.4545667805,4320425.4545667805,4320425.4545667805,4320425.4545667805,4450038.2182037849,4572911.1553747039,4638003.8430662248,4638003.8430662248,4638003.8430662248,4731027.6472073309,4731027.6472073309,4731027.6472073309,4840354.5922803842,4840354.5922803842,4840354.5922803842,4840354.5922803842,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,523330.72364999983,null,null,0,0,0,0,0,7.7175000000000002,17.3858125,30.995766666666668,97.907920833333336,108.81756666666665,130.5213,216.25353749999999,281.07870000000003,337.97647916666665,392.25112499999994,459.25576666666666,409.33252500000003,634.32950000000005,384.40499999999997,534.23720000000003,882.96530000000007,904.99815000000001,877.61204999999984,1041.4239499999999,1189.6085250000001,1336.900075,1504.4715000000001,1452.7863,1239.1659,1761.2657999999999,1061.3154999999999,1381.5647999999999,2095.4016999999999,2107.6051499999999,1985.5363499999999,2297.0734499999999,2562.4635749999998,2823.2097249999997,2965.7739999999999,2807.0727999999999,2301.8656499999997,3294.1450500000001,1918.4969999999996,2482.1881000000003,3637.4708999999998,3525.4814000000001,3218.2416000000003,3647.2978499999999,3964.645125,4268.9767750000001,4457.1624999999995,4148.9574000000002,3372.7900500000005,4645.3445500000007,2682.9337499999997,3389.3887999999997,4932.0484500000002,4710.5684500000007,4269.2989500000003,4777.2844000000005,5203.5464249999995,5578.0485250000002,5710.4110000000001,5283.1040499999999,4254.2388000000001,5824.2796499999995,3353.5844999999999,4196.0708999999997,6084.9865999999993,5762.7773000000007,5208.9597000000003,5845.7489999999998,6302.3420249999999,6729.9552250000006,6858.3340000000007,6299.1484499999997,5048.6562000000004,6865.6668500000005,3937.9952499999999,4915.5844500000003,7101.4573,6711.2997000000005,6042.5379000000003,6755.8847999999989,7232.2346250000001,7705.7167250000002,7801.143,7180.8544500000007,5722.4159999999993,7801.3365499999991,4449.8125,5567.6837999999998,7986.1817000000001,7571.9087500000005,6756.0538500000002,7501.3830500000004,8050.7416500000008,8568.448699999999,8667.9529999999995,7965.2856499999998,6342.6383999999998,8632.0629500000014,4921.8417499999996,6144.3623500000003,8818.3389000000006,8317.0321500000009,7445.6455499999993,8224.7504499999995,8782.3055249999998,9294.7695750000003,9465.7465000000011,8664.4348000000009,6919.0254000000004,9375.7677999999996,5359.6077499999992,6663.9289500000004,9589.5547999999999,9011.0069000000003,8086.3082999999988,8902.5551999999989,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3664.3412801041677,null,null,0,0,0,0,0,4.8234375000000003E-2,0.108661328125,0.19372354166666667,0.6119245052083333,0.68010979166666652,0.815758125,1.3515846093749999,1.7567418750000001,2.1123529947916664,2.4515695312499997,2.8703485416666665,2.8703485416666665,3.9645593750000003,3.9645593750000003,3.9645593750000003,5.5185331250000003,5.6562384374999999,5.6562384374999999,6.5088996874999996,7.435053281250001,8.3556254687500005,9.4029468750000014,9.4029468750000014,9.4029468750000014,11.007911249999999,11.007911249999999,11.007911249999999,13.096260624999999,13.1725321875,13.1725321875,14.356709062499998,16.015397343749999,17.645060781249999,18.536087500000001,18.536087500000001,18.536087500000001,20.588406562500001,20.588406562500001,20.588406562500001,22.734193124999997,22.734193124999997,22.734193124999997,22.7956115625,24.779032031250001,26.681104843749999,27.857265624999997,27.857265624999997,27.857265624999997,29.033403437500006,29.033403437500006,29.033403437500006,30.825302812500002,30.825302812500002,30.825302812500002,30.825302812500002,32.522165156249997,34.862803281250002,35.690068750000002,35.690068750000002,35.690068750000002,36.401747812499998,36.401747812499998,36.401747812499998,38.031166249999998,38.031166249999998,38.031166249999998,38.031166249999998,39.389637656250002,42.062220156250007,42.864587500000006,42.864587500000006,42.864587500000006,42.9104178125,42.9104178125,42.9104178125,44.384108124999997,44.384108124999997,44.384108124999997,44.384108124999997,45.201466406249999,48.160729531249999,48.757143749999997,48.757143749999997,48.757143749999997,48.758353437499991,48.758353437499991,48.758353437499991,49.913635624999998,49.913635624999998,49.913635624999998,49.913635624999998,50.317135312500007,53.552804374999994,54.17470625,54.17470625,54.17470625,54.17470625,54.17470625,54.17470625,55.114618125000007,55.114618125000007,55.114618125000007,55.114618125000007,55.114618125000007,58.092309843750002,59.160915625000008,59.160915625000008,59.160915625000008,59.160915625000008,59.160915625000008,59.160915625000008,59.934717499999998,59.934717499999998,59.934717499999998,59.934717499999998,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79]
[80,null,null,null,null,null,0,"ФОТ производственных рабочих",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,265963101.56078929,null,null,0,0,0,0,0,2894.0625,6519.6796875,11623.4125,36715.470312500001,40806.587499999994,48945.487500000003,81095.076562499991,108566.64787500001,130543.41507812499,151506.99703124998,177387.53987500002,177387.53987500002,245009.76937500003,245009.76937500003,245009.76937500003,341045.34712499997,349555.53543749999,349555.53543749999,402250.00068749994,473270.88156468759,531868.98358781252,598535.1803812501,598535.1803812501,598535.1803812501,700697.58270749985,700697.58270749985,700697.58270749985,833629.37382374995,838484.36386312498,838484.36386312498,913861.95866437489,1050027.4255946344,1156874.0599387779,1215292.99713675,1215292.99713675,1215292.99713675,1349850.4642692562,1349850.4642692562,1349850.4642692562,1490535.9990541125,1490535.9990541125,1490535.9990541125,1494562.814151356,1673341.131266644,1801789.1137304576,1881215.8730068589,1881215.8730068589,1881215.8730068589,1960641.0811914322,1960641.0811914322,1960641.0811914322,2081648.9931831916,2081648.9931831916,2081648.9931831916,2081648.9931831916,2262126.1743446053,2424932.6400824455,2482474.2847115761,2482474.2847115761,2482474.2847115761,2531976.149894279,2531976.149894279,2531976.149894279,2645312.7029410889,2645312.7029410889,2645312.7029410889,2645312.7029410889,2821997.2381734294,3013469.434480723,3070953.5486485963,3070953.5486485963,3070953.5486485963,3074236.9760420718,3074236.9760420718,3074236.9760420718,3179816.7741628615,3179816.7741628615,3179816.7741628615,3179816.7741628615,3335526.1327156257,3553897.3554168073,3597908.2110533123,3597908.2110533123,3597908.2110533123,3597997.4768358064,3597997.4768358064,3597997.4768358064,3683248.5590116344,3683248.5590116344,3683248.5590116344,3683248.5590116344,3824414.495700439,4070345.4213992292,4117613.8227277612,4117613.8227277612,4117613.8227277612,4117613.8227277612,4117613.8227277612,4117613.8227277612,4189052.9572712178,4189052.9572712178,4189052.9572712178,4189052.9572712178,4314724.5459893541,4547837.284249479,4631494.5742970733,4631494.5742970733,4631494.5742970733,4631494.5742970733,4631494.5742970733,4631494.5742970733,4692072.7304628799,4692072.7304628799,4692072.7304628799,4692072.7304628799,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81]
[82,null,null,null,null,null,0,"Количество продаж",null,null,null,1,"шт",null,null,null,null,null,null,null,null,null,null,846416.35575000034,null,null,0,0,0,0,0,6.982499999999999,21.936687500000001,41.336399999999998,112.03421249999998,174.58909999999997,197.14589999999998,291.84356249999996,417.54020000000003,513.70418749999999,603.60387500000002,703.34389999999996,707.716275,865.63049999999998,825.53099999999995,739.42679999999996,1200.0722999999998,1484.3398499999998,1447.9111499999999,1575.3916499999996,1843.5096749999998,2081.0543250000001,2339.5364999999997,2415.6656999999996,2167.1684999999998,2473.8797999999997,2278.8885,1957.0151999999996,2928.3806999999997,3477.3448499999995,3316.9468499999994,3506.1925499999998,4007.1470249999993,4427.5134749999997,4745.7059999999992,4695.7511999999997,4100.6227499999995,4607.4325499999995,4204.262999999999,3514.4318999999996,5146.3418999999994,5908.9506000000001,5444.9135999999999,5606.688149999999,6264.0306749999991,6753.4640249999993,7144.6934999999994,6992.6345999999994,6028.4311499999985,6584.6770499999993,5898.7162499999995,4838.5931999999993,6991.2979499999983,7947.4615499999982,7241.5906500000001,7380.3827999999994,8210.232974999999,8842.5282749999988,9230.864999999998,8920.8619499999986,7637.8175999999985,8270.0131499999989,7384.8914999999997,6010.097099999999,8634.1205999999984,9760.0586999999978,8842.358699999997,9019.3949999999986,9988.974975000001,10681.239975,11107.361999999999,10670.237549999998,9081.4793999999983,9770.5723499999986,8689.1227500000005,7044.9235499999995,10089.792299999997,11376.168299999999,10275.1677,10437.839999999998,11496.157574999997,12237.938474999999,12670.244999999999,12147.33555,10324.6836,11088.589049999999,9852.307499999999,7968.7481999999991,11377.6047,12812.189249999999,11539.818149999999,11617.383750000001,12780.149549999998,13616.393699999999,14081.906999999999,13484.464349999998,11446.9908,12276.651449999999,10898.98425,8801.281649999999,12559.7619,14107.901849999998,12693.925649999997,12767.541149999997,13968.720674999997,14803.368824999998,15328.981499999998,14700.2772,12465.957,13357.801799999999,11847.806249999998,9562.0150499999982,13643.086799999999,15313.181099999998,13767.534899999999,13841.150399999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83]
[84,null,null,null,null,null,0,"Продажи",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2859699313.824779,null,null,0,0,0,0,0,16792.912499999999,55481.855730000003,106241.68132199999,288178.22401199996,448793.89846199995,506081.21722199989,747516.4553744999,1082281.0552721999,1343767.3637156999,1579189.4723681998,1842488.9377586998,1856333.3839784998,2270320.2263699993,2180023.4690947435,1978612.521899126,3210146.8180249101,3972957.0338578173,3876403.4395468701,4214767.9983719178,4987365.0029753931,5684784.1112212986,6389481.2007551007,6602854.59553158,5927093.0420159344,6762664.4638717864,6275880.8877120521,5464168.682667831,8174016.4800071996,9715319.4631332252,9276044.9660288207,9802156.7423186041,11329814.453944679,12644865.921304688,13550875.707700379,13419409.800136341,11730001.756482244,13180667.982322276,12118570.593284747,10276785.824093757,15049151.356152561,17297196.900248069,15956650.490397219,16432365.288091481,18571032.473503496,20235958.854833886,21414014.806652043,20983872.550286479,18112006.867159721,19786277.883313574,17860127.947717153,14866806.373338271,21485869.298773006,24452179.425918039,22308440.94853989,22740936.893423587,25597112.426752958,27865805.545009233,29096102.355100259,28131131.634833671,24095554.830318049,26096610.586817846,23468068.216597587,19363780.320872806,27826252.287349109,31469941.881370202,28525147.861406192,29104696.619391493,32581592.789244756,35185847.087939501,36593667.848444037,35167368.901505932,29943846.439232614,32221038.340957642,28855330.153131776,23714295.091143213,33966834.561172917,38309019.287426695,34613562.037546866,35165508.032388166,39146564.213701233,42086177.322741725,43575742.158729389,41790051.338484734,35531053.009734035,38162661.70852109,34141597.724580579,27990073.76384227,39964803.726648629,45004951.820425801,40539542.971732765,40816474.628260195,45370627.936637118,48806417.022594333,50476569.852901191,48335489.424354926,41032054.941186801,44006250.18565274,39329366.265997887,32180587.142060369,45924446.930960916,51588314.742848068,46420988.290922508,46692514.705483794,51613971.754238799,55225641.807479158,57189614.153157622,54846963.0245049,46510815.486258239,49838487.346846253,44500680.800753087,36389084.651977889,51918231.398793697,58276340.483912453,52396730.934726425,52679227.016435981,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85]
[86,null,null,null,null,null,0,"Количество отмен",null,null,null,1,"шт",null,null,null,null,null,null,null,null,null,null,44779.746690000022,null,null,0,0,0,0,0,0.58800000000000052,1.4063000000000017,2.5364850000000021,7.7682150000000068,9.2926400000000076,10.984680000000008,17.742060000000016,23.563295000000018,28.486325000000022,33.158300000000025,38.778110000000034,35.626290000000033,52.168200000000049,35.574000000000026,44.073120000000038,72.55248000000006,77.709240000000065,75.469380000000058,87.677520000000058,100.73154000000008,113.32587000000009,127.49940000000011,125.17848000000011,108.17604000000009,145.77528000000012,98.212800000000072,114.56508000000008,173.23572000000016,181.24344000000013,171.28566000000012,193.80312000000015,217.45542000000017,239.74881000000019,253.10040000000021,242.2408800000002,201.93264000000016,272.39058000000023,178.65120000000013,205.81176000000016,301.55244000000027,304.38744000000025,278.53056000000021,308.24136000000027,337.29150000000027,363.29559000000029,380.54100000000028,358.72704000000027,296.14368000000024,385.26978000000037,250.08900000000023,281.55498000000023,409.05102000000028,407.39412000000038,369.73902000000032,404.22144000000037,442.54308000000037,474.93789000000038,488.55660000000046,457.00788000000034,373.98438000000033,483.23394000000042,312.75720000000024,348.82764000000032,504.7845600000004,498.88608000000045,451.20852000000036,494.4744000000004,536.58444000000054,573.18261000000052,587.0424000000005,545.34312000000045,444.0496200000004,569.92446000000052,367.48740000000032,408.69822000000033,589.28268000000048,581.12712000000056,523.64844000000051,571.64688000000035,616.19460000000049,656.39301000000069,668.21580000000063,621.45972000000063,503.72070000000042,647.41698000000042,415.69500000000033,462.77448000000038,663.10272000000055,655.34700000000055,586.15746000000047,635.09208000000058,685.70754000000068,729.99192000000062,742.51380000000063,689.48124000000064,558.35934000000054,716.45322000000067,459.8118000000004,510.8010600000004,732.15324000000066,720.29664000000071,645.67398000000048,696.72792000000049,748.37574000000052,792.30207000000064,810.20940000000064,750.42408000000069,608.82024000000058,778.48848000000066,500.4384000000004,554.21142000000054,795.98568000000057,780.76824000000056,700.98588000000052,754.42752000000053,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,151391708.6437915,null,null,0,0,0,0,0,1414.1400000000012,3611.5512720000038,6503.1556968000059,20001.151195200015,23858.92918080002,28206.72907920002,45396.366472800029,61480.279347480056,74463.941918520068,86810.273938080078,101592.78339672009,93519.268680600071,136746.29530800012,94630.843697241668,117884.38907520584,194098.76448266322,208048.07664273039,202027.09792664467,234509.22697934613,274211.36271062255,309504.45724433771,348236.78305548814,342308.47132096341,295822.61843893863,398445.82150849531,272421.29459087364,319843.03421719803,483530.32583957387,506686.39695074491,478987.2730965931,541742.66238347604,618708.17041857378,684645.05356381531,722689.0254278956,692648.13053517404,577655.38159251795,779243.01179214311,518755.94305967411,601785.40198579594,881864.94009218446,891565.35374244547,816304.0959804391,903403.51755141804,1006417.433650804,1088632.4167247568,1140673.2270950782,1077211.0888585648,889776.27996091824,1157742.0021530632,762821.99098761624,865122.29198228521,1257199.4673530918,1254265.522172072,1139122.7561453537,1245554.8969543166,1388747.978844326,1496732.7497196742,1540113.8811310709,1441373.0429622987,1179960.6613767745,1524923.489730374,1000737.2145476956,1123961.5117699655,1626960.3718146526,1608955.8347712434,1455686.9721128643,1595764.277128658,1760679.2550054612,1888267.7163840742,1934058.9884941536,1797796.6631788556,1464156.06647244,1879591.2978025775,1228668.890691841,1375805.0149440484,1983808.3184419528,1957305.6123134126,1764026.3337416253,1925986.1750394213,2110893.0857435958,2257344.2511967905,2298216.7163328826,2138329.5470917178,1733549.6819066203,2228170.3148053503,1450336.055865041,1625493.2658181125,2329228.6009279285,2302026.3676689565,2059302.5524859291,2231338.3208777285,2448640.3396445639,2616544.8398715351,2661617.1903221346,2471404.4423162052,2001515.7511385817,2568106.4737834809,1670287.5314721921,1867643.3071433769,2677164.5847703964,2633945.0131738866,2361260.626963763,2548024.5754121933,2781415.4608496856,2955774.8335535917,3022837.7647645115,2799845.7352602775,2271527.421993156,2904572.8911361806,1892084.1730713733,2109116.2355320966,3029031.3486184911,2971465.353159273,2667761.2620579568,2871473.2432151088,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89]
[90,null,null,null,null,null,0,"Натуральный поток продаж"]
[91,null,null,null,null,null,0,"Натуральный поток продаж","Сырье и материалы - 1",null,null,1,"шт",null,null,null,"учет",null,null,null,null,null,null,507849.81345000002,null,null,0,0,0,0,0,4.1894999999999989,13.162012499999999,24.801839999999999,67.220527500000003,104.75345999999999,118.28753999999998,175.10613749999999,250.52411999999995,308.22251249999994,362.1623249999999,422.00633999999991,424.62976499999991,519.37829999999997,495.31859999999995,443.65607999999986,720.04337999999984,890.60390999999981,868.74668999999983,945.2349899999997,1106.1058049999997,1248.6325949999998,1403.7218999999998,1449.3994199999997,1300.3010999999997,1484.3278799999998,1367.3330999999998,1174.2091199999998,1757.0284199999999,2086.4069099999997,1990.1681099999996,2103.7155299999995,2404.2882149999996,2656.5080849999995,2847.4235999999996,2817.4507199999998,2460.3736499999995,2764.4595299999996,2522.5577999999996,2108.6591399999993,3087.8051399999995,3545.3703599999999,3266.9481599999999,3364.0128899999991,3758.4184049999994,4052.078414999999,4286.8160999999991,4195.5807599999989,3617.0586899999998,3950.8062299999992,3539.2297499999995,2903.1559199999992,4194.778769999999,4768.4769299999989,4344.9543899999999,4428.2296799999995,4926.1397849999994,5305.5169649999989,5538.5190000000002,5352.5171699999992,4582.6905599999991,4962.007889999999,4430.9348999999993,3606.0582599999998,5180.4723599999998,5856.0352199999988,5305.415219999999,5411.6369999999988,5993.3849849999997,6408.7439849999992,6664.4171999999999,6402.1425299999992,5448.887639999999,5862.3434099999995,5213.4736499999999,4226.9541299999992,6053.8753799999995,6825.7009799999996,6165.1006199999993,6262.7039999999988,6897.6945449999985,7342.7630849999996,7602.146999999999,7288.4013299999988,6194.8101599999991,6653.1534299999985,5911.3844999999992,4781.2489199999991,6826.5628199999992,7687.3135499999989,6923.8908899999988,6970.4302499999994,7668.0897299999997,8169.8362199999992,8449.1441999999988,8090.6786099999981,6868.1944800000001,7365.9908699999996,6539.3905500000001,5280.7689899999987,7535.8571399999992,8464.741109999999,7616.3553899999988,7660.5246899999984,8381.2324049999988,8882.0212949999986,9197.3888999999981,8820.1663200000003,7479.5742,8014.6810799999994,7108.6837499999983,5737.2090299999991,8185.8520799999988,9187.9086599999991,8260.5209399999985,8304.6902399999981,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,null,null,null,null,null,0,"Натуральный поток продаж","Сырье и материалы - 2",null,null,1,"шт",null,null,null,"учет",null,null,null,null,null,null,169283.27115000002,null,null,0,0,0,0,0,1.3964999999999999,4.3873375000000001,8.2672799999999995,22.406842499999996,34.917819999999992,39.429179999999995,58.368712500000001,83.508039999999994,102.7408375,120.72077499999999,140.66877999999997,141.54325499999999,173.12610000000001,165.1062,147.88535999999999,240.01445999999999,296.86797000000001,289.58222999999998,315.07832999999994,368.70193499999993,416.21086500000001,467.90729999999996,483.13313999999991,433.43369999999993,494.77595999999994,455.77769999999998,391.40303999999992,585.67614000000003,695.4689699999999,663.38936999999987,701.23850999999991,801.42940499999997,885.5026949999999,949.14119999999991,939.15023999999994,820.12455,921.48650999999995,840.85259999999994,702.88637999999992,1029.26838,1181.7901199999999,1088.98272,1121.33763,1252.8061349999998,1350.6928049999999,1428.9386999999999,1398.5269199999998,1205.6862299999998,1316.93541,1179.74325,967.71863999999982,1398.2595899999999,1589.4923100000001,1448.3181300000001,1476.07656,1642.0465949999998,1768.5056549999999,1846.173,1784.17239,1527.5635199999997,1654.0026299999997,1476.9782999999998,1202.0194199999999,1726.82412,1952.0117399999999,1768.47174,1803.8789999999999,1997.794995,2136.2479949999997,2221.4723999999997,2134.0475099999999,1816.2958799999999,1954.11447,1737.82455,1408.98471,2017.9584599999998,2275.2336599999999,2055.0335400000004,2087.5679999999998,2299.2315149999999,2447.5876950000002,2534.049,2429.46711,2064.9367199999997,2217.7178099999996,1970.4614999999999,1593.74964,2275.5209399999999,2562.4378500000003,2307.9636300000002,2323.4767499999998,2556.0299100000002,2723.2787399999997,2816.3813999999998,2696.8928699999997,2289.3981599999997,2455.3302899999999,2179.7968499999997,1760.2563299999999,2511.9523799999997,2821.5803699999997,2538.7851300000002,2553.5082299999999,2793.7441349999999,2960.6737649999995,3065.7963,2940.0554400000001,2493.1913999999997,2671.5603599999999,2369.5612499999997,1912.40301,2728.6173600000002,3062.6362199999999,2753.5069800000001,2768.2300799999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,0,"Натуральный поток продаж","Сырье и материалы - 3",null,null,1,"шт",null,null,null,"учет",null,null,null,null,null,null,169283.27115000002,null,null,0,0,0,0,0,1.3964999999999999,4.3873375000000001,8.2672799999999995,22.406842499999996,34.917819999999992,39.429179999999995,58.368712500000001,83.508039999999994,102.7408375,120.72077499999999,140.66877999999997,141.54325499999999,173.12610000000001,165.1062,147.88535999999999,240.01445999999999,296.86797000000001,289.58222999999998,315.07832999999994,368.70193499999993,416.21086500000001,467.90729999999996,483.13313999999991,433.43369999999993,494.77595999999994,455.77769999999998,391.40303999999992,585.67614000000003,695.4689699999999,663.38936999999987,701.23850999999991,801.42940499999997,885.5026949999999,949.14119999999991,939.15023999999994,820.12455,921.48650999999995,840.85259999999994,702.88637999999992,1029.26838,1181.7901199999999,1088.98272,1121.33763,1252.8061349999998,1350.6928049999999,1428.9386999999999,1398.5269199999998,1205.6862299999998,1316.93541,1179.74325,967.71863999999982,1398.2595899999999,1589.4923100000001,1448.3181300000001,1476.07656,1642.0465949999998,1768.5056549999999,1846.173,1784.17239,1527.5635199999997,1654.0026299999997,1476.9782999999998,1202.0194199999999,1726.82412,1952.0117399999999,1768.47174,1803.8789999999999,1997.794995,2136.2479949999997,2221.4723999999997,2134.0475099999999,1816.2958799999999,1954.11447,1737.82455,1408.98471,2017.9584599999998,2275.2336599999999,2055.0335400000004,2087.5679999999998,2299.2315149999999,2447.5876950000002,2534.049,2429.46711,2064.9367199999997,2217.7178099999996,1970.4614999999999,1593.74964,2275.5209399999999,2562.4378500000003,2307.9636300000002,2323.4767499999998,2556.0299100000002,2723.2787399999997,2816.3813999999998,2696.8928699999997,2289.3981599999997,2455.3302899999999,2179.7968499999997,1760.2563299999999,2511.9523799999997,2821.5803699999997,2538.7851300000002,2553.5082299999999,2793.7441349999999,2960.6737649999995,3065.7963,2940.0554400000001,2493.1913999999997,2671.5603599999999,2369.5612499999997,1912.40301,2728.6173600000002,3062.6362199999999,2753.5069800000001,2768.2300799999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,519864.39308999991,null,null,0,0,0,0,0,4.4161249999999992,13.616742708333335,25.592516250000006,69.884749374999998,107.26434833333333,121.409505,180.59161312500001,257.31037208333333,316.27779895833328,371.44460208333339,432.90450583333336,433.61649625000001,535.38257500000009,502.31125000000003,457.04161999999997,742.36445499999991,911.19530250000003,888.63864250000006,970.12368249999986,1134.1407087499997,1280.0551137499999,1439.1042749999999,1482.159105,1327.2843149999999,1528.13213,1386.642425,1208.4218299999998,1809.276245,2134.1765025,2034.8022974999999,2158.3308075,2464.3514262500003,2722.5696662499995,2915.9703999999997,2880.4953799999998,2509.8239774999997,2846.5634925000004,2556.6999500000002,2170.1421350000001,3177.938365,3624.4471900000003,3338.6757600000001,3450.3755474999998,3850.7712687500002,4151.4431087500006,4389.7201249999989,4288.2942899999998,3689.3353174999997,4065.8023175000003,3586.8030625000001,2986.7531049999998,4316.8702325000004,4873.6658074999996,4439.9423074999995,4541.0191400000012,5047.4526987499994,5435.18859625,5669.6625999999997,5470.424067500001,4673.5511549999992,5106.0608025000001,4490.295075,3709.3727649999996,5331.02801,5984.3844549999994,5421.2475450000002,5549.7571499999995,6139.9096587499998,6565.0798412499998,6821.7359000000006,6542.4220575000008,5556.5585950000004,6031.9564725,5283.0225875000006,4347.9460325,6229.4604049999998,6975.0889950000001,6299.3094150000006,6422.2006799999999,7065.5387687499997,7521.6933662500005,7780.7687999999998,7448.4639075000005,6316.5691749999996,6846.0035174999994,5989.6681250000001,4918.3882300000005,7023.7459950000011,7856.0628125000003,7073.4857725000002,7147.2775675000003,7855.0833025000002,8368.7249449999999,8647.5787999999993,8268.1349274999993,7003.1209150000004,7579.3110575000001,6625.9643625000008,5432.0482474999999,7753.6171650000006,8649.7824524999996,7781.4331175000007,7854.1569575000003,8584.9729087499982,9097.4746887500005,9414.5280250000014,9012.9090799999994,7626.9533900000006,8246.1693300000006,7203.1427125,5901.1321075000005,8422.7922800000015,9388.1371149999995,8439.9704549999988,8514.0871199999983,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3587.0310851484387,null,null,0,0,0,0,0,2.7600781249999994E-2,8.5104641927083349E-2,0.15995322656250005,0.43677968359374997,0.67040217708333327,0.75880940624999993,1.1286975820312501,1.6081898255208333,1.976736243489583,2.3215287630208339,2.7056531614583337,2.7101031015624999,3.3461410937500005,3.3461410937500005,3.3461410937500005,4.6397778437499992,5.6949706406249998,5.6949706406249998,6.0632730156249988,7.0883794296874978,8.0003444609374998,8.9944017187499998,9.2634944062500004,9.2634944062500004,9.5508258124999994,9.5508258124999994,9.5508258124999994,11.30797653125,13.338603140625001,13.338603140625001,13.489567546875,15.402196414062502,17.016060414062498,18.224815,18.224815,18.224815,18.224815,18.224815,18.224815,19.86211478125,22.652794937500001,22.652794937500001,22.652794937500001,24.067320429687502,25.946519429687505,27.435750781249993,27.435750781249993,27.435750781249993,27.435750781249993,27.435750781249993,27.435750781249993,27.435750781249993,30.460411296874998,30.460411296874998,30.460411296874998,31.546579367187498,33.9699287265625,35.435391249999995,35.435391249999995,35.435391249999995,35.435391249999995,35.435391249999995,35.435391249999995,35.435391249999995,37.402402843749996,37.402402843749996,37.402402843749996,38.374435367187502,41.0317490078125,42.635849375000006,42.635849375000006,42.635849375000006,42.635849375000006,42.635849375000006,42.635849375000006,42.635849375000006,43.594306218749999,43.594306218749999,43.594306218749999,44.159617304687501,47.010583539062502,48.629804999999998,48.629804999999998,48.629804999999998,48.629804999999998,48.629804999999998,48.629804999999998,48.629804999999998,49.100392578125003,49.100392578125003,49.100392578125003,49.100392578125003,52.304530906250001,54.047367499999993,54.047367499999993,54.047367499999993,54.047367499999993,54.047367499999993,54.047367499999993,54.047367499999993,54.061140328124999,54.061140328124999,54.061140328124999,54.061140328124999,56.859216804687506,58.840800156250012,58.840800156250012,58.840800156250012,58.840800156250012,58.840800156250012,58.840800156250012,58.840800156250012,58.840800156250012,58.840800156250012,58.840800156250012,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99]
[100,null,null,null,null,null,0,"Себестоимость продаж",null,null,null,null,"руб."]
[101,null,null,null,null,null,0,"Себестоимость продаж","Сырье и материалы - 1",null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,371912956.1431331,null,null,0,0,0,0,0,2094.7499999999995,6581.0062499999985,12400.919999999998,33610.263749999998,53177.163899999985,60918.083099999989,90179.660812499991,129019.92179999998,158734.59393749997,186513.59737499995,220851.58954424993,225244.85884424995,275504.21923499997,262741.75136999995,235337.36763599992,381947.01092099992,479444.58253093495,474651.48216181493,516441.89745886496,604335.83899011742,682207.27481828234,766942.4103106499,803471.94205945986,731750.17185134522,835312.0529343111,769472.72512730514,660791.35467117338,988775.48306518979,1191462.0625403346,1153575.1467108149,1219391.4368156418,1393614.4973972619,1539810.4755544201,1650472.1790149864,1656785.1587789101,1468907.4035509687,1650454.6252289899,1506032.9671085705,1258924.6443569325,1843500.4093255247,2147304.2914516423,2008967.0808409331,2068655.7681816937,2311190.285820662,2491772.6716303648,2636121.5436362824,2617086.8219793933,2290990.8655575411,2502381.5647618994,2241695.1792284851,1838815.530529669,2656910.1219379711,3063619.777075245,2834589.9865165763,2888917.6691503776,3213747.5456311796,3461248.1311415602,3613255.5346643813,3541962.8871475183,3079376.4525248427,3334261.8389028823,2977402.9939587535,2423120.3802415817,3481060.8286717487,3991201.4341794346,3671967.7228904921,3745485.6157328128,4148123.2482641609,4435600.2464192789,4612556.0084392857,4494291.699486142,3884405.4369657901,4179149.9696192257,3716583.4073865921,3013312.9345234581,4315689.3653225228,4935317.7891952302,4526829.0536455698,4598495.9806839805,5064748.4922117218,5391547.5701050553,5582004.5820573326,5428165.6432117913,4685103.0977220228,5031745.7580512678,4470749.7271838831,3616033.9941832973,5162894.3888049638,5896993.1235214677,5393598.2013594322,5429851.6045941599,5973316.9734554756,6364169.3148623761,6581745.6808806639,6392553.7341660783,5510717.9535193723,5910126.4897159375,5246901.0616833791,4237042.0008230992,6046419.2383432845,6888505.8729563644,6294337.4864508417,6330840.047912892,6926450.0680617597,7340313.9336140081,7600941.23322374,7393051.5286316928,6366737.2010385003,6822229.0229429659,6051029.1189494263,4883607.1659580581,6967932.6077057142,7932102.5431402735,7242436.7349300683,7281162.302385156,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,0,"Себестоимость продаж","Сырье и материалы - 2",null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,24794197.076208871,null,null,0,0,0,0,0,139.65,438.7337500000001,826.72800000000007,2240.6842499999998,3545.1442599999996,4061.2055399999995,6011.9773874999992,8601.3281200000001,10582.3062625,12434.239825000001,14723.439302949999,15016.32392295,18366.947949000001,17516.116758,15689.157842399996,25463.1340614,31962.972168729,31643.432144120998,34429.459830590989,40289.055932674499,45480.484987885502,51129.494020710001,53564.796137297337,48783.344790089686,55687.470195620757,51298.181675153697,44052.756978078236,65918.365537679332,79430.80416935563,76905.009780721011,81292.762454376119,92907.633159817458,102654.03170362802,110031.47860099909,110452.34391859401,97927.160236731259,110030.30834859933,100402.19780723806,83928.309623795532,122900.02728836834,143153.61943010951,133931.13872272888,137910.38454544626,154079.35238804412,166118.17810869101,175741.43624241886,174472.45479862625,152732.72437050275,166825.43765079335,149446.34528189903,122587.70203531129,177127.34146253142,204241.31847168301,188972.66576777177,192594.51127669186,214249.83637541195,230749.87540943729,240883.70231095876,236130.85914316791,205291.76350165618,222284.12259352551,198493.53293058358,161541.35868277214,232070.72191144995,266080.09561196232,244797.84819269949,249699.04104885418,276541.5498842774,295706.68309461855,307503.73389595235,299619.44663240947,258960.36246438604,278609.99797461502,247772.22715910614,200887.52896823059,287712.6243548349,329021.18594634871,301788.60357637133,306566.39871226542,337649.89948078152,359436.5046736704,372133.63880382222,361877.70954745286,312340.20651480148,335449.71720341785,298049.98181225889,241068.93294555321,344192.95925366436,393132.87490143132,359573.21342396224,361990.10697294399,398221.13156369847,424277.95432415849,438783.04539204435,426170.24894440529,367381.19690129149,394008.43264772923,349793.40411222528,282469.46672153991,403094.61588955228,459233.72486375767,419622.49909672292,422056.00319419289,461763.33787078399,489354.26224093395,506729.41554824938,492870.10190877953,424449.14673589997,454815.26819619775,403401.94126329513,325573.81106387055,464528.84051371424,528806.83620935155,482829.11566200457,485410.82015901053,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,0,"Себестоимость продаж","Сырье и материалы - 3",null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,4958839.4152417742,null,null,0,0,0,0,0,27.929999999999996,87.746750000000006,165.34559999999999,448.13684999999992,709.02885199999992,812.24110799999994,1202.3954775,1720.2656240000001,2116.4612525000002,2486.8479649999999,2944.6878605899997,3003.2647845900001,3673.3895898000001,3503.2233515999997,3137.83156848,5092.6268122800002,6392.5944337457995,6328.6864288241995,6885.891966118199,8057.8111865348992,9096.0969975771004,10225.898804141998,10712.959227459465,9756.6689580179373,11137.494039124151,10259.636335030737,8810.5513956156447,13183.673107535866,15886.160833871127,15381.001956144199,16258.552490875223,18581.526631963494,20530.806340725601,22006.295720199818,22090.468783718799,19585.43204734625,22006.061669719864,20080.439561447609,16785.661924759104,24580.005457673666,28630.7238860219,26786.227744545777,27582.076909089254,30815.870477608827,33223.635621738198,35148.287248483772,34894.490959725241,30546.544874100549,33365.087530158664,29889.26905637981,24517.540407062257,35425.468292506288,40848.263694336609,37794.533153554352,38518.902255338377,42849.967275082396,46149.97508188746,48176.740462191752,47226.171828633582,41058.352700331234,44456.824518705092,39698.706586116714,32308.271736554423,46414.144382289989,53216.019122392463,48959.569638539906,49939.808209770839,55308.309976855482,59141.336618923713,61500.746779190471,59923.889326481891,51792.072492877211,55721.999594923007,49554.445431821223,40177.505793646116,57542.524870966983,65804.237189269741,60357.720715274256,61313.279742453073,67529.979896156292,71887.30093473407,74426.727760764436,72375.541909490552,62468.041302960301,67089.943440683579,59609.996362451784,48213.786589110648,68838.591850732861,78626.57498028627,71914.642684792459,72398.02139458881,79644.226312739687,84855.590864831698,87756.609078408874,85234.049788881064,73476.23938025831,78801.686529545841,69958.680822445051,56493.893344307988,80618.923177910459,91846.744972751534,83924.499819344579,84411.200638838578,92352.667574156789,97870.852448186779,101345.88310964986,98574.020381755909,84889.829347179999,90963.053639239544,80680.388252659031,65114.762212774105,92905.768102742863,105761.36724187032,96565.82313240091,97082.164031802095,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 производственных рабочих",null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,269087854.03000879,null,null,0,0,0,0,0,1656.0468749999998,5106.2785156250011,9597.193593750002,26206.781015625002,40224.130624999991,45528.564374999994,67721.854921874998,98155.657496093758,122162.29984765625,143470.4775546875,167209.36537812499,180031.2215625,218607.48502031251,254936.58750000005,254936.58750000005,306547.05178125005,355151.08124999999,355151.08124999999,383090.91049687495,445246.8879937969,509253.92631651554,572529.64700531249,605289.864375,605289.864375,666831.56606062502,724788.31425000005,724788.31425000005,796068.26236875006,863195.98050000006,863195.98050000006,896672.45754253119,996318.45961064484,1115634.5188846365,1194884.8452303,1220593.81581375,1220593.81581375,1311694.6092241688,1397488.5603,1397488.5603,1470596.6884965564,1539446.0907787499,1539446.0907787499,1539446.0907787499,1614831.1442253655,1752182.1724169673,1852750.7527956753,1888609.4107240497,1888609.4107240497,1958425.6050293227,2024174.836559531,2024174.836559531,2088505.8531276237,2149089.4318373809,2149089.4318373809,2149089.4318373809,2216380.5006069741,2362827.4607113628,2464759.8233281244,2487075.4435124728,2487075.4435124728,2551965.0961433137,2613074.7690092507,2613074.7690092507,2673521.4276729757,2730446.9217543467,2730446.9217543467,2730446.9217543467,2787324.457542154,2939643.248002802,3054566.0316409972,3075210.046572648,3075210.046572648,3124645.210928984,3171200.6569732996,3171200.6569732996,3227867.4796583331,3281233.3223811318,3281233.3223811318,3281233.3223811318,3331928.3772119205,3480750.2613686388,3588511.5750124604,3600348.895739248,3600348.895739248,3658075.6083480818,3712439.5998340705,3712439.5998340705,3756782.0948017435,3798541.5318101346,3798541.5318101346,3798541.5318101346,3857228.9984766012,4006480.5901956582,4107935.2876056833,4120127.727954275,4120127.727954275,4176948.9691435588,4230460.2351179328,4230460.2351179328,4276792.3231340898,4320425.4545667805,4320425.4545667805,4320425.4545667805,4387176.0278398385,4513317.7808468081,4606433.8895358378,4638003.8430662248,4638003.8430662248,4685911.1021988941,4731027.6472073309,4731027.6472073309,4787331.023919953,4840354.5922803842,4840354.5922803842,4840354.5922803842,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14285264.179199986,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6,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,120,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,"*",5,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,"*",0.2,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,14285264.179199986,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14285264.179199986,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Продукт - 2",null,null,2,"шт",null,null,null,null,null,null,null,null,null,null,290293.29749999993,null,null,0,0,0,0,0,5.25,9.7125000000000004,17.692499999999999,56.4,59.669999999999995,72.36,124.4025,157.46250000000001,189.75,218.02500000000001,256.90499999999997,220.5,363.6,194.85,306.81,508.2,501.12,485.76,590.22,670.89,754.8,849,807.84,680.61,1020.9,547.79999999999995,800.94,1218.9000000000001,1180.17,1108.8,1313.01,1456.92,1605.75,1678.95,1572.615,1267.56,1923,987.6,1445.43,2117.1,1972.62,1795.2,2083.4549999999999,2248.7925,2419.35,2515.35,2310.7950000000001,1848.21,2692.5,1373.25,1959.09,2852.7,2614.41,2364.12,2706.6149999999998,2928.5174999999999,3134.85,3190.65,2918.5650000000001,2309.0549999999998,3347.1,1701.45,2402.8199999999997,3488.4,3166.29,2858.4,3281.85,3514.62,3749.85,3802.05,3449.3850000000002,2719.395,3914.55,1983.375,2796.8850000000002,4047.75,3668.085,3299.2799999999997,3776.22,4013.37,4276.8,4304.7,3921.21,3069.36,4437,2232,3161.34,4538.55,4131.6750000000002,3675.48,4181.8950000000004,4459.2524999999996,4745.25,4773.1499999999996,4341.1949999999997,3396.0149999999999,4901.8500000000004,2464.875,3483.48,5004.3,4528.17,4047.36,4576.7700000000004,4857.54,5139.3,5211,4713.3899999999994,3702.51,5315.4,2683.35,3772.335,5439.45,4898.7449999999999,4394.76,4947.3450000000003,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,383088257.87678188,null,null,0,0,0,0,0,4872,9470.9601000000002,17148.038039999999,54853.070399999997,58016.755439999994,70398.849600000001,120737.59074,156568.58393400002,188413.73496000003,216779.26298400003,256008.59578800001,220035.23639999999,362367.57455999998,198718.21258487998,312609.91616164794,517949.96479055996,512024.31090835191,496229.89380249596,602634.19764211192,700845.32407634356,788184.38613896642,886669.10818963195,846092.68388320901,712699.7714670758,1068755.1533882497,586719.69003659231,857659.33053097117,1305080.1487276044,1267596.7732792464,1190836.4696156713,1409825.681252677,1600559.3958454719,1763723.5629645651,1844064.2602338395,1732459.0216100342,1396473.7748045889,2118598.0063550449,1113434.3883536183,1629360.9986370322,2386794.1482325806,2230768.4726540525,2030361.6492248198,2356347.7866241261,2602552.9583921037,2800224.8070677347,2911891.0931994752,2683625.03118364,2146540.926343875,3127370.9582430082,1632243.2086227858,2328746.2313939547,3391485.2714316556,3117984.3263717792,2819944.8802263006,3228675.5951066157,3575318.7736798623,3827425.5587264998,3896307.7640149114,3575140.2233006852,2829030.5329494672,4101084.088931493,2133290.6109104259,3013127.6040386413,4375160.2510131542,3983845.4538607094,3596903.2261650977,4130459.3379612844,4525843.4359530304,4829243.3059944231,4896574.6179754511,4456544.5444823569,3513476.0905905929,5058251.515059513,2615345.8417427232,3688416.7269737097,5338086.3885030681,4839930.0813539997,4353441.7851971798,4983185.2852518316,5405054.2412653295,5759897.2104555238,5797827.8970032381,5283841.2061083727,4136223.707468031,5979291.641734384,3069532.6861625477,4347636.2306436561,6241783.6589479987,5684933.1641988661,5057799.6590431882,5754715.1885751551,6262860.93228852,6664389.7303038836,6703959.5644045537,6099865.5663125701,4772057.4496481214,6887709.1274880609,3534604.4901701757,4995115.4253834896,7176294.8512883326,6496793.8447876927,5807282.1763233058,6566909.8136606179,7112960.2802854981,7525558.1349013634,7631064.8561441181,6905673.5664467737,5424629.4883739594,7787720.731822974,4011891.7178505473,5640148.016234003,8132294.3072490618,7328208.1206324194,6573937.4288975131,7401326.6971029751,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139]
[140,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента"]
[141,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Сырье и материалы - 1",null,null,null,"шт // %",null,null,"*",0.1,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[142,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Сырье и материалы - 2",null,null,null,"шт // %",null,null,"*",0.2,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[143,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Сырье и материалы - 3",null,null,null,"шт // %",null,null,"*",1,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","Сырье и материалы - 1",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,29029.329749999994,null,null,0,0,0,0,0,0.52500000000000002,0.97125000000000006,1.76925,5.6400000000000006,5.9669999999999996,7.2360000000000007,12.440250000000001,15.746250000000002,18.975000000000001,21.802500000000002,25.6905,22.05,36.360000000000007,19.484999999999999,30.681000000000001,50.82,50.112000000000002,48.576000000000001,59.022000000000006,67.088999999999999,75.48,84.9,80.784000000000006,68.061000000000007,102.09,54.78,80.094000000000008,121.89000000000001,118.01700000000001,110.88,131.30100000000002,145.69200000000001,160.57500000000002,167.89500000000001,157.26150000000001,126.756,192.3,98.76,144.54300000000001,211.71,197.262,179.52,208.34550000000002,224.87925000000001,241.935,251.535,231.07950000000002,184.82100000000003,269.25,137.32500000000002,195.90899999999999,285.27,261.44099999999997,236.41200000000001,270.66149999999999,292.85174999999998,313.48500000000001,319.06500000000005,291.85650000000004,230.90549999999999,334.71000000000004,170.14500000000001,240.28199999999998,348.84000000000003,316.62900000000002,285.84000000000003,328.185,351.46199999999999,374.98500000000001,380.20500000000004,344.93850000000003,271.93950000000001,391.45500000000004,198.33750000000001,279.68850000000003,404.77500000000003,366.80850000000004,329.928,377.62200000000001,401.33699999999999,427.68000000000006,430.47,392.12100000000004,306.93600000000004,443.70000000000005,223.20000000000002,316.13400000000001,453.85500000000002,413.16750000000002,367.548,418.18950000000007,445.92525000000001,474.52500000000003,477.315,434.11950000000002,339.60149999999999,490.18500000000006,246.48750000000001,348.34800000000001,500.43000000000006,452.81700000000001,404.73600000000005,457.67700000000008,485.75400000000002,513.93000000000006,521.1,471.33899999999994,370.25100000000003,531.54,268.33499999999998,377.23350000000005,543.94500000000005,489.87450000000001,439.47600000000006,494.73450000000003,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,null,null,null,null,null,0,"Натуральный поток решений о покупке","Сырье и материалы - 2",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,58058.659499999987,null,null,0,0,0,0,0,1.05,1.9425000000000001,3.5385,11.280000000000001,11.933999999999999,14.472000000000001,24.880500000000001,31.492500000000003,37.950000000000003,43.605000000000004,51.381,44.1,72.720000000000013,38.97,61.362000000000002,101.64,100.224,97.152000000000001,118.04400000000001,134.178,150.96,169.8,161.56800000000001,136.12200000000001,204.18,109.56,160.18800000000002,243.78000000000003,236.03400000000002,221.76,262.60200000000003,291.38400000000001,321.15000000000003,335.79,314.52300000000002,253.512,384.6,197.52,289.08600000000001,423.42,394.524,359.04,416.69100000000003,449.75850000000003,483.87,503.07,462.15900000000005,369.64200000000005,538.5,274.65000000000003,391.81799999999998,570.54,522.88199999999995,472.82400000000001,541.32299999999998,585.70349999999996,626.97,638.13000000000011,583.71300000000008,461.81099999999998,669.42000000000007,340.29,480.56399999999996,697.68000000000006,633.25800000000004,571.68000000000006,656.37,702.92399999999998,749.97,760.41000000000008,689.87700000000007,543.87900000000002,782.91000000000008,396.67500000000001,559.37700000000007,809.55000000000007,733.61700000000008,659.85599999999999,755.24400000000003,802.67399999999998,855.36000000000013,860.94,784.24200000000008,613.87200000000007,887.40000000000009,446.40000000000003,632.26800000000003,907.71,826.33500000000004,735.096,836.37900000000013,891.85050000000001,949.05000000000007,954.63,868.23900000000003,679.20299999999997,980.37000000000012,492.97500000000002,696.69600000000003,1000.8600000000001,905.63400000000001,809.47200000000009,915.35400000000016,971.50800000000004,1027.8600000000001,1042.2,942.67799999999988,740.50200000000007,1063.08,536.66999999999996,754.4670000000001,1087.8900000000001,979.74900000000002,878.95200000000011,989.46900000000005,0,0,0,0,0,0,0,0,0,0,0,0,0]
[151,null,null,null,null,null,0,"Натуральный поток решений о покупке","Сырье и материалы - 3",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,290293.29749999993,null,null,0,0,0,0,0,5.25,9.7125000000000004,17.692499999999999,56.4,59.669999999999995,72.36,124.4025,157.46250000000001,189.75,218.02500000000001,256.90499999999997,220.5,363.6,194.85,306.81,508.2,501.12,485.76,590.22,670.89,754.8,849,807.84,680.61,1020.9,547.79999999999995,800.94,1218.9000000000001,1180.17,1108.8,1313.01,1456.92,1605.75,1678.95,1572.615,1267.56,1923,987.6,1445.43,2117.1,1972.62,1795.2,2083.4549999999999,2248.7925,2419.35,2515.35,2310.7950000000001,1848.21,2692.5,1373.25,1959.09,2852.7,2614.41,2364.12,2706.6149999999998,2928.5174999999999,3134.85,3190.65,2918.5650000000001,2309.0549999999998,3347.1,1701.45,2402.8199999999997,3488.4,3166.29,2858.4,3281.85,3514.62,3749.85,3802.05,3449.3850000000002,2719.395,3914.55,1983.375,2796.8850000000002,4047.75,3668.085,3299.2799999999997,3776.22,4013.37,4276.8,4304.7,3921.21,3069.36,4437,2232,3161.34,4538.55,4131.6750000000002,3675.48,4181.8950000000004,4459.2524999999996,4745.25,4773.1499999999996,4341.1949999999997,3396.0149999999999,4901.8500000000004,2464.875,3483.48,5004.3,4528.17,4047.36,4576.7700000000004,4857.54,5139.3,5211,4713.3899999999994,3702.51,5315.4,2683.35,3772.335,5439.45,4898.7449999999999,4394.76,4947.3450000000003,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Сырье и материалы - 1",null,null,2,"кол-во периодов",null,null,"*",3,null,0]
[156,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Сырье и материалы - 2",null,null,2,"кол-во периодов",null,null,"*",3,null,0]
[157,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Сырье и материалы - 3",null,null,2,"кол-во периодов",null,null,"*",3,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","Сырье и материалы - 1",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,21276114.95747697,null,null,0,0,0,0,0,262.5,485.62500000000006,884.625,2820.0000000000005,3073.0049999999997,3726.5400000000004,6406.7287500000002,8109.3187500000013,9772.125,11228.2875,13627.525724999998,11696.422499999999,19287.162,10335.818249999998,16274.736449999999,26957.468999999997,27379.367712000003,26540.153376000002,32247.466497000005,36654.980851500004,41239.516980000008,46386.261150000006,45461.551853519995,38301.627558704997,57451.597206449995,30827.686305899995,45073.251314069996,68594.13442545,68407.024213331548,64270.154679191997,76106.922614832161,84448.479216457796,93075.217240361249,97318.160352299252,93889.22761529767,75676.646449414955,114808.12831126335,58962.302402602021,86295.950548595618,126396.40584907729,121303.68922072035,110393.47816053634,128119.34271443864,138286.55622567286,148774.76681578296,154678.16136982234,146362.2985110048,117062.85660607029,170538.92220680779,86979.600713277177,124085.82993728321,180685.75055872256,170560.60297675076,154232.01896771969,176575.93354749953,191052.55511873297,204513.41076635537,208153.72794923899,196115.36538402387,155158.84176532205,224911.12566513554,114330.32618175281,161459.45773078213,234405.89488520176,219144.29312680525,197834.70480393778,227142.39643185108,243252.80233627753,259533.46900680312,263146.31940939394,245899.91083369532,193860.3513442532,279060.61398018547,141390.92494742697,199384.46190033873,288556.18148658099,269335.32431529905,242255.19550582379,277275.31897050323,294688.45747775515,314031.2492844825,316079.85381474736,296559.09774995549,232134.11989406421,335568.03045910638,168805.01329383039,239090.52003867284,343248.20478705817,321850.75129919819,286313.90401838889,325762.80748228275,347368.50486977503,369647.24418123887,371820.60872739693,348317.17849417299,272480.35688880336,393301.51292481954,197770.03920368114,279498.13932359213,401521.62165910308,374218.75315119867,334483.4696475697,378235.17289761908,401438.67438326601,424723.99182671047,430649.45058840467,401211.54832587735,315163.77167856775,452455.63468572905,228411.18774390471,321107.39110362157,463014.97574806964,429498.95049905899,385311.91309105587,433759.97020803636,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Сырье и материалы - 2",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,8510445.9829907883,null,null,0,0,0,0,0,105,194.25,353.85,1128,1229.202,1490.6160000000002,2562.6915000000004,3243.7275000000004,3908.8500000000004,4491.3150000000005,5451.0102899999993,4678.5689999999995,7714.8648000000003,4134.327299999999,6509.8945799999992,10782.987599999999,10951.747084800001,10616.061350399999,12898.986598800002,14661.9923406,16495.806791999999,18554.50446,18184.620741407998,15320.651023482,22980.638882579999,12331.074522359999,18029.300525628001,27437.653770180001,27362.809685332621,25708.061871676797,30442.769045932862,33779.39168658312,37230.086896144501,38927.264140919695,37555.691046119064,30270.658579765983,45923.251324505341,23584.920961040807,34518.380219438252,50558.562339630917,48521.475688288141,44157.391264214537,51247.737085775458,55314.622490269147,59509.906726313187,61871.264547928935,58544.919404401924,46825.142642428116,68215.568882723121,34791.840285310878,49634.331974913286,72274.30022348903,68224.241190700282,61692.807587087867,70630.373418999807,76421.022047493185,81805.364306542135,83261.491179695586,78446.146153609545,62063.536706128827,89964.45026605422,45732.130472701123,64583.783092312857,93762.357954080697,87657.717250722097,79133.881921575099,90856.958572740419,97301.120934510996,103813.38760272124,105258.52776375756,98359.964333478129,77544.140537701285,111624.24559207419,56556.369978970797,79753.784760135502,115422.4725946324,107734.12972611962,96902.078202329518,110910.12758820131,117875.38299110207,125612.499713793,126431.94152589896,118623.6390999822,92853.647957625682,134227.21218364255,67522.005317532152,95636.208015469136,137299.28191482328,128740.30051967927,114525.56160735554,130305.12299291309,138947.40194791,147858.89767249554,148728.24349095876,139326.87139766919,108992.14275552134,157320.60516992779,79108.015681472461,111799.25572943686,160608.64866364122,149687.50126047948,133793.38785902786,151294.06915904762,160575.46975330639,169889.59673068419,172259.78023536186,160484.61933035092,126065.50867142709,180982.25387429161,91364.475097561881,128442.95644144862,185205.99029922785,171799.5801996236,154124.76523642236,173503.98808321453,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Сырье и материалы - 3",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,8510445.9829907883,null,null,0,0,0,0,0,105,194.25,353.84999999999997,1128,1229.202,1490.616,2562.6915000000004,3243.7275000000004,3908.8500000000004,4491.3150000000005,5451.0102899999993,4678.5690000000004,7714.8648000000003,4134.3272999999999,6509.8945800000001,10782.9876,10951.747084799999,10616.061350399999,12898.9865988,14661.9923406,16495.806791999999,18554.50446,18184.620741407998,15320.651023481998,22980.638882579995,12331.074522359997,18029.300525627998,27437.653770179997,27362.809685332617,25708.061871676797,30442.769045932855,33779.39168658312,37230.086896144494,38927.264140919695,37555.691046119064,30270.658579765979,45923.251324505334,23584.920961040807,34518.380219438244,50558.562339630909,48521.475688288141,44157.39126421453,51247.73708577545,55314.622490269139,59509.90672631318,61871.264547928935,58544.919404401924,46825.142642428116,68215.568882723121,34791.840285310871,49634.331974913286,72274.30022348903,68224.241190700297,61692.80758708786,70630.373418999807,76421.022047493185,81805.364306542135,83261.491179695571,78446.14615360953,62063.536706128813,89964.450266054191,45732.130472701123,64583.783092312842,93762.357954080682,87657.717250722082,79133.881921575099,90856.958572740419,97301.120934511011,103813.38760272124,105258.52776375756,98359.964333478129,77544.140537701285,111624.24559207418,56556.369978970797,79753.784760135502,115422.4725946324,107734.12972611959,96902.078202329503,110910.12758820129,117875.38299110204,125612.49971379297,126431.94152589893,118623.6390999822,92853.647957625682,134227.21218364255,67522.005317532152,95636.208015469136,137299.28191482328,128740.30051967927,114525.56160735556,130305.12299291308,138947.40194791,147858.89767249554,148728.24349095876,139326.87139766917,108992.14275552134,157320.60516992779,79108.015681472447,111799.25572943686,160608.64866364122,149687.50126047945,133793.38785902786,151294.06915904762,160575.46975330639,169889.59673068416,172259.78023536183,160484.61933035095,126065.5086714271,180982.25387429164,91364.475097561895,128442.95644144862,185205.99029922785,171799.58019962357,154124.76523642233,173503.98808321453,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Сырье и материалы - 1",null,null,2,"шт",null,null,null,"списание",null,null,null,null,null,null,28592.100306000018,null,null,0,0,0,0,0,0.36382500000000001,0.82900125000000002,1.5145514999999998,4.4339872499999995,5.8102109999999998,6.7867470000000001,10.770185250000001,14.6069055,17.826311250000003,20.744707500000001,24.278858999999997,22.910728499999998,31.74633,24.302025,27.048978000000002,44.330517,49.821155999999995,48.546431999999996,55.329318000000001,64.022211000000013,72.233073000000005,81.253259999999997,81.198611999999997,71.159121000000013,90.962486999999996,68.283270000000002,71.774802000000008,108.257688,117.987111,111.89088899999999,123.92295300000001,139.96095299999999,154.54899899999998,164.04201,158.84703450000001,134.54857349999997,170.91043199999999,125.55378,129.50001900000001,189.64430099999998,199.58043599999999,182.99417400000002,197.70087149999998,217.71993374999997,234.45009225000001,246.16845000000001,234.84398849999999,196.71156450000001,241.48208700000001,175.133475,176.55046199999998,255.87708299999994,265.90380299999998,241.48149299999994,257.78278349999999,283.33272824999995,304.22207474999999,314.21709000000004,297.01885949999996,246.69889200000003,300.53296349999999,217.319355,217.04849099999998,313.10987399999999,323.02937700000001,292.12593300000003,312.326685,341.03411099999994,364.24881900000003,374.85261000000003,351.96326550000003,290.90080799999998,352.04434650000002,253.71002250000004,252.73036800000003,363.57655950000003,374.41646550000002,337.58222849999999,359.68066199999998,390.28027499999996,415.57932900000003,425.33667000000003,399.58944300000007,329.16658500000005,398.64409200000006,286.45650000000001,285.371262,408.41331299999996,421.12001249999997,377.42151149999995,398.96707950000007,433.22847975000002,461.28562424999996,471.71321999999998,442.60736850000001,364.27733099999995,440.55985049999998,316.40078250000005,314.61195149999998,450.2573460000001,462.429891,414.96869700000002,437.37675300000001,472.55759100000006,500.42242800000002,513.75950999999998,481.40462699999995,396.57162599999998,478.32176700000002,343.82353499999994,341.11831050000001,488.9922345,501.03469349999995,450.04959450000001,473.37538050000001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Сырье и материалы - 2",null,null,2,"шт",null,null,null,"списание",null,null,null,null,null,null,57184.200612000037,null,null,0,0,0,0,0,0.72765000000000002,1.6580025,3.0291029999999997,8.867974499999999,11.620422,13.573494,21.540370500000002,29.213811,35.652622500000007,41.489415000000001,48.557717999999994,45.821456999999995,63.492660000000001,48.604050000000001,54.097956000000003,88.661034000000001,99.64231199999999,97.092863999999992,110.658636,128.04442200000003,144.46614600000001,162.50651999999999,162.39722399999999,142.31824200000003,181.92497399999999,136.56654,143.54960400000002,216.515376,235.974222,223.78177799999997,247.84590600000001,279.92190599999998,309.09799799999996,328.08402000000001,317.69406900000001,269.09714699999995,341.82086399999997,251.10756000000001,259.00003800000002,379.28860199999997,399.16087199999998,365.98834800000003,395.40174299999995,435.43986749999993,468.90018450000002,492.33690000000001,469.68797699999999,393.42312900000002,482.96417400000001,350.26695000000001,353.10092399999996,511.75416599999988,531.80760599999996,482.96298599999989,515.56556699999999,566.66545649999989,608.44414949999998,628.43418000000008,594.03771899999992,493.39778400000006,601.06592699999999,434.63871,434.09698199999997,626.21974799999998,646.05875400000002,584.25186600000006,624.65337,682.06822199999988,728.49763800000005,749.70522000000005,703.92653100000007,581.80161599999997,704.08869300000003,507.42004500000007,505.46073600000005,727.15311900000006,748.83293100000003,675.16445699999997,719.36132399999997,780.56054999999992,831.15865800000006,850.67334000000005,799.17888600000015,658.33317000000011,797.28818400000011,572.91300000000001,570.742524,816.82662599999992,842.24002499999995,754.8430229999999,797.93415900000014,866.45695950000004,922.57124849999991,943.42643999999996,885.21473700000001,728.55466199999989,881.11970099999996,632.8015650000001,629.22390299999995,900.5146920000002,924.859782,829.93739400000004,874.75350600000002,945.11518200000012,1000.844856,1027.51902,962.8092539999999,793.14325199999996,956.64353400000005,687.64706999999987,682.23662100000001,977.98446899999999,1002.0693869999999,900.09918900000002,946.75076100000001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Сырье и материалы - 3",null,null,2,"шт",null,null,null,"списание",null,null,null,null,null,null,285921.00306000002,null,null,0,0,0,0,0,3.6382499999999998,8.2900124999999996,15.145515,44.339872499999998,58.102109999999989,67.867469999999997,107.7018525,146.06905499999999,178.26311250000001,207.44707500000001,242.78858999999994,229.10728499999999,317.4633,243.02024999999998,270.48978,443.30516999999998,498.21155999999996,485.46431999999993,553.29317999999989,640.22210999999993,722.3307299999999,812.53259999999989,811.98611999999991,711.59121000000005,909.62486999999999,682.83269999999993,717.74802,1082.5768799999998,1179.87111,1118.9088899999999,1239.2295299999998,1399.6095299999997,1545.4899899999998,1640.4200999999998,1588.470345,1345.485735,1709.1043199999999,1255.5377999999998,1295.00019,1896.4430099999997,1995.8043599999999,1829.94174,1977.0087149999997,2177.1993374999997,2344.5009224999999,2461.6844999999998,2348.4398849999998,1967.1156449999999,2414.8208699999996,1751.33475,1765.5046199999997,2558.7708299999999,2659.0380299999997,2414.81493,2577.8278349999996,2833.3272824999999,3042.2207475,3142.1708999999996,2970.1885949999996,2466.9889199999998,3005.3296349999996,2173.1935499999995,2170.4849099999997,3131.0987399999999,3230.2937699999998,2921.2593299999999,3123.2668499999995,3410.3411099999998,3642.48819,3748.5261,3519.6326550000003,2909.0080799999996,3520.4434649999998,2537.1002250000001,2527.30368,3635.7655949999998,3744.1646549999996,3375.8222849999993,3596.8066199999998,3902.8027499999998,4155.7932899999996,4253.3666999999996,3995.8944299999994,3291.6658499999999,3986.4409199999996,2864.5650000000001,2853.7126199999998,4084.1331300000006,4211.2001250000003,3774.215115,3989.6707950000005,4332.2847974999995,4612.8562425,4717.1322,4426.0736849999994,3642.7733099999996,4405.5985049999999,3164.0078249999997,3146.1195149999999,4502.5734599999996,4624.2989099999995,4149.6869699999997,4373.7675300000001,4725.5759100000005,5004.2242799999995,5137.5950999999995,4814.0462699999998,3965.7162599999997,4783.2176699999991,3438.2353499999995,3411.1831049999996,4889.922345,5010.3469349999996,4500.4959449999997,4733.7538050000003,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,37682148.774150744,null,null,0,0,0,0,0,327.4425,746.10112500000002,1363.0963499999998,3990.5885250000001,5340.8384369999994,6291.3144689999999,9983.961726749998,13540.601398499999,16524.990528750001,19230.343852499998,23001.618086864994,21875.392679084995,30311.713347299999,23203.816490249992,25826.634684179997,42327.220936769991,48564.486211348798,47743.197300057604,54413.855703167399,62962.918703457304,71037.9262440639,79908.867936017996,81506.834992870834,72081.195837620398,92141.172448209414,69168.079764547816,72704.854788305049,109660.48343480815,122001.34626755532,116740.98609127114,129294.59996123766,146027.79380449871,161248.18297474494,171152.6843601552,169143.71105166149,144592.22986413832,183668.39444732713,134926.00141220714,139166.81557874923,203800.69181941822,218885.74050084327,202553.77691485011,218832.42152661347,240991.25085104321,259509.63708425238,272480.52883243392,265263.27623093437,224269.49211439525,275312.05470237718,199668.46174150141,201283.95880508504,291723.68993142212,309351.89840189193,283570.71881170443,302713.25684729381,332716.45132960076,357246.72455642628,368983.82963957428,355913.28974169446,298388.41355236189,363502.0549624312,262853.13665969984,262525.51995014265,378714.1393826768,398673.98265200562,363933.54987802199,389099.8584972762,424863.87076674012,453784.99736806017,466995.31136231491,447413.5711302135,373279.49459851492,451737.95370752108,325556.8440132275,324299.766251377,466535.91411828221,490231.01817363023,446175.79525292339,475382.86040121905,515825.7673793828,549263.02972507139,562159.11551600019,538904.10838265833,448104.5948129819,542686.4616900559,389962.04266616225,388484.67480312218,555985.60266405088,584977.11744978104,529209.37551708962,559419.9391416302,607460.26985458576,646801.17509505898,661422.44406584511,633266.14587929775,526102.36080607818,636272.30601517414,456957.33571228036,454373.84195053671,650277.77613995748,681453.93161976174,617292.02547300921,650625.41754608077,702959.12585675309,744409.82272993261,764249.57069453527,730696.48166626052,607622.98252685938,732879.71104634064,526802.89789473743,522657.98063054896,749228.89203213807,783284.79688744422,710248.21932658006,747059.93557598302,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Сырье и материалы - 1",null,null,2,"руб.",null,null,null,"списание",null,null,null,null,null,null,20934527.096750416,null,null,0,0,0,0,0,181.91249999999999,414.50062500000001,757.2757499999999,2216.9936250000001,2967.1324649999997,3495.1747049999999,5546.6454037499989,7522.5563325000003,9180.5502937500005,10683.524362499998,12778.676714924997,12152.995932824997,16839.840748499999,12891.009161249996,14348.130380099998,23515.122742649994,26980.270117415999,26523.998500032005,30229.919835093002,34979.399279698504,39465.514580035502,44393.815520010001,45281.574996039351,40045.108798677997,51189.540249005229,38426.710980304342,40391.585993502798,60922.490797115635,67778.525704197396,64856.103384039525,71830.333311798706,81126.552113610407,89582.32387485831,95084.824644530658,93968.728362034162,80329.016591187959,102037.99691518173,74958.889673448415,77314.897543749568,113222.60656634346,121603.18916713515,112529.87606380561,121573.56751478526,133884.02825057955,144172.02060236243,151378.07157357442,147368.48679496354,124594.16228577514,152951.14150132067,110926.92318972299,111824.42155838058,162068.71662856781,171862.16577882887,157539.2882287247,168174.03158182991,184842.47296088931,198470.40253134794,204991.01646643016,197729.60541205251,165771.34086242327,201945.58609023958,146029.52036649993,145847.5110834126,210396.7441014871,221485.54591778092,202185.30548779,216166.58805404231,236035.48375930008,252102.77631558897,259441.83964573051,248563.09507234083,207377.49699917497,250965.52983751171,180864.91334068196,180166.53680632054,259186.6189546012,272350.56565201678,247875.44180717968,264101.58911178837,286569.87076632382,305146.12762503966,312310.61973111122,299391.17132369906,248946.99711832328,301492.47871669772,216645.57925897904,215824.81933506791,308880.89036891714,324987.28747210058,294005.20862060535,310788.85507868341,337477.92769699206,359333.98616392165,367456.91336991399,351814.52548849874,292279.08933671011,353484.61445287452,253865.18650682244,252429.91219474262,361265.43118886527,378585.51756653428,342940.01415167178,361458.56530337816,390532.84769819619,413561.01262774033,424583.0948302974,405942.48981458915,337568.32362603297,407155.3950257448,292668.27660818747,290365.54479474941,416238.27335118782,435158.22049302456,394582.34407032229,415033.29754221276,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Сырье и материалы - 2",null,null,2,"руб.",null,null,null,"списание",null,null,null,null,null,null,8373810.8387001613,null,null,0,0,0,0,0,72.765000000000001,165.80025000000001,302.91029999999995,886.79744999999991,1186.8529859999999,1398.069882,2218.6581615,3009.0225330000003,3672.2201175,4273.4097449999999,5111.4706859699991,4861.1983731299997,6735.9362993999994,5156.4036644999987,5739.2521520399987,9406.0490970599985,10792.108046966399,10609.599400012799,12091.967934037202,13991.7597118794,15786.205832014197,17757.526208004001,18112.629998415741,16018.043519471201,20475.816099602092,15370.684392121737,16156.634397401123,24368.996318846253,27111.410281678967,25942.441353615806,28732.133324719482,32450.620845444158,35832.929549943328,38033.929857812262,37587.491344813658,32131.606636475186,40815.198766072695,29983.555869379365,30925.959017499827,45289.042626537383,48641.275666854061,45011.950425522249,48629.427005914105,53553.611300231823,57668.808240944971,60551.228629429759,58947.394717985422,49837.664914310051,61180.456600528261,44370.769275889201,44729.768623352233,64827.486651427142,68744.866311531543,63015.715291489869,67269.612632731965,73936.989184355712,79388.161012539174,81996.406586572048,79091.842164820991,66308.53634496931,80778.234436095838,58411.808146599978,58339.004433365044,84158.697640594837,88594.218367112378,80874.122195115997,86466.635221616918,94414.193503720016,100841.11052623558,103776.73585829219,99425.238028936335,82950.998799669978,100386.21193500469,72345.965336272784,72066.614722528233,103674.6475818405,108940.22626080672,99150.176722871882,105640.63564471537,114627.94830652952,122058.45105001586,124924.2478924445,119756.46852947965,99578.798847329308,120596.99148667912,86658.23170359162,86329.927734027151,123552.35614756685,129994.91498884023,117602.08344824212,124315.54203147336,134991.17107879682,143733.59446556869,146982.76534796559,140725.81019539951,116911.63573468405,141393.84578114978,101546.07460272897,100971.96487789706,144506.1724755461,151434.20702661373,137176.00566066871,144583.42612135128,156213.13907927848,165424.40505109614,169833.23793211894,162376.99592583565,135027.32945041321,162862.15801029789,117067.31064327498,116146.21791789978,166495.3093404751,174063.2881972098,157832.93762812892,166013.3190168851,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Сырье и материалы - 3",null,null,2,"руб.",null,null,null,"списание",null,null,null,null,null,null,8373810.8387001613,null,null,0,0,0,0,0,72.765000000000001,165.80025000000001,302.91029999999995,886.79744999999991,1186.8529859999999,1398.069882,2218.6581615,3009.0225330000003,3672.2201175,4273.4097449999999,5111.4706859699991,4861.1983731299997,6735.9362994000003,5156.4036644999996,5739.2521520399996,9406.0490970600003,10792.108046966399,10609.599400012798,12091.967934037199,13991.7597118794,15786.205832014197,17757.526208004001,18112.629998415741,16018.043519471199,20475.816099602089,15370.684392121735,16156.63439740112,24368.99631884625,27111.41028167896,25942.441353615806,28732.133324719474,32450.620845444158,35832.929549943321,38033.929857812262,37587.491344813658,32131.606636475182,40815.198766072695,29983.555869379365,30925.959017499823,45289.042626537368,48641.275666854061,45011.950425522242,48629.427005914098,53553.611300231816,57668.808240944971,60551.228629429759,58947.394717985422,49837.664914310051,61180.456600528261,44370.769275889194,44729.768623352233,64827.486651427142,68744.866311531543,63015.715291489876,67269.612632731965,73936.989184355712,79388.161012539174,81996.406586572033,79091.842164820991,66308.536344969296,80778.234436095809,58411.808146599971,58339.004433365029,84158.697640594823,88594.218367112349,80874.122195115997,86466.635221616918,94414.193503720031,100841.11052623558,103776.73585829219,99425.238028936335,82950.998799669978,100386.21193500467,72345.965336272784,72066.614722528233,103674.6475818405,108940.2262608067,99150.176722871853,105640.63564471535,114627.94830652949,122058.45105001584,124924.24789244446,119756.46852947965,99578.798847329308,120596.99148667912,86658.23170359162,86329.927734027151,123552.35614756685,129994.91498884023,117602.08344824215,124315.54203147336,134991.17107879682,143733.59446556869,146982.76534796559,140725.81019539948,116911.63573468404,141393.84578114978,101546.07460272896,100971.96487789706,144506.1724755461,151434.2070266137,137176.00566066871,144583.42612135128,156213.13907927848,165424.40505109611,169833.23793211891,162376.99592583565,135027.32945041321,162862.15801029792,117067.31064327501,116146.21791789978,166495.3093404751,174063.2881972098,157832.93762812889,166013.31901688507,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 одного клиента",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,0.75,null,null,0.67500000000000004,7.4999999999999997E-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]
[185,null,null,null,null,null,0,"Затраты производств. времени на одного клиента","Контроль качества",null,null,null,"кол-во минут // %",null,null,"*",20,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[186,null,null,null,null,null,0,"Затраты производств. времени на одного клиента","Складские работы",null,null,null,"кол-во минут // %",null,null,"*",10,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[187,null,null,null,null,null,0,"Затраты производств. времени на одного клиента","Транспортные расходы",null,null,null,"кол-во минут // %",null,null,"*",15,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.4999999999999997E-2,0.67500000000000004]
[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,217719.97312500005,null,null,0,0,0,0,0,3.9375,7.2843750000000007,13.269375,42.3,44.752499999999998,54.269999999999996,93.301874999999995,118.09687500000001,142.3125,163.51875000000001,192.67874999999998,165.375,272.70000000000005,146.13749999999999,230.10750000000002,381.15,375.84000000000003,364.32,442.66500000000002,503.16750000000002,566.09999999999991,636.75,605.88,510.45749999999998,765.67499999999995,410.84999999999997,600.70500000000004,914.17500000000007,885.12750000000005,831.59999999999991,984.75749999999994,1092.69,1204.3125,1259.2125000000001,1179.4612500000001,950.67,1442.25,740.7,1084.0725,1587.8249999999998,1479.4649999999999,1346.4,1562.5912499999999,1686.5943750000001,1814.5124999999998,1886.5124999999998,1733.0962500000001,1386.1575,2019.375,1029.9375,1469.3174999999999,2139.5249999999996,1960.8074999999999,1773.09,2029.9612499999998,2196.3881249999999,2351.1374999999998,2392.9875000000002,2188.9237499999999,1731.7912499999998,2510.3249999999998,1276.0875000000001,1802.1149999999998,2616.3000000000002,2374.7174999999997,2143.8000000000002,2461.3874999999998,2635.9650000000001,2812.3874999999998,2851.5375000000004,2587.0387500000002,2039.5462499999999,2935.9125000000004,1487.53125,2097.6637500000002,3035.8125,2751.0637500000003,2474.46,2832.165,3010.0275000000001,3207.6000000000004,3228.5249999999996,2940.9075000000003,2302.02,3327.75,1674,2371.0050000000001,3403.9125000000004,3098.7562500000004,2756.61,3136.4212500000003,3344.4393749999999,3558.9375,3579.8624999999997,3255.8962499999998,2547.01125,3676.3875000000003,1848.65625,2612.61,3753.2250000000004,3396.1275000000001,3035.52,3432.5775000000003,3643.1549999999997,3854.4750000000004,3908.25,3535.0424999999996,2776.8825000000002,3986.5499999999997,2012.5124999999998,2829.2512500000003,4079.5874999999996,3674.0587500000001,3296.07,3710.50875,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1553.5340859374996,null,null,0,0,0,0,0,2.4609374999999999E-2,4.5527343750000004E-2,8.2933593750000006E-2,0.26437499999999997,0.279703125,0.33918749999999998,0.58313671874999995,0.73810546875000005,0.88945312499999996,1.0219921875,1.2042421874999998,1.2042421874999998,1.7043750000000002,1.7043750000000002,1.7043750000000002,2.3821874999999997,2.3821874999999997,2.3821874999999997,2.76665625,3.1447968749999999,3.5381249999999995,3.9796874999999998,3.9796874999999998,3.9796874999999998,4.7854687499999997,4.7854687499999997,4.7854687499999997,5.7135937500000002,5.7135937500000002,5.7135937500000002,6.1547343749999994,6.8293125000000003,7.5269531250000004,7.8700781250000009,7.8700781250000009,7.8700781250000009,9.0140624999999996,9.0140624999999996,9.0140624999999996,9.9239062499999982,9.9239062499999982,9.9239062499999982,9.9239062499999982,10.541214843750002,11.340703124999999,11.790703124999999,11.790703124999999,11.790703124999999,12.62109375,12.62109375,12.62109375,13.372031249999997,13.372031249999997,13.372031249999997,13.372031249999997,13.72742578125,14.694609374999999,14.956171875000001,14.956171875000001,14.956171875000001,15.689531249999998,15.689531249999998,15.689531249999998,16.351875,16.351875,16.351875,16.351875,16.474781249999999,17.577421874999999,17.822109375000004,17.822109375000004,17.822109375000004,18.349453125000004,18.349453125000004,18.349453125000004,18.973828125000001,18.973828125000001,18.973828125000001,18.973828125000001,18.973828125000001,20.047500000000003,20.178281249999998,20.178281249999998,20.178281249999998,20.798437499999999,20.798437499999999,20.798437499999999,21.274453125000001,21.274453125000001,21.274453125000001,21.274453125000001,21.274453125000001,22.243359375000001,22.374140624999999,22.374140624999999,22.374140624999999,22.977421875000001,22.977421875000001,22.977421875000001,23.457656250000003,23.457656250000003,23.457656250000003,23.457656250000003,23.457656250000003,24.090468750000003,24.426562499999999,24.426562499999999,24.426562499999999,24.915937499999998,24.915937499999998,24.915937499999998,25.497421874999997,25.497421874999997,25.497421874999997,25.497421874999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,112699241.22563447,null,null,0,0,0,0,0,1476.5625,2731.6406250000005,4976.015625,15862.499999999998,16782.1875,20351.25,34988.203125,45614.91796875,54968.203125,63159.1171875,74422.167187499988,74422.167187499988,105330.37500000001,105330.37500000001,105330.37500000001,147219.18749999997,147219.18749999997,147219.18749999997,170979.35625000001,200178.90028124998,225215.80874999997,253323.02812499998,253323.02812499998,253323.02812499998,304614.22781249997,304614.22781249997,304614.22781249997,363693.0965625,363693.0965625,363693.0965625,391773.46190624993,447754.44961125002,493494.29444531252,515990.81155781256,515990.81155781256,515990.81155781256,590994.56840624998,590994.56840624998,590994.56840624998,650647.21829062491,650647.21829062491,650647.21829062491,650647.21829062491,711853.81048460398,765843.67672692181,796232.41459692165,796232.41459692165,796232.41459692165,852309.13244765613,852309.13244765613,852309.13244765613,903020.33876821853,903020.33876821853,903020.33876821853,903020.33876821853,954830.92890483281,1022104.7808241933,1040298.1383277391,1040298.1383277391,1040298.1383277391,1091308.0089626801,1091308.0089626801,1091308.0089626801,1137378.2852216586,1137378.2852216586,1137378.2852216586,1137378.2852216586,1180305.0231825244,1259301.6574141697,1276831.8376925865,1276831.8376925865,1276831.8376925865,1314612.3986374494,1314612.3986374494,1314612.3986374494,1359344.5827961667,1359344.5827961667,1359344.5827961667,1359344.5827961667,1400124.9202800519,1479353.7790263051,1489004.4455140603,1489004.4455140603,1489004.4455140603,1534767.2833753543,1534767.2833753543,1534767.2833753543,1569893.6339786372,1569893.6339786372,1569893.6339786372,1569893.6339786372,1616990.4429979962,1690633.3299481643,1700573.5164305528,1700573.5164305528,1700573.5164305528,1746426.6347202803,1746426.6347202803,1746426.6347202803,1782927.4270185134,1782927.4270185134,1782927.4270185134,1782927.4270185134,1836415.2498290688,1885955.8566525853,1912267.4233877417,1912267.4233877417,1912267.4233877417,1950578.8259979279,1950578.8259979279,1950578.8259979279,1996101.1391568701,1996101.1391568701,1996101.1391568701,1996101.1391568701,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,217348.92224999997,null,null,0,0,0,0,0,3.5437500000000002,6.9496875000000005,12.670875000000001,39.3969375,44.507249999999999,53.318250000000006,89.398687499999994,115.61737500000001,139.89093750000001,161.39812499999999,189.76275000000001,168.10537500000001,261.96750000000003,158.79375000000002,221.71050000000002,366.04575,376.37100000000004,365.47200000000004,434.83050000000009,497.11725000000001,559.80674999999997,629.68500000000006,608.96699999999998,519.99975000000006,740.15325000000007,446.33249999999998,581.71950000000015,882.8280000000002,888.03225000000009,836.95275000000004,969.44175000000007,1081.8967500000001,1193.1502500000001,1253.7225000000003,1187.4363750000002,973.549125,1393.0920000000001,810.85500000000013,1049.7352500000002,1537.44975,1490.3009999999999,1359.7065000000002,1540.9721250000002,1674.1940625000002,1801.7206874999999,1879.3125000000002,1748.4378750000001,1420.8513750000002,1956.0532500000002,1128.8812499999999,1425.3795000000002,2072.50425,1978.6792500000001,1791.86175,2004.2741249999999,2179.7454375000002,2335.6625625000001,2388.8025000000002,2209.3301250000004,1777.5045,2432.4716250000001,1399.5112500000002,1749.51225,2534.8815,2398.8757500000002,2166.8917500000002,2429.6287500000003,2618.5072500000001,2794.7452500000004,2847.6225000000004,2613.4886250000004,2094.2955000000002,2846.2758750000003,1632.369375,2036.6505000000002,2941.9976250000004,2779.5386250000006,2502.120375,2796.3944999999999,2992.24125,3187.8427500000003,3226.4324999999999,2969.6692500000004,2365.9087500000001,3225.1770000000006,1839.375,2301.3045000000002,3300.6217500000002,3129.2718750000004,2790.8246250000002,3098.4401250000005,3323.6375624999996,3537.4876875,3577.77,3288.2928750000001,2617.89975,3563.4498750000007,2031.4293750000002,2536.2146250000001,3639.1635000000001,3431.8372500000005,3071.5807500000001,3392.8717500000007,3622.0972500000003,3833.3430000000003,3902.8725000000004,3572.3632499999994,2852.6985000000004,3865.5832500000001,2209.9162500000002,2747.5773749999998,3954.5538750000005,3714.611625,3333.8688750000001,3669.0648750000005,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1522.1288039062488,null,null,0,0,0,0,0,2.21484375E-2,4.3435546875000001E-2,7.9192968750000009E-2,0.246230859375,0.27817031250000002,0.33323906250000002,0.55874179687499992,0.72260859375000008,0.87431835937500002,1.0087382812499999,1.1860171875000001,1.1860171875000001,1.6372968750000001,1.6372968750000001,1.6372968750000001,2.2877859374999998,2.3523187500000002,2.3523187500000002,2.7176906250000004,3.1069828125000001,3.4987921874999999,3.9355312500000004,3.9355312500000004,3.9355312500000004,4.6259578125000003,4.6259578125000003,4.6259578125000003,5.5176750000000014,5.5502015625000007,5.5502015625000007,6.0590109375000001,6.7618546875000005,7.4571890625000012,7.8357656250000023,7.8357656250000023,7.8357656250000023,8.7068250000000003,8.7068250000000003,8.7068250000000003,9.6090609375000007,9.6090609375000007,9.6090609375000007,9.6310757812500007,10.463712890625001,11.260754296875,11.745703125000002,11.745703125000002,11.745703125000002,12.225332812500001,12.225332812500001,12.225332812500001,12.9531515625,12.9531515625,12.9531515625,12.9531515625,13.623408984375001,14.597891015625001,14.930015625000001,14.930015625000001,14.930015625000001,15.20294765625,15.20294765625,15.20294765625,15.843009374999999,15.843009374999999,15.843009374999999,15.843009374999999,16.365670312500001,17.467157812500002,17.797640625000003,17.797640625000003,17.797640625000003,17.797640625000003,17.797640625000003,17.797640625000003,18.387485156250001,18.387485156250001,18.387485156250001,18.387485156250001,18.701507812500001,19.924017187500002,20.165203124999998,20.165203124999998,20.165203124999998,20.165203124999998,20.165203124999998,20.165203124999998,20.628885937500002,20.628885937500002,20.628885937500002,20.628885937500002,20.772734765624996,22.109298046875001,22.361062499999999,22.361062499999999,22.361062499999999,22.361062499999999,22.361062499999999,22.361062499999999,22.744771875000001,22.744771875000001,22.744771875000001,22.744771875000001,22.744771875000001,23.958393750000003,24.392953125000002,24.392953125000002,24.392953125000002,24.392953125000002,24.392953125000002,24.392953125000002,24.715961718750002,24.715961718750002,24.715961718750002,24.715961718750002,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199]
[200,null,null,null,null,null,0,"ФОТ производственных рабочих",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,110429100.79922076,null,null,0,0,0,0,0,1328.90625,2606.1328125,4751.5781250000009,14773.8515625,16690.21875,19994.34375,33524.507812499993,44657.211093750011,54032.874609375001,62340.025781249991,73295.862187499995,73295.862187499995,101184.94687500001,101184.94687500001,101184.94687500001,141385.17093749999,145373.29875000002,145373.29875000002,167953.28062500004,197771.88394687499,222712.11790312498,250512.30618750001,250512.30618750001,250512.30618750001,294460.71859687497,294460.71859687497,294460.71859687497,351222.08445000002,353292.53025937505,353292.53025937505,385680.28221562499,443331.67122646881,488920.30996190634,513741.1598465626,513741.1598465626,513741.1598465626,570850.96570649999,570850.96570649999,570850.96570649999,630004.81986309378,630004.81986309378,630004.81986309378,631448.19271307811,706620.06262254016,760444.69010269002,793193.54080992192,793193.54080992192,793193.54080992192,825583.18713904975,825583.18713904975,825583.18713904975,874733.17205154093,874733.17205154093,874733.17205154093,874733.17205154093,947595.89035029779,1015377.3956322573,1038478.8025773846,1038478.8025773846,1038478.8025773846,1057462.9842498342,1057462.9842498342,1057462.9842498342,1101983.4016397607,1101983.4016397607,1101983.4016397607,1101983.4016397607,1172487.9732526261,1251401.9939910055,1275078.8196647449,1275078.8196647449,1275078.8196647449,1275078.8196647449,1275078.8196647449,1275078.8196647449,1317337.1326927925,1317337.1326927925,1317337.1326927925,1317337.1326927925,1380029.7421579668,1470241.6819909306,1488039.3788652848,1488039.3788652848,1488039.3788652848,1488039.3788652848,1488039.3788652848,1488039.3788652848,1522255.661241712,1522255.661241712,1522255.661241712,1522255.661241712,1578856.7345816481,1680443.8371757742,1699579.497782314,1699579.497782314,1699579.497782314,1699579.497782314,1699579.497782314,1699579.497782314,1728743.7911541904,1728743.7911541904,1728743.7911541904,1728743.7911541904,1780606.1048888161,1875616.1815573305,1909636.266714226,1909636.266714226,1909636.266714226,1909636.266714226,1909636.266714226,1909636.266714226,1934923.4437905098,1934923.4437905098,1934923.4437905098,1934923.4437905098,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201]
[202,null,null,null,null,null,0,"Количество продаж",null,null,null,2,"шт",null,null,null,null,null,null,null,null,null,null,284941.42875000002,null,null,0,0,0,0,0,2.5987499999999999,7.4064375,13.565474999999999,36.675787499999998,57.454650000000001,65.354849999999999,97.397437499999995,139.52317500000001,171.87018749999999,201.848625,235.09035,236.31547499999999,289.12950000000001,276.43275,248.32169999999999,403.42994999999996,499.61339999999996,488.50559999999996,532.61009999999999,624.24945000000002,705.71654999999998,793.88099999999997,820.13580000000002,736.78275000000008,842.24744999999996,776.50649999999996,667.62630000000001,999.82079999999996,1187.5396500000002,1133.04015,1198.7959499999999,1371.11535,1516.0216500000001,1625.9265,1609.5246750000001,1405.8866250000001,1579.3271999999999,1440.7470000000001,1204.3498500000001,1763.45235,2024.4114,1865.0708999999999,1919.934225,2144.4625125000002,2310.7305375000001,2442.6765,2388.9417750000002,2058.7074750000002,2247.6514499999998,2012.5462499999999,1649.5083,2381.8360499999999,2706.2194499999996,2464.3723499999996,2510.013825,2789.3905875,3001.3669124999997,3131.1224999999999,3024.0614249999999,2587.6719000000003,2799.7967250000002,2499.0322500000002,2031.6136499999998,2916.1538999999998,3294.0715500000001,2982.2215500000002,3039.4237499999999,3364.2526499999999,3595.9126499999998,3738.1904999999997,3589.460325,3053.5461000000005,3283.8027750000001,2919.4728749999999,2366.2287000000001,3388.094325,3819.3383249999997,3448.8456749999996,3502.3724999999995,3855.8470499999999,4103.6341499999999,4247.8424999999997,4071.8254499999994,3460.3321500000002,3715.6482000000001,3301.1549999999997,2669.7033000000001,3811.4455499999999,4291.761375,3864.541725,3889.4006250000002,4277.3680125000001,4556.2287374999996,4711.6080000000002,4511.6007749999999,3829.9189500000002,4107.4431750000003,3646.528875,2944.4357250000003,4201.4511000000002,4718.5726500000001,4244.88735,4268.9443499999998,4669.9834499999997,4948.4358000000002,5123.3985000000002,4912.57305,4165.8705,4463.8654499999993,3959.3812499999995,3195.5640749999998,4559.8335749999997,5117.4065250000003,4600.2849750000005,4624.3419749999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203]
[204,null,null,null,null,null,0,"Продажи",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,375593718.58294833,null,null,0,0,0,0,0,2411.64,7099.7652495000002,13176.404079299999,35640.548677799998,55870.563790799992,63565.724494799993,94612.537968299992,137266.55646363,170766.24785253004,200570.53398228003,234029.99009214001,235641.69693306001,288289.39142519998,277737.46463671559,253107.42372953132,411127.14107134292,509837.26647096139,499085.8313318697,543937.72526508092,645222.36325063556,737069.7065565784,829052.4796926562,857717.08707605628,771602.26539839106,881820.18780338613,819460.04749529681,714967.61518094386,1070556.0422329949,1273475.076393391,1216924.4552329844,1287327.7646798324,1490140.6131635837,1665320.0646109683,1785854.9724832103,1770379.0245127175,1548821.7342252382,1739960.5316740186,1599856.0353807881,1357683.7165603719,1987996.7977004582,2285693.4973388836,2109259.4103300418,2171421.1707452284,2454655.8687830335,2674374.9939026199,2827497.370632269,2769780.4815696422,2390932.1489761202,2610586.3828705074,2356009.0125985676,1960689.7728082866,2831514.5938986773,3222187.4509127,2939274.9572660495,2994067.1352897938,3367977.2125493065,3664358.4445411493,3823247.9947569985,3698366.7537212204,3170064.5243438254,3430406.7378310752,3086015.4764217497,2547477.0163997882,3657202.4882506384,4137707.8239125623,3752470.5966127748,3825044.4692425588,4284869.8730875859,4630767.9372639898,4814279.8723650873,4629793.9854166154,3945160.2143611102,4243005.1647968022,3798430.691617107,3120362.4715146343,4468119.0421610046,5038118.152579248,4550719.0739428345,4621630.3998722602,5142178.5656259945,5526650.9686018229,5721073.9281920874,5485426.2060402473,4662932.1322203195,5007180.0978551954,4479168.0423089815,3671498.6138190711,5241762.8453478692,5903724.8274576981,5317652.7475048173,5352194.8495710799,5948700.1798275188,6398989.0779832397,6617332.9008806758,6337893.439704976,5381601.8929005414,5771584.4556824099,5159045.2407408273,4222211.3581990646,6024848.0869525522,6768178.9045576323,6090517.6304499442,6125225.0350420419,6771535.6965033272,7246066.6155174971,7502528.3805675134,7195685.5191824911,6103500.0121362628,6540113.3589974828,5840808.1625883933,4777759.6683718525,6817358.9501241166,7652948.7018013336,6881562.0470173163,6917755.7423702413,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205]
[206,null,null,null,null,null,0,"Количество отмен",null,null,null,2,"шт",null,null,null,null,null,null,null,null,null,null,2893.0382850000033,null,null,0,0,0,0,0,4.2000000000000037E-2,8.8200000000000084E-2,0.16096500000000014,0.48658500000000038,0.59016000000000046,0.69822000000000062,1.1399400000000011,1.5085050000000013,1.8329250000000017,2.1237000000000017,2.491290000000002,2.2778100000000019,3.3498000000000032,2.2860000000000023,2.8441800000000024,4.6792200000000044,5.0253600000000045,4.8883200000000038,5.693280000000005,6.5475600000000052,7.3801800000000055,8.3016000000000076,8.1607200000000084,7.0605600000000059,9.5284200000000077,6.4242000000000044,7.5031200000000071,11.353080000000011,11.879160000000011,11.23074000000001,12.72168000000001,14.281380000000013,15.759840000000013,16.643100000000015,15.938820000000014,13.285710000000012,17.919120000000017,11.746800000000011,13.538640000000012,19.827660000000019,20.015160000000016,18.306840000000015,20.258040000000015,22.157250000000019,23.852385000000019,24.961500000000019,23.517060000000019,19.407270000000018,25.236420000000024,16.371000000000016,18.419220000000013,26.739780000000021,26.620680000000021,24.141780000000018,26.381160000000019,28.841370000000026,30.935835000000026,31.794900000000027,29.729820000000029,24.309570000000022,31.394910000000028,20.305800000000019,22.625460000000018,32.712840000000028,32.307120000000026,29.199780000000025,31.971600000000031,34.680660000000032,37.028040000000033,37.916100000000036,35.199180000000034,28.653930000000024,36.755190000000034,23.696100000000023,26.341830000000027,37.975770000000033,37.440180000000034,33.730410000000028,36.80832000000003,39.659400000000034,42.241140000000044,42.991200000000042,39.979080000000039,32.39730000000003,41.634720000000037,26.730000000000025,29.754720000000027,42.63108000000004,42.13050000000004,37.667190000000033,40.806120000000043,44.037810000000036,46.880505000000042,47.675700000000035,44.275860000000037,35.850510000000028,46.006830000000043,29.522700000000029,32.797590000000028,47.001360000000041,46.233960000000039,41.435220000000037,44.708880000000043,48.013860000000044,50.829480000000046,51.966600000000049,48.129120000000043,39.046860000000038,49.928220000000046,32.097600000000028,35.54538000000003,51.060270000000045,50.068860000000043,44.955570000000044,48.368280000000048,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3816079.9253736176,null,null,0,0,0,0,0,38.976000000000035,85.511680800000079,156.12622452000014,473.12063928000038,573.8401843200005,679.22430768000061,1106.698425120001,1494.0238529520016,1820.447047548002,2111.061573792002,2481.6272922720023,2272.2990827760023,3339.0110692800031,2314.4808497990416,2898.3157544629462,4768.8195506477805,5132.09441684794,4993.887772236676,5813.5333687418924,6812.0309878949774,7707.1657372644258,8669.7216377949972,8542.0796874449443,7393.7835395030306,9975.4407700401571,6831.267827069244,8034.7140243209615,12155.959850882788,12750.934483689192,12061.885303483874,13660.278389252771,15624.126529269142,17310.90729540748,18279.961207799864,17547.80069334797,14636.708241656794,19741.731600449555,13144.671119539049,15261.756765803508,22353.07518313473,22619.736077697602,20704.430139106684,22911.50559144267,25533.119240385106,27606.904373326106,28895.578359731298,27292.782435868095,22539.577473118301,29312.049518631844,19312.68758546832,21894.456268397229,31789.374634241183,31726.845153837574,28795.527694553988,31469.294521305554,35059.901379652161,37770.042017171756,38825.313229572326,36393.737314435333,29782.524710197133,38466.733777350913,25268.493065146416,28371.602054130009,41027.537216182551,40621.084132912016,36742.91671704223,40237.481156020505,44467.666163546855,47685.633319861488,48831.083555792495,45445.505591809793,37020.897813689488,47492.964301657332,31039.269764060838,34738.025499275158,50081.524561972008,49395.61342783818,44507.394444285477,48572.365852409057,53206.804500626342,56889.286166174898,57902.417596937004,53866.385442873507,43657.472071961027,56106.780548811184,36514.844772769182,40920.155217474385,58629.541732871352,57963.032631486974,51832.263600743288,56153.320826687668,61612.317835458525,65840.83970700817,66960.455975844248,62206.843659309721,50376.190729810158,64645.787919200782,42052.254176337563,47030.132383408309,67400.589661073696,66326.940460878264,59451.845100161881,64149.842861931611,70037.501869605287,74430.385639781976,76099.635118955746,70507.518243862491,57208.383039885273,73151.024831331772,47670.575206450369,53144.967565573163,76338.650490460568,74890.253579557539,67247.915672445,72358.488434618892,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209]
[210,null,null,null,null,null,0,"Натуральный поток продаж"]
[211,null,null,null,null,null,0,"Натуральный поток продаж","Сырье и материалы - 1",null,null,2,"шт",null,null,null,"учет",null,null,null,null,null,null,28494.142874999998,null,null,0,0,0,0,0,0.25987500000000002,0.74064375000000005,1.3565475,3.6675787500000001,5.7454650000000003,6.5354850000000004,9.7397437500000006,13.952317500000001,17.18701875,20.184862500000001,23.509035000000001,23.6315475,28.912950000000002,27.643275000000003,24.832170000000001,40.342995000000002,49.96134,48.850560000000002,53.261009999999999,62.424945000000001,70.571654999999993,79.388100000000009,82.013580000000005,73.678275000000014,84.224745000000013,77.650649999999999,66.762630000000001,99.982080000000011,118.75396500000001,113.30401499999999,119.87959500000001,137.111535,151.60216500000001,162.59264999999999,160.95246750000001,140.5886625,157.93272000000002,144.07470000000001,120.43498500000001,176.345235,202.44114000000002,186.50709000000001,191.99342250000001,214.44625124999999,231.07305374999999,244.26765,238.89417750000001,205.87074750000002,224.76514500000002,201.254625,164.95083,238.18360499999997,270.62194499999998,246.43723499999999,251.00138249999998,278.93905874999996,300.13669125000001,313.11225000000002,302.40614250000004,258.76719000000003,279.97967249999999,249.90322500000002,203.16136499999999,291.61538999999999,329.40715499999999,298.22215500000004,303.94237499999997,336.42526499999997,359.59126500000002,373.81905000000006,358.9460325,305.35460999999998,328.38027750000003,291.94728750000002,236.62287000000003,338.80943250000007,381.93383249999999,344.8845675,350.23725000000002,385.58470499999999,410.36341500000003,424.78425000000004,407.182545,346.03321500000004,371.56482000000005,330.1155,266.97032999999999,381.14455500000003,429.17613749999998,386.45417250000003,388.94006250000007,427.73680125000004,455.62287375000005,471.16079999999999,451.1600775,382.991895,410.74431750000002,364.65288750000002,294.44357250000002,420.14511000000005,471.85726500000004,424.48873500000002,426.89443500000004,466.99834500000003,494.84358000000003,512.33985000000007,491.25730499999997,416.58704999999998,446.38654500000001,395.93812500000001,319.55640749999998,455.98335750000007,511.74065250000001,460.02849750000001,462.43419750000004,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,0,"Натуральный поток продаж","Сырье и материалы - 2",null,null,2,"шт",null,null,null,"учет",null,null,null,null,null,null,56988.285749999995,null,null,0,0,0,0,0,0.51975000000000005,1.4812875000000001,2.713095,7.3351575000000002,11.490930000000001,13.070970000000001,19.479487500000001,27.904635000000003,34.3740375,40.369725000000003,47.018070000000002,47.263095,57.825900000000004,55.286550000000005,49.664340000000003,80.685990000000004,99.92268,97.701120000000003,106.52202,124.84989,141.14330999999999,158.77620000000002,164.02716000000001,147.35655000000003,168.44949000000003,155.3013,133.52526,199.96416000000002,237.50793000000002,226.60802999999999,239.75919000000002,274.22307000000001,303.20433000000003,325.18529999999998,321.90493500000002,281.177325,315.86544000000004,288.14940000000001,240.86997000000002,352.69047,404.88228000000004,373.01418000000001,383.98684500000002,428.89250249999998,462.14610749999997,488.53530000000001,477.78835500000002,411.74149500000004,449.53029000000004,402.50925000000001,329.90165999999999,476.36720999999994,541.24388999999996,492.87446999999997,502.00276499999995,557.87811749999992,600.27338250000003,626.22450000000003,604.81228500000009,517.53438000000006,559.95934499999998,499.80645000000004,406.32272999999998,583.23077999999998,658.81430999999998,596.44431000000009,607.88474999999994,672.85052999999994,719.18253000000004,747.63810000000012,717.892065,610.70921999999996,656.76055500000007,583.89457500000003,473.24574000000007,677.61886500000014,763.86766499999999,689.76913500000001,700.47450000000003,771.16940999999997,820.72683000000006,849.56850000000009,814.36509000000001,692.06643000000008,743.12964000000011,660.23099999999999,533.94065999999998,762.28911000000005,858.35227499999996,772.90834500000005,777.88012500000013,855.47360250000008,911.24574750000011,942.32159999999999,902.320155,765.98379,821.48863500000004,729.30577500000004,588.88714500000003,840.29022000000009,943.71453000000008,848.97747000000004,853.78887000000009,933.99669000000006,989.68716000000006,1024.6797000000001,982.51460999999995,833.17409999999995,892.77309000000002,791.87625000000003,639.11281499999996,911.96671500000014,1023.481305,920.05699500000003,924.86839500000008,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,null,null,null,null,null,0,"Натуральный поток продаж","Сырье и материалы - 3",null,null,2,"шт",null,null,null,"учет",null,null,null,null,null,null,284941.42875000002,null,null,0,0,0,0,0,2.5987499999999999,7.4064375,13.565474999999999,36.675787499999998,57.454650000000001,65.354849999999999,97.397437499999995,139.52317500000001,171.87018749999999,201.848625,235.09035,236.31547499999999,289.12950000000001,276.43275,248.32169999999999,403.42994999999996,499.61339999999996,488.50559999999996,532.61009999999999,624.24945000000002,705.71654999999998,793.88099999999997,820.13580000000002,736.78275000000008,842.24744999999996,776.50649999999996,667.62630000000001,999.82079999999996,1187.5396500000002,1133.04015,1198.7959499999999,1371.11535,1516.0216500000001,1625.9265,1609.5246750000001,1405.8866250000001,1579.3271999999999,1440.7470000000001,1204.3498500000001,1763.45235,2024.4114,1865.0708999999999,1919.934225,2144.4625125000002,2310.7305375000001,2442.6765,2388.9417750000002,2058.7074750000002,2247.6514499999998,2012.5462499999999,1649.5083,2381.8360499999999,2706.2194499999996,2464.3723499999996,2510.013825,2789.3905875,3001.3669124999997,3131.1224999999999,3024.0614249999999,2587.6719000000003,2799.7967250000002,2499.0322500000002,2031.6136499999998,2916.1538999999998,3294.0715500000001,2982.2215500000002,3039.4237499999999,3364.2526499999999,3595.9126499999998,3738.1904999999997,3589.460325,3053.5461000000005,3283.8027750000001,2919.4728749999999,2366.2287000000001,3388.094325,3819.3383249999997,3448.8456749999996,3502.3724999999995,3855.8470499999999,4103.6341499999999,4247.8424999999997,4071.8254499999994,3460.3321500000002,3715.6482000000001,3301.1549999999997,2669.7033000000001,3811.4455499999999,4291.761375,3864.541725,3889.4006250000002,4277.3680125000001,4556.2287374999996,4711.6080000000002,4511.6007749999999,3829.9189500000002,4107.4431750000003,3646.528875,2944.4357250000003,4201.4511000000002,4718.5726500000001,4244.88735,4268.9443499999998,4669.9834499999997,4948.4358000000002,5123.3985000000002,4912.57305,4165.8705,4463.8654499999993,3959.3812499999995,3195.5640749999998,4559.8335749999997,5117.4065250000003,4600.2849750000005,4624.3419749999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,215875.85027624998,null,null,0,0,0,0,0,1.9805625,5.6209781250000006,10.294830000000001,27.871779374999999,43.533607499999995,49.5398025,73.903033124999993,105.77376,130.27733437500001,152.97924374999999,178.18623000000002,178.94496375,219.35947500000003,209.03906250000003,188.37441000000001,306.08187749999996,378.47907000000004,370.04544000000004,403.72753500000005,473.0977575,534.82254749999993,601.63695000000007,621.22239000000002,557.88248250000004,638.83190249999996,587.19802500000003,506.34706499999999,758.3804100000001,899.56410749999998,858.20316749999995,908.63822249999987,1039.0475475000001,1148.8361175,1231.9272000000001,1219.09762125,1064.3792512499999,1197.9347399999999,1089.3703499999999,913.41636749999998,1337.4600074999998,1533.3199199999997,1412.5333049999999,1455.1441987500002,1624.9648218750001,1750.9371918750001,1850.7284999999997,1809.34412625,1558.5860587500001,1704.6659024999999,1521.6879375000001,1250.9456399999999,1806.4318724999996,2049.6300974999999,1866.3855974999997,1902.2962387499999,2113.6739681249996,2274.2270606249999,2372.1880500000002,2290.3434337499998,1958.9861025,2123.3937262499999,1889.5035375,1540.6793324999999,2211.6500550000001,2494.7840025,2258.5659974999999,2303.5465125000001,2549.1999824999998,2724.7055174999996,2832.0799499999998,2718.4946287500002,2311.6500224999995,2490.41847375,2207.3767312499999,1794.4278975000002,2569.5525712500003,2892.5838787500002,2611.9320637500005,2654.3856150000001,2921.6298375000001,3109.4064675000004,3218.1252749999999,3083.8533975,2619.5470875000001,2817.9621899999997,2495.9137500000002,2024.5935149999998,2890.5574725000001,3250.4189062500004,2926.6566862500003,2947.6550587500001,3241.0543668750001,3452.331931875,3569.462775,3416.9074762499995,2899.3270949999996,3115.0875037500005,2757.0386812500001,2232.9249862500001,3186.3393450000003,3573.6049575000002,3214.7419274999997,3235.2399225000004,3538.4979825,3749.4489600000002,3881.5238250000002,3720.5266274999999,3153.6880199999996,3385.3452524999998,2993.6091374999996,2423.3320912499998,3458.1703837499995,3875.6065387499998,3483.93040875,3504.53269125,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1490.1638034726566,null,null,0,0,0,0,0,1.2378515624999999E-2,3.5131113281250001E-2,6.4342687500000009E-2,0.17419862109375001,0.27208504687499996,0.30962376562499999,0.46189395703124997,0.66108599999999995,0.81423333984375001,0.95612027343749995,1.1136639375000001,1.1184060234375,1.3709967187500003,1.3709967187500003,1.3709967187500003,1.9130117343749997,2.3654941875000004,2.3654941875000004,2.5232970937500001,2.956860984375,3.3426409218749997,3.7602309375000003,3.8826399375,3.8826399375,3.9926993906249999,3.9926993906249999,3.9926993906249999,4.7398775625000003,5.6222756718750002,5.6222756718750002,5.678988890624999,6.4940471718750006,7.180225734375,7.6995450000000005,7.6995450000000005,7.6995450000000005,7.6995450000000005,7.6995450000000005,7.6995450000000005,8.3591250468749987,9.5832494999999973,9.5832494999999973,9.5832494999999973,10.156030136718751,10.94335744921875,11.567053124999997,11.567053124999997,11.567053124999997,11.567053124999997,11.567053124999997,11.567053124999997,11.567053124999997,12.810188109375,12.810188109375,12.810188109375,13.210462300781249,14.21391912890625,14.826175312500002,14.826175312500002,14.826175312500002,14.826175312500002,14.826175312500002,14.826175312500002,14.826175312500002,15.592400015625,15.592400015625,15.592400015625,15.932499890624999,17.029409484374998,17.700499687499999,17.700499687499999,17.700499687499999,17.700499687499999,17.700499687499999,17.700499687499999,17.700499687499999,18.078649242187502,18.078649242187502,18.078649242187502,18.260186484375001,19.433790421875003,20.113282968749999,20.113282968749999,20.113282968749999,20.113282968749999,20.113282968749999,20.113282968749999,20.113282968749999,20.315118164062504,20.315118164062504,20.315118164062504,20.315118164062504,21.577074574218749,22.30914234375,22.30914234375,22.30914234375,22.30914234375,22.30914234375,22.30914234375,22.30914234375,22.335030984375003,22.335030984375003,22.335030984375003,22.335030984375003,23.434056000000002,24.259523906250003,24.259523906250003,24.259523906250003,24.259523906250003,24.259523906250003,24.259523906250003,24.259523906250003,24.259523906250003,24.259523906250003,24.259523906250003,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219]
[220,null,null,null,null,null,0,"Себестоимость продаж",null,null,null,null,"руб."]
[221,null,null,null,null,null,0,"Себестоимость продаж","Сырье и материалы - 1",null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,20848642.622649226,null,null,0,0,0,0,0,129.9375,370.32187500000003,678.27375000000006,1833.7893750000003,2917.0374750000001,3365.7747749999999,5015.9680312500004,7185.4435125000009,8851.3146562500006,10395.2041875,12303.627546374999,12535.354371374999,15336.874327499998,14663.375223749998,13172.224576499997,21399.941697749997,26896.734172439999,26690.162938560003,29099.871837135004,34106.711437507503,38557.776426592507,43374.760174350005,45464.667436742398,41462.773809051374,47397.846258751721,43698.24533861324,37570.964121885147,56265.3559410624,67815.573526196866,65675.203551799161,69486.653260541963,79474.923906488519,87874.22974612542,94244.721908366948,94647.657043960469,83935.107662032737,94289.963506535758,86016.363203363362,71902.835210842837,105282.7164168481,122611.54705954983,114690.09785372205,118063.84633311261,131870.91997535521,142095.35490552062,150209.19945187462,149015.02764100942,130395.45178295218,142362.88051237466,127471.66884544207,104477.38817202739,150861.93234552286,173866.94500005929,160772.34786251286,163749.9364950335,181976.10188978509,195805.15311311872,204270.23366421921,200113.20119996511,173880.73253892624,188134.63387807651,167924.51866420973,136515.94303670479,195953.34954491205,224507.34306594348,206404.60397571779,210363.6651117155,232845.62339022366,248879.20431482492,258726.49526601756,251977.88397032919,217681.32977808453,234095.87783559714,208123.51176916817,168683.81648964403,241530.61847652527,276156.29537193058,253237.30731145578,257167.6046657819,283122.06934188789,301316.25484730763,311904.99603411881,303256.28102452791,261703.14273378975,281012.56442481943,249664.65665770369,201908.2889995891,288257.66878873686,329223.98326269689,301041.5043822056,302977.97219283244,333199.9996142686,354922.79578025185,367026.58718977473,356468.20467467711,307294.78001457325,329562.02555774333,292580.41830360785,236247.74837100029,337104.78168643417,383991.48553109937,350807.60028539033,352795.72805986844,385938.55440403812,408950.51977393834,423409.85399548197,411771.19446256955,354605.78340220032,379971.6061503269,337029.0771026687,272011.69652952551,388140.57159158716,441794.3934923287,403331.37747710687,405440.58223305066,0,0,0,0,0,0,0,0,0,0,0,0,0]
[222,null,null,null,null,null,0,"Себестоимость продаж","Сырье и материалы - 2",null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,8339457.0490596863,null,null,0,0,0,0,0,51.975000000000001,148.12875,271.30950000000001,733.51575000000003,1166.8149899999999,1346.3099099999999,2006.3872125000003,2874.1774050000004,3540.5258625000006,4158.0816750000004,4921.4510185500003,5014.1417485499996,6134.7497309999999,5865.3500894999997,5268.8898305999992,8559.9766790999984,10758.693668976,10676.065175423999,11639.948734854001,13642.684575003001,15423.110570637,17349.904069739998,18185.866974696961,16585.109523620547,18959.13850350069,17479.2981354453,15028.38564875406,22506.142376424963,27126.229410478751,26270.08142071966,27794.661304216781,31789.969562595412,35149.691898450168,37697.888763346782,37859.062817584185,33574.043064813101,37715.9854026143,34406.545281345345,28761.134084337133,42113.086566739235,49044.618823819932,45876.039141488829,47225.538533245046,52748.367990142076,56838.141962208254,60083.679780749851,59606.011056403775,52158.180713180875,56945.15220494986,50988.667538176829,41790.955268810962,60344.772938209149,69546.778000023711,64308.939145005133,65499.974598013396,72790.440755914024,78322.061245247489,81708.093465687678,80045.280479986046,69552.293015570496,75253.853551230612,67169.807465683902,54606.377214681925,78381.339817964807,89802.937226377369,82561.841590287106,84145.466044686182,93138.249356089451,99551.681725929957,103490.59810640701,100791.15358813167,87072.531911233818,93638.351134238852,83249.404707667272,67473.52659585762,96612.247390610108,110462.51814877224,101294.92292458232,102867.04186631276,113248.82773675518,120526.50193892306,124761.99841364753,121302.51240981117,104681.2570935159,112405.02576992777,99865.862663081469,80763.315599835638,115303.06751549474,131689.59330507874,120416.60175288223,121191.18887713298,133279.99984570744,141969.11831210076,146810.63487590989,142587.28186987084,122917.91200582932,131824.81022309733,117032.16732144312,94499.099348400108,134841.91267457366,153596.59421243976,140323.04011415615,141118.29122394737,154375.42176161523,163580.20790957534,169363.94159819279,164708.47778502782,141842.31336088013,151988.64246013077,134811.63084106747,108804.6786118102,155256.22863663486,176717.75739693147,161332.55099084275,162176.23289322027,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,null,null,null,0,"Себестоимость продаж","Сырье и материалы - 3",null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,8339457.0490596853,null,null,0,0,0,0,0,51.975000000000001,148.12875,271.30949999999996,733.51575000000003,1166.8149899999999,1346.3099099999999,2006.3872125000003,2874.1774050000004,3540.5258625000006,4158.0816750000004,4921.4510185500003,5014.1417485500006,6134.7497309999999,5865.3500894999997,5268.8898306000001,8559.9766791000002,10758.693668976,10676.065175423999,11639.948734853999,13642.684575003001,15423.110570637,17349.904069739998,18185.866974696961,16585.109523620547,18959.138503500686,17479.298135445297,15028.385648754058,22506.142376424956,27126.229410478743,26270.08142071966,27794.661304216777,31789.969562595405,35149.691898450168,37697.888763346775,37859.062817584185,33574.043064813093,37715.9854026143,34406.545281345338,28761.134084337129,42113.086566739228,49044.618823819925,45876.039141488822,47225.538533245039,52748.367990142069,56838.141962208247,60083.679780749851,59606.011056403775,52158.180713180875,56945.15220494986,50988.667538176829,41790.955268810954,60344.772938209149,69546.778000023711,64308.939145005133,65499.974598013388,72790.440755914024,78322.061245247489,81708.093465687663,80045.280479986017,69552.293015570482,75253.853551230597,67169.807465683887,54606.37721468191,78381.339817964792,89802.937226377369,82561.841590287106,84145.466044686182,93138.249356089451,99551.681725929957,103490.59810640701,100791.15358813167,87072.531911233818,93638.351134238852,83249.404707667258,67473.52659585762,96612.247390610108,110462.51814877224,101294.92292458229,102867.04186631273,113248.82773675515,120526.50193892303,124761.9984136475,121302.51240981117,104681.2570935159,112405.02576992777,99865.862663081469,80763.315599835638,115303.06751549474,131689.59330507874,120416.60175288224,121191.18887713298,133279.99984570744,141969.11831210076,146810.63487590989,142587.28186987084,122917.9120058293,131824.81022309733,117032.16732144311,94499.099348400108,134841.91267457366,153596.59421243973,140323.04011415615,141118.29122394737,154375.42176161523,163580.20790957531,169363.94159819279,164708.47778502782,141842.31336088013,151988.6424601308,134811.6308410675,108804.6786118102,155256.22863663486,176717.75739693147,161332.55099084272,162176.23289322027,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 производственных рабочих",null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,111707178.95947351,null,null,0,0,0,0,0,742.7109375,2107.8667968750001,3860.5612499999997,10451.917265624999,16325.102812499999,18577.425937499997,27713.637421874999,40333.440691406249,50319.620402343753,59088.232898437505,68824.431337499991,74422.167187499988,89968.995717187499,105330.37500000001,105330.37500000001,126400.4476875,147219.18749999997,147219.18749999997,159170.55238125002,185666.72689771873,212772.46524103126,239353.74009562496,253323.02812499998,253323.02812499998,279122.50156781252,304614.22781249997,304614.22781249997,334330.89879375004,363693.0965625,363693.0965625,377817.5203304062,419931.89872186497,470761.5915627834,504810.04255289998,515990.81155781256,515990.81155781256,553717.70125257655,590994.56840624998,590994.56840624998,620999.85129809054,650647.21829062491,650647.21829062491,650647.21829062491,681434.13416419644,739010.71320448979,781129.21187553159,796232.41459692165,796232.41459692165,824439.00367584114,852309.13244765613,852309.13244765613,877816.86922689911,903020.33876821853,903020.33876821853,903020.33876821853,929081.06560693542,988669.67642027116,1031256.0396484768,1040298.1383277391,1040298.1383277391,1065956.1032571143,1091308.0089626801,1091308.0089626801,1114481.3579209463,1137378.2852216586,1137378.2852216586,1137378.2852216586,1158970.434415974,1220040.3302010421,1268119.3380942133,1276831.8376925865,1276831.8376925865,1295835.4598478526,1314612.3986374494,1314612.3986374494,1337112.6872692839,1359344.5827961667,1359344.5827961667,1359344.5827961667,1379857.0925505608,1439977.0362294174,1484208.0642696461,1489004.4455140603,1489004.4455140603,1512023.1529582911,1534767.2833753543,1534767.2833753543,1552435.8377288056,1569893.6339786372,1569893.6339786372,1569893.6339786372,1593583.3289153746,1654032.8151339306,1695633.243748806,1700573.516430553,1700573.516430553,1723637.6349302859,1746426.6347202803,1746426.6347202803,1764786.5332462916,1782927.4270185134,1782927.4270185134,1782927.4270185134,1809831.8018922228,1861334.1750612976,1899190.574720369,1912267.4233877417,1912267.4233877417,1931538.0589006655,1950578.8259979279,1950578.8259979279,1973476.5495168758,1996101.1391568701,1996101.1391568701,1996101.1391568701,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6,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,120,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,"*",10000,null,0]
[236,null,null,null,null,null,0,"Прочие производственные расходы","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.2,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,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Продукт - 3",null,null,3,"шт",null,null,null,null,null,null,null,null,null,null,94856.059500000018,null,null,0,0,0,0,0,1.05,3.7800000000000002,6.1109999999999989,20.88,20.574000000000002,25.271999999999998,41.283000000000001,53.58,62.699999999999996,74.13,85.536000000000001,75.599999999999994,121.32,65.069999999999993,100.422,167.33999999999997,162.59399999999999,156.91199999999998,188.51399999999995,213.69299999999998,238.26,268.8,253.90799999999999,212.982,317.58,169.86,247.12799999999999,375.17999999999995,363.20399999999995,340.56,401.11199999999997,444.42899999999992,487.65,509.48999999999995,475.71299999999997,383.92199999999991,582.6,300.12,437.76599999999991,643.02,598.64400000000001,546.24,633.77100000000007,685.73850000000004,739.47,772.16999999999985,710.82899999999995,569.35199999999998,831,425.4,607.9079999999999,888.24,815.29199999999992,739.94399999999996,848.31299999999999,924.28349999999989,990.56999999999982,1012.53,927.15300000000002,736.49099999999987,1069.0199999999998,545.49,772.8839999999999,1126.08,1025.298,928.07999999999993,1069.4699999999998,1146.6689999999999,1226.07,1243.7099999999998,1132.1369999999999,892.899,1288.7099999999998,653.17499999999995,922.88699999999994,1336.05,1212.327,1091.136,1250.9639999999997,1331.9189999999999,1419.6599999999999,1430.6399999999996,1303.452,1021.482,1476.8999999999999,743.4,1053.1079999999999,1512.51,1377.135,1227.576,1396.8989999999999,1492.9155000000001,1588.05,1599.03,1453.059,1137.8429999999998,1640.9699999999998,825.97500000000002,1166.6759999999999,1677.6599999999999,1518.8040000000001,1358.8320000000001,1536.624,1632.423,1727.1599999999999,1753.2,1585.8179999999998,1245.7619999999999,1788.48,902.51999999999987,1269.1769999999999,1828.5899999999997,1649.6189999999999,1478.7119999999998,1667.4390000000001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,62840094.587020181,null,null,0,0,0,0,0,371.28,1842.7197600000002,2876.5346399999999,10037.19168,9725.3654399999996,11994.573311999999,19272.591144000002,25847.006774399993,29955.030336,35751.323462399996,41162.348145599994,36731.530079999997,58424.369471999998,32122.103966207997,49239.467111116806,82218.694346495991,79856.307805939185,76947.040881561581,92078.826128755187,106855.7146238085,118756.90554845183,134123.21640529917,126944.05178192024,106313.20308899942,158181.89047981057,86590.495927512573,125749.57455779603,190736.4065846907,185481.38296360639,173788.11263973516,204273.81689129435,231783.02649042333,253894.66881797192,265188.43819070741,248427.27099705653,200589.49688386673,304424.94591939281,160864.58746938338,234340.49961349723,344589.60031646612,322146.00999384339,294241.43935442116,341354.91066585114,378765.19256945705,408804.44323405443,427583.98725825967,395671.51756979601,317091.79662170686,463137.73809634714,243233.55741029029,347805.97752974305,508839.93607850978,469376.83026158711,426571.72934280679,489293.41505011497,547554.66192635405,587073.95392090536,601018.46992921655,552958.35496829078,439883.13360912318,638799.61240823043,334383.61696092493,474327.96965291112,691960.83986080962,633466.1502962641,573940.22796372382,662223.10626190715,727659.00145775196,778632.36235000181,789961.06915004563,723033.72769135609,570323.92153333139,823888.93159510184,427815.68597744458,604877.82652039931,875766.30741363717,798426.80763798591,718770.01752605243,824527.11589850904,899810.84938174521,959159.38699114136,966973.91024082527,884805.91211497423,693675.95097304287,1003006.6374240903,517246.27317407069,732778.40939763444,1052589.4150336487,960921.63342580292,857161.03745324246,975435.84796925727,1066925.1908212495,1134762.8944220636,1143012.5238205206,1041057.3680604583,815503.46232484863,1175750.497669809,605419.46991407662,854983.31513279153,1229870.1698510337,1116495.1425735778,999232.79867395386,1129987.5328309753,1228019.2041165128,1299299.788772614,1319406.1138513738,1196535.0672354172,939969.76507286355,1349479.2211364596,696301.73356449953,979287.83527274011,1410518.0489349139,1276519.7251552655,1143933.6877369164,1290715.802270548,0,0,0,0,0,0,0,0,0,0,0,0,0]
[259]
[260,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента"]
[261,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Сырье и материалы - 1",null,null,null,"шт // %",null,null,"*",0.05,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[262,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Сырье и материалы - 2",null,null,null,"шт // %",null,null,"*",0.1,null,0,0,null,null,null,1,"*",null,0.7,0.3]
[263,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Сырье и материалы - 3",null,null,null,"шт // %",null,null,"*",1,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","Сырье и материалы - 1",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,4742.8029750000005,null,null,0,0,0,0,0,5.2500000000000005E-2,0.18900000000000003,0.30554999999999999,1.044,1.0287000000000002,1.2636000000000001,2.0641500000000002,2.6790000000000003,3.1349999999999998,3.7065000000000001,4.2768000000000006,3.78,6.0659999999999998,3.2534999999999998,5.0211000000000006,8.3669999999999991,8.1296999999999997,7.8455999999999992,9.4256999999999973,10.68465,11.913,13.440000000000001,12.695399999999999,10.649100000000001,15.879,8.4930000000000003,12.356400000000001,18.758999999999997,18.1602,17.028000000000002,20.055599999999998,22.221449999999997,24.3825,25.474499999999999,23.78565,19.196099999999998,29.130000000000003,15.006,21.888299999999997,32.151000000000003,29.932200000000002,27.312000000000001,31.688550000000006,34.286925000000004,36.973500000000001,38.608499999999992,35.541449999999998,28.467600000000001,41.550000000000004,21.27,30.395399999999995,44.412000000000006,40.764600000000002,36.997199999999999,42.415649999999999,46.214174999999997,49.528499999999994,50.6265,46.357650000000007,36.824549999999995,53.450999999999993,27.274500000000003,38.644199999999998,56.304000000000002,51.264900000000004,46.403999999999996,53.473499999999994,57.333449999999999,61.3035,62.18549999999999,56.606850000000001,44.644950000000001,64.43549999999999,32.658749999999998,46.144350000000003,66.802499999999995,60.616350000000004,54.556800000000003,62.548199999999987,66.595950000000002,70.98299999999999,71.531999999999982,65.172600000000003,51.074100000000001,73.844999999999999,37.17,52.6554,75.625500000000002,68.856750000000005,61.378800000000005,69.844949999999997,74.645775,79.402500000000003,79.95150000000001,72.652950000000004,56.892149999999994,82.04849999999999,41.298750000000005,58.333799999999997,83.882999999999996,75.940200000000004,67.941600000000008,76.83120000000001,81.62115,86.358000000000004,87.660000000000011,79.290899999999993,62.2881,89.424000000000007,45.125999999999998,63.458849999999998,91.42949999999999,82.480950000000007,73.935599999999994,83.371950000000012,0,0,0,0,0,0,0,0,0,0,0,0,0]
[270,null,null,null,null,null,0,"Натуральный поток решений о покупке","Сырье и материалы - 2",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,9485.605950000001,null,null,0,0,0,0,0,0.10500000000000001,0.37800000000000006,0.61109999999999998,2.0880000000000001,2.0574000000000003,2.5272000000000001,4.1283000000000003,5.3580000000000005,6.27,7.4130000000000003,8.5536000000000012,7.56,12.132,6.5069999999999997,10.042200000000001,16.733999999999998,16.259399999999999,15.691199999999998,18.851399999999995,21.369299999999999,23.826000000000001,26.880000000000003,25.390799999999999,21.298200000000001,31.757999999999999,16.986000000000001,24.712800000000001,37.517999999999994,36.320399999999999,34.056000000000004,40.111199999999997,44.442899999999995,48.765000000000001,50.948999999999998,47.571300000000001,38.392199999999995,58.260000000000005,30.012,43.776599999999995,64.302000000000007,59.864400000000003,54.624000000000002,63.377100000000013,68.573850000000007,73.947000000000003,77.216999999999985,71.082899999999995,56.935200000000002,83.100000000000009,42.54,60.79079999999999,88.824000000000012,81.529200000000003,73.994399999999999,84.831299999999999,92.428349999999995,99.056999999999988,101.253,92.715300000000013,73.64909999999999,106.90199999999999,54.549000000000007,77.288399999999996,112.608,102.52980000000001,92.807999999999993,106.94699999999999,114.6669,122.607,124.37099999999998,113.2137,89.289900000000003,128.87099999999998,65.317499999999995,92.288700000000006,133.60499999999999,121.23270000000001,109.11360000000001,125.09639999999997,133.1919,141.96599999999998,143.06399999999996,130.34520000000001,102.1482,147.69,74.34,105.3108,151.251,137.71350000000001,122.75760000000001,139.68989999999999,149.29155,158.80500000000001,159.90300000000002,145.30590000000001,113.78429999999999,164.09699999999998,82.597500000000011,116.66759999999999,167.76599999999999,151.88040000000001,135.88320000000002,153.66240000000002,163.2423,172.71600000000001,175.32000000000002,158.58179999999999,124.5762,178.84800000000001,90.251999999999995,126.9177,182.85899999999998,164.96190000000001,147.87119999999999,166.74390000000002,0,0,0,0,0,0,0,0,0,0,0,0,0]
[271,null,null,null,null,null,0,"Натуральный поток решений о покупке","Сырье и материалы - 3",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,94856.059500000018,null,null,0,0,0,0,0,1.05,3.7800000000000002,6.1109999999999989,20.88,20.574000000000002,25.271999999999998,41.283000000000001,53.58,62.699999999999996,74.13,85.536000000000001,75.599999999999994,121.32,65.069999999999993,100.422,167.33999999999997,162.59399999999999,156.91199999999998,188.51399999999995,213.69299999999998,238.26,268.8,253.90799999999999,212.982,317.58,169.86,247.12799999999999,375.17999999999995,363.20399999999995,340.56,401.11199999999997,444.42899999999992,487.65,509.48999999999995,475.71299999999997,383.92199999999991,582.6,300.12,437.76599999999991,643.02,598.64400000000001,546.24,633.77100000000007,685.73850000000004,739.47,772.16999999999985,710.82899999999995,569.35199999999998,831,425.4,607.9079999999999,888.24,815.29199999999992,739.94399999999996,848.31299999999999,924.28349999999989,990.56999999999982,1012.53,927.15300000000002,736.49099999999987,1069.0199999999998,545.49,772.8839999999999,1126.08,1025.298,928.07999999999993,1069.4699999999998,1146.6689999999999,1226.07,1243.7099999999998,1132.1369999999999,892.899,1288.7099999999998,653.17499999999995,922.88699999999994,1336.05,1212.327,1091.136,1250.9639999999997,1331.9189999999999,1419.6599999999999,1430.6399999999996,1303.452,1021.482,1476.8999999999999,743.4,1053.1079999999999,1512.51,1377.135,1227.576,1396.8989999999999,1492.9155000000001,1588.05,1599.03,1453.059,1137.8429999999998,1640.9699999999998,825.97500000000002,1166.6759999999999,1677.6599999999999,1518.8040000000001,1358.8320000000001,1536.624,1632.423,1727.1599999999999,1753.2,1585.8179999999998,1245.7619999999999,1788.48,902.51999999999987,1269.1769999999999,1828.5899999999997,1649.6189999999999,1478.7119999999998,1667.4390000000001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Сырье и материалы - 1",null,null,3,"кол-во периодов",null,null,"*",3,null,0]
[276,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Сырье и материалы - 2",null,null,3,"кол-во периодов",null,null,"*",3,null,0]
[277,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Сырье и материалы - 3",null,null,3,"кол-во периодов",null,null,"*",3,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","Сырье и материалы - 1",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,3488620.8991278997,null,null,0,0,0,0,0,26.250000000000004,94.500000000000014,152.77500000000001,522,529.78050000000007,650.75400000000002,1063.0372500000001,1379.6850000000002,1614.5249999999999,1908.8475000000001,2268.6285600000001,2005.1009999999997,3217.7096999999994,1725.8190749999997,2663.4424949999998,4438.2751499999986,4441.7713459500001,4286.5494755999998,5149.8584419499994,5837.7027702750001,6508.8283755000002,7343.1254400000016,7144.3922732369983,5992.8279342854994,8935.9771969949979,4779.4731616649997,6953.6185299419994,10556.709883394997,10526.324522051429,9870.0594685902015,11624.968562265538,12880.375439176865,14133.000058309874,14765.963702877674,14200.655003467504,11460.573644700167,17391.371698944884,8958.9743808570875,13067.887441057854,19194.987692851941,18406.415257335149,16795.157506242027,19486.459739104637,21084.296491641308,22736.370681643217,23741.792566628043,22511.422754566938,18030.951984455049,26317.148440827721,13472.099815557294,19251.991665904567,28129.896427293403,26594.27846476281,24136.477218383661,27671.401347343446,30149.508126395936,32311.729317643367,33028.049795565625,31150.402571451021,24744.557953488289,35916.837196161323,18327.323644210628,25967.286673325056,37833.933911295724,35481.305479650815,32116.994268548584,37009.914943091811,39681.451707743232,42429.190546978025,43039.637683967499,40353.916328784304,31826.511752601655,45934.807812188468,23281.784181643816,32895.404689470233,47622.195821770918,44508.576780689858,40059.250049017144,45927.070207855548,48899.198877167342,52120.464290966171,52523.576795308625,49289.702551046103,38627.079433111212,55848.594115962835,28111.480036432236,39823.008499067902,57195.177118515101,53638.286456512345,47813.085235027502,54408.078157054777,58147.842618455965,61853.253898321098,62280.915954178017,58293.328342261113,45647.599719587022,65831.878134198414,33136.185025865518,46804.31223855041,67303.795115461777,62758.7898821216,56148.55634637719,63495.133502298675,67453.662260398705,71368.307913861921,72444.31172247084,67493.724807733524,53020.660380908608,76119.18703415856,38411.997160755935,54017.222134131916,77826.301786316864,72315.422544274828,64823.261068943619,73096.609490920688,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Сырье и материалы - 2",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1395448.3596511597,null,null,0,0,0,0,0,10.500000000000002,37.800000000000004,61.11,208.8,211.91220000000004,260.30160000000001,425.21490000000006,551.87400000000002,645.80999999999995,763.53899999999999,907.45142400000009,802.04039999999986,1287.0838799999999,690.32762999999989,1065.376998,1775.3100599999996,1776.7085383799999,1714.6197902399999,2059.9433767799992,2335.0811081100001,2603.5313501999999,2937.2501760000005,2857.7569092947997,2397.1311737142,3574.3908787979994,1911.789264666,2781.4474119767997,4222.6839533579987,4210.5298088205718,3948.0237874360801,4649.987424906215,5152.1501756707457,5653.2000233239496,5906.3854811510691,5680.262001387001,4584.2294578800665,6956.5486795779543,3583.5897523428343,5227.1549764231413,7677.9950771407757,7362.566102934059,6718.0630024968104,7794.5838956418547,8433.718596656523,9094.5482726572864,9496.7170266512167,9004.5691018267753,7212.3807937820193,10526.859376331089,5388.8399262229177,7700.7966663618272,11251.958570917361,10637.711385905124,9654.5908873534645,11068.560538937378,12059.803250558372,12924.691727057345,13211.219918226248,12460.161028580407,9897.8231813953153,14366.734878464529,7330.9294576842512,10386.914669330023,15133.573564518289,14192.522191860326,12846.797707419431,14803.965977236725,15872.580683097291,16971.676218791206,17215.855073586998,16141.566531513723,12730.604701040662,18373.923124875386,9312.7136726575263,13158.161875788095,19048.878328708368,17803.430712275946,16023.700019606858,18370.82808314222,19559.679550866938,20848.18571638647,21009.430718123451,19715.881020418441,15450.831773244485,22339.437646385133,11244.592014572896,15929.203399627162,22878.070847406038,21455.314582604937,19125.234094011001,21763.231262821912,23259.137047382384,24741.30155932844,24912.366381671207,23317.331336904444,18259.03988783481,26332.751253679362,13254.474010346208,18721.724895420164,26921.518046184709,25103.51595284864,22459.422538550876,25398.053400919467,26981.464904159478,28547.323165544771,28977.724688988335,26997.489923093406,21208.264152363445,30447.674813663423,15364.798864302375,21606.888853652767,31130.520714526741,28926.169017709934,25929.304427577448,29238.643796368273,0,0,0,0,0,0,0,0,0,0,0,0,0]
[283,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Сырье и материалы - 3",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,2790896.7193023195,null,null,0,0,0,0,0,21,75.600000000000009,122.21999999999997,417.59999999999997,423.82440000000008,520.60320000000002,850.42980000000011,1103.748,1291.6199999999999,1527.078,1814.9028479999999,1604.0808,2574.1677599999998,1380.6552599999998,2130.7539959999999,3550.6201199999996,3553.4170767599999,3429.2395804799994,4119.8867535599993,4670.1622162199992,5207.0627003999998,5874.500352,5715.5138185895985,4794.2623474283992,7148.7817575959989,3823.5785293319996,5562.8948239535985,8445.3679067159974,8421.0596176411418,7896.0475748721592,9299.97484981243,10304.300351341491,11306.400046647897,11812.770962302136,11360.524002774002,9168.4589157601313,13913.097359155907,7167.1795046856687,10454.309952846281,15355.99015428155,14725.132205868118,13436.126004993619,15589.167791283708,16867.437193313046,18189.096545314573,18993.434053302433,18009.138203653551,14424.761587564037,21053.718752662178,10777.679852445835,15401.593332723654,22503.917141834721,21275.422771810245,19309.181774706929,22137.121077874755,24119.606501116745,25849.38345411469,26422.439836452497,24920.322057160811,19795.646362790627,28733.469756929055,14661.858915368499,20773.829338660042,30267.14712903657,28385.044383720651,25693.595414838866,29607.93195447345,31745.161366194581,33943.352437582413,34431.710147173995,32283.133063027442,25461.209402081324,36747.846249750772,18625.427345315053,26316.323751576187,38097.756657416743,35606.861424551884,32047.40003921371,36741.656166284432,39119.359101733862,41696.371432772939,42018.861436246894,39431.762040836882,30901.66354648897,44678.875292770266,22489.184029145792,31858.406799254324,45756.141694812082,42910.629165209873,38250.468188022001,43526.462525643823,46518.274094764769,49482.60311865688,49824.732763342407,46634.662673808889,36518.079775669619,52665.502507358724,26508.948020692413,37443.449790840328,53843.036092369417,50207.03190569728,44918.845077101752,50796.106801838927,53962.929808318957,57094.646331089527,57955.449377976664,53994.979846186812,42416.528304726889,60895.349627326847,30729.597728604745,43213.777707305533,62261.04142905349,57852.338035419853,51858.608855154889,58477.287592736538,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Сырье и материалы - 1",null,null,3,"шт",null,null,null,"списание",null,null,null,null,null,null,4670.6134760999994,null,null,0,0,0,0,0,3.6382499999999998E-2,0.14656950000000002,0.26787915000000001,0.81424034999999995,1.0229571,1.1811986999999999,1.8057451500000001,2.4695995499999999,2.9682179999999998,3.4996995000000002,4.0646529000000005,3.8897496,5.3263980000000002,4.0562774999999993,4.4459117999999993,7.289597699999999,8.1188810999999994,7.8515216999999993,8.8621532999999957,10.203895349999998,11.429050049999999,12.852081,12.789592199999998,11.150360099999999,14.166929699999999,10.601711999999999,11.085406200000001,16.6698378,18.156441599999997,17.1939834,18.955846799999996,21.355978049999997,23.49684315,24.895430999999999,24.049381949999997,20.367235349999998,25.888331700000002,19.050768000000001,19.6253739,28.781468099999998,30.291861599999997,27.817079400000004,30.071829150000003,33.172338375000002,35.805852225000002,37.736819999999994,36.096949349999996,30.283857449999996,37.2490272,27.080459999999999,27.381202199999993,39.804949800000003,41.440231799999999,37.746145800000001,40.382213849999999,44.623871324999996,48.048860474999991,49.794128999999998,47.16192195,39.28763519999999,47.978434349999993,34.776175499999994,34.880957099999996,50.495999399999995,52.248863699999994,47.383647299999993,50.839123499999992,55.613710349999998,59.511360150000002,61.301690999999991,57.697640550000003,47.751184799999997,57.913351649999989,41.769857249999994,41.677683299999998,59.999004449999994,61.847473049999998,55.810918350000001,59.549272199999983,64.727808749999994,68.970216149999999,70.653626999999986,66.409615799999997,54.7506135,66.343592699999988,47.690775000000002,47.529682199999989,68.047125300000005,70.178501250000011,62.985963150000003,66.63205395,72.473472224999981,77.195727675000001,78.988932000000005,74.094089850000003,61.004186099999998,73.756579049999985,52.988438249999994,52.691052149999997,75.456057599999994,77.539809600000012,69.637768200000011,73.422676800000005,79.382323349999993,84.087575550000011,86.396706000000009,80.983613699999992,66.715050599999984,80.470397700000007,57.831246,57.379405049999995,82.207921949999999,84.31385985,75.734212949999986,79.73563455,0,0,0,0,0,0,0,0,0,0,0,0,0]
[294,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Сырье и материалы - 2",null,null,3,"шт",null,null,null,"списание",null,null,null,null,null,null,9341.2269521999988,null,null,0,0,0,0,0,7.2764999999999996E-2,0.29313900000000004,0.53575830000000002,1.6284806999999999,2.0459141999999999,2.3623973999999999,3.6114903000000003,4.9391990999999997,5.9364359999999996,6.9993990000000004,8.1293058000000009,7.7794992000000001,10.652796,8.1125549999999986,8.8918235999999986,14.579195399999998,16.237762199999999,15.703043399999999,17.724306599999991,20.407790699999996,22.858100099999998,25.704162,25.579184399999995,22.300720199999997,28.333859399999998,21.203423999999998,22.170812400000003,33.3396756,36.312883199999995,34.387966800000001,37.911693599999992,42.711956099999995,46.9936863,49.790861999999997,48.098763899999994,40.734470699999996,51.776663400000004,38.101536000000003,39.250747799999999,57.562936199999996,60.583723199999994,55.634158800000009,60.143658300000006,66.344676750000005,71.611704450000005,75.473639999999989,72.193898699999991,60.567714899999991,74.498054400000001,54.160919999999997,54.762404399999987,79.609899600000006,82.880463599999999,75.492291600000001,80.764427699999999,89.247742649999992,96.097720949999982,99.588257999999996,94.3238439,78.57527039999998,95.956868699999987,69.552350999999987,69.761914199999993,100.99199879999999,104.49772739999999,94.767294599999985,101.67824699999998,111.2274207,119.0227203,122.60338199999998,115.39528110000001,95.502369599999994,115.82670329999998,83.539714499999988,83.355366599999996,119.99800889999999,123.6949461,111.6218367,119.09854439999997,129.45561749999999,137.9404323,141.30725399999997,132.81923159999999,109.501227,132.68718539999998,95.381550000000004,95.059364399999978,136.09425060000001,140.35700250000002,125.97192630000001,133.2641079,144.94694444999996,154.39145535,157.97786400000001,148.18817970000001,122.0083722,147.51315809999997,105.97687649999999,105.38210429999999,150.91211519999999,155.07961920000002,139.27553640000002,146.84535360000001,158.76464669999999,168.17515110000002,172.79341200000002,161.96722739999998,133.43010119999997,160.94079540000001,115.662492,114.75881009999999,164.4158439,168.6277197,151.46842589999997,159.4712691,0,0,0,0,0,0,0,0,0,0,0,0,0]
[295,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Сырье и материалы - 3",null,null,3,"шт",null,null,null,"списание",null,null,null,null,null,null,93412.269521999959,null,null,0,0,0,0,0,0.72765000000000002,2.9313899999999999,5.3575829999999991,16.284806999999997,20.459141999999996,23.623973999999997,36.114902999999998,49.391990999999997,59.364359999999991,69.993989999999997,81.293058000000002,77.794991999999993,106.52795999999998,81.12554999999999,88.918235999999993,145.79195399999998,162.37762199999997,157.03043399999999,177.24306599999997,204.07790699999995,228.58100099999996,257.04161999999997,255.79184399999997,223.00720199999998,283.338594,212.03423999999998,221.70812399999997,333.39675599999998,363.12883199999993,343.87966799999998,379.11693599999995,427.11956099999992,469.9368629999999,497.90861999999998,480.98763899999994,407.34470699999986,517.76663399999995,381.01536000000004,392.50747799999994,575.62936200000001,605.83723199999997,556.341588,601.43658300000004,663.44676749999996,716.11704450000002,754.73639999999989,721.93898699999988,605.67714899999999,744.98054400000001,541.60919999999987,547.62404399999991,796.09899599999983,828.80463599999985,754.92291599999987,807.64427699999999,892.47742649999998,960.97720949999984,995.88257999999985,943.23843899999986,785.75270399999977,959.56868699999961,695.52350999999987,697.61914200000001,1009.9199879999998,1044.9772740000001,947.67294600000002,1016.7824699999999,1112.2742069999997,1190.2272029999999,1226.0338199999999,1153.9528109999997,955.02369599999997,1158.2670329999996,835.39714499999991,833.55366599999979,1199.9800889999999,1236.9494609999999,1116.2183669999999,1190.9854439999997,1294.5561749999997,1379.4043229999997,1413.0725399999994,1328.1923159999999,1095.0122699999999,1326.871854,953.81549999999993,950.59364399999993,1360.9425059999996,1403.570025,1259.7192629999997,1332.6410789999998,1449.4694445,1543.9145535,1579.7786399999998,1481.8817969999998,1220.0837219999999,1475.1315809999996,1059.768765,1053.8210429999999,1509.1211519999997,1550.796192,1392.7553640000001,1468.453536,1587.6464669999998,1681.7515109999997,1727.9341199999999,1619.6722739999998,1334.3010119999999,1609.4079539999998,1156.62492,1147.5881009999998,1644.1584389999996,1686.2771969999997,1514.6842589999997,1594.7126909999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7550454.9936591936,null,null,0,0,0,0,0,40.02075,161.22645,294.66706499999998,895.66438500000004,1148.7781503000001,1338.2981271000001,2045.9092549500001,2798.0562901499998,3362.9909939999998,3965.1595334999997,4705.9920590759994,4539.298885704,6215.8532020199982,4733.6352797249983,5188.3346114819997,8506.8876199229981,9671.8935770453681,9437.5267279434884,10652.305607954007,12265.079149531393,13737.714731384982,15448.197506375702,15690.338622273128,13804.811379944727,17539.504606800718,13125.552282790988,13724.394574581482,20638.254235688113,22946.188604129897,21925.793108521022,24172.523926806876,27233.174853153349,29963.209200857396,31746.690499506971,31298.399301746824,26751.498557975538,34003.224111658456,25022.374609145299,25777.095053088819,37803.235890509262,40604.425659842615,37632.648863159375,40683.012432817464,44877.571224687308,48440.350068871674,51052.68155046679,49833.802394647515,42198.953023334201,51904.548539528871,37735.188170035486,38154.256513323242,55466.091447553561,58925.711272970875,54175.174716023743,57958.592708651689,64046.433729857446,68962.151127466175,71467.048654467522,69072.431496856792,58079.22609607433,70926.904156076795,51409.899051935325,51564.798531278604,74648.640753512038,78815.490751916252,72149.05446223302,77410.560377307411,84680.619697441507,90615.404453762108,93341.464716372284,89645.680097568897,74889.94874724414,90827.650769612461,65509.211587818099,65364.651773852383,94098.657173971791,98974.118909784884,90156.236693234285,96195.125220924354,104560.46628194214,111413.59640434815,114132.95654984482,109465.98558737955,91096.736950574879,110385.70029079181,79350.233858914697,79082.199813483749,113220.12078817908,119148.26026083648,107943.08612000808,114191.62585081268,124202.43912391755,132295.27126027946,135368.40056090278,129568.35887507119,107683.19127131578,130193.42306017704,93533.976863319811,93009.037734794489,133193.30364970188,139658.35078272529,126610.68231466493,133492.1472543274,144327.57371260578,152882.34516641838,157080.65004299639,150236.04612133297,124935.69860610634,150695.01204516384,108299.20767940769,107453.05581053544,153948.83264586047,161103.79879818083,146080.44091614062,153798.60961230542,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Сырье и материалы - 1",null,null,3,"руб.",null,null,null,"списание",null,null,null,null,null,null,3432024.9971178165,null,null,0,0,0,0,0,18.19125,73.284750000000003,133.93957499999999,407.12017499999996,522.17188650000003,608.31733050000003,929.95875224999997,1271.84376825,1528.6322699999998,1802.3452424999998,2139.08729958,2063.31767532,2825.3878190999994,2151.6523998749994,2358.3339143099993,3866.7670999649986,4396.3152622933494,4289.7848763379498,4841.9570945245496,5575.0359770597242,6244.4157869931751,7021.9079574435009,7131.9721010332405,6274.9142636112401,7972.502094000326,5966.1601285413581,6238.3611702643102,9381.0246525855055,10430.085729149954,9966.2695947822831,10987.510875821306,12378.715842342432,13619.640545844271,14430.313863412261,14226.545137157649,12159.772071807063,15456.010959844753,11373.806640520592,11716.861387767647,17183.289041140575,18456.557118110282,17105.749483254262,18492.278378553394,20398.896011221503,22018.340940396218,23205.76434112127,22651.728361203415,19181.342283333728,23592.976608876761,17152.358259107037,17342.84386969238,25211.859748887982,26784.414214986766,24625.079416374429,26344.814867568952,29112.015331753388,31346.432330666445,32485.02211566706,31396.559771298547,26399.648225488338,32239.501889125819,23368.135932697878,23438.544786944818,33931.200342505472,35825.223069052838,32795.024755560466,35186.618353321552,38491.190771564325,41188.820206255506,42427.938507441948,40748.036407985863,34040.88579420188,41285.2958043693,29776.914358099137,29711.205351751083,42772.116897259904,44988.235868084033,40980.107587833765,43725.056918601986,47527.484673610066,50642.543820158258,51878.61661356582,49757.266176081604,41407.607704806767,50175.318313996271,36068.288117688498,35946.454460674431,51463.69126735413,54158.300118562038,49065.03914545822,51905.284477642126,56455.654147235247,60134.214209217942,61531.091164046724,58894.708579577811,48946.905123325356,59178.828663716842,42515.444028781727,42276.835333997493,60542.410749864481,63481.068537602412,57550.310143029506,60678.248751967003,65603.442596638997,69491.975075644717,71400.295474089275,68289.111873333168,56788.95391186652,68497.73274780174,49226.912581548946,48842.298095697923,69976.742111754749,73228.99945371857,66400.200416427557,69908.458914684292,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Сырье и материалы - 2",null,null,3,"руб.",null,null,null,"списание",null,null,null,null,null,null,1372809.9988471258,null,null,0,0,0,0,0,7.2765000000000004,29.3139,53.575829999999996,162.84807000000001,208.86875460000002,243.32693220000002,371.98350090000002,508.73750729999995,611.45290799999998,720.93809699999997,855.63491983199992,825.32707012799983,1130.1551276399998,860.66095994999978,943.33356572399998,1546.7068399859995,1758.5261049173398,1715.9139505351798,1936.7828378098193,2230.0143908238897,2497.7663147972698,2808.7631829774,2852.7888404132964,2509.9657054444961,3189.0008376001306,2386.4640514165435,2495.344468105724,3752.4098610342025,4172.0342916599811,3986.5078379129131,4395.0043503285224,4951.4863369369723,5447.856218337708,5772.1255453649037,5690.6180548630591,4863.9088287228251,6182.4043839379019,4549.5226562082371,4686.7445551070577,6873.3156164562297,7382.6228472441126,6842.2997933017059,7396.9113514213577,8159.5584044886009,8807.336376158486,9282.3057364485067,9060.6913444813654,7672.5369133334907,9437.1906435507044,6860.9433036428145,6937.1375478769532,10084.743899555193,10713.765685994706,9850.0317665497732,10537.925947027581,11644.806132701353,12538.572932266576,12994.008846266819,12558.623908519416,10559.859290195334,12895.800755650325,9347.2543730791513,9375.4179147779287,13572.480137002191,14330.089227621136,13118.009902224183,14074.64734132862,15396.476308625728,16475.528082502198,16971.175402976776,16299.214563194346,13616.354317680754,16514.118321747719,11910.765743239655,11884.482140700435,17108.846758903961,17995.294347233616,16392.043035133509,17490.022767440794,19010.993869444028,20257.017528063301,20751.446645426331,19902.906470432645,16563.043081922704,20070.127325598511,14427.315247075401,14378.581784269772,20585.47650694165,21663.320047424815,19626.015658183289,20762.11379105685,22582.261658894098,24053.685683687174,24612.436465618692,23557.883431831127,19578.762049330144,23671.531465486732,17006.177611512692,16910.734133598995,24216.964299945794,25392.427415040962,23020.124057211804,24271.299500786798,26241.377038655595,27796.790030257889,28560.118189635712,27315.644749333267,22715.581564746604,27399.093099120695,19690.765032619584,19536.91923827917,27990.696844701903,29291.599781487424,26560.080166571021,27963.383565873712,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Сырье и материалы - 3",null,null,3,"руб.",null,null,null,"списание",null,null,null,null,null,null,2745619.9976942516,null,null,0,0,0,0,0,14.552999999999999,58.627800000000001,107.15165999999998,325.69613999999996,417.73750920000003,486.65386440000003,743.96700180000005,1017.4750145999999,1222.905816,1441.8761939999999,1711.2698396639998,1650.6541402559999,2260.3102552799996,1721.3219198999996,1886.667131448,3093.4136799719995,3517.0522098346801,3431.8279010703595,3873.5656756196395,4460.0287816477785,4995.5326295945388,5617.5263659547991,5705.5776808265919,5019.9314108889912,6378.0016752002612,4772.9281028330861,4990.6889362114471,7504.8197220684051,8344.0685833199605,7973.0156758258245,8790.0087006570448,9902.9726738739446,10895.712436675416,11544.251090729807,11381.236109726118,9727.8176574456502,12364.808767875802,9099.0453124164724,9373.4891102141155,13746.631232912458,14765.245694488225,13684.599586603408,14793.822702842715,16319.116808977202,17614.672752316972,18564.611472897013,18121.382688962731,15345.073826666981,18874.381287101409,13721.886607285629,13874.275095753906,20169.487799110386,21427.531371989407,19700.063533099543,21075.851894055162,23289.612265402706,25077.145864533151,25988.017692533638,25117.247817038831,21119.718580390665,25791.601511300651,18694.508746158299,18750.835829555854,27144.96027400437,28660.178455242269,26236.019804448366,28149.294682657244,30792.952617251456,32951.056165004396,33942.350805953552,32598.429126388692,27232.708635361505,33028.236643495438,23821.531486479311,23768.964281400866,34217.693517807929,35990.588694467231,32784.086070267011,34980.045534881581,38021.987738888041,40514.035056126595,41502.893290852655,39805.812940865282,33126.086163845408,40140.254651197021,28854.630494150802,28757.163568539545,41170.9530138833,43326.64009484963,39252.031316366578,41524.227582113701,45164.523317788196,48107.371367374348,49224.872931237369,47115.766863662247,39157.524098660288,47343.062930973465,34012.355223025384,33821.46826719799,48433.928599891588,50784.854830081924,46040.248114423608,48542.599001573595,52482.75407731119,55593.580060515771,57120.23637927141,54631.289498666527,45431.163129493209,54798.18619824139,39381.53006523916,39073.83847655834,55981.393689403812,58583.199562974842,53120.160333142041,55926.767131747423,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 одного клиента",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,0.11666666666666667,null,null,0.105,1.1666666666666665E-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]
[305,null,null,null,null,null,0,"Затраты производств. времени на одного клиента","Контроль качества",null,null,null,"кол-во минут // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[306,null,null,null,null,null,0,"Затраты производств. времени на одного клиента","Складские работы",null,null,null,"кол-во минут // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[307,null,null,null,null,null,0,"Затраты производств. времени на одного клиента","Транспортные расходы",null,null,null,"кол-во минут // %",null,null,"*",5,null,0,0,null,null,null,1,"*",null,0.9,0.1]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1666666666666665E-2,0.105]
[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,11066.540275000003,null,null,0,0,0,0,0,0.12250000000000001,0.44100000000000006,0.71294999999999986,2.4359999999999999,2.4003000000000001,2.9483999999999999,4.8163499999999999,6.2510000000000003,7.3149999999999995,8.6485000000000003,9.9792000000000005,8.82,14.154,7.591499999999999,11.7159,19.522999999999996,18.9693,18.306399999999996,21.993299999999994,24.93085,27.797000000000001,31.360000000000003,29.622599999999998,24.847899999999999,37.051000000000002,19.817,28.831599999999998,43.770999999999994,42.373799999999996,39.731999999999999,46.796399999999998,51.850049999999989,56.892499999999998,59.440499999999993,55.499849999999995,44.790899999999993,67.97,35.014000000000003,51.07269999999999,75.019000000000005,69.841800000000006,63.728000000000002,73.93995000000001,80.002825000000001,86.271500000000003,90.086499999999987,82.930049999999994,66.424399999999991,96.95,49.629999999999995,70.922599999999989,103.628,95.117399999999989,86.326799999999992,98.969849999999994,107.83307499999999,115.56649999999998,118.1285,108.16785,85.923949999999991,124.71899999999998,63.640500000000003,90.169799999999995,131.376,119.6181,108.276,124.77149999999997,133.77804999999998,143.04149999999998,145.09949999999998,132.08265,104.17155,150.34949999999998,76.203749999999999,107.67014999999999,155.8725,141.43815000000001,127.2992,145.94579999999996,155.39054999999999,165.62699999999998,166.90799999999996,152.0694,119.1729,172.30499999999998,86.73,122.8626,176.45949999999999,160.66575,143.21719999999999,162.97154999999998,174.173475,185.27250000000001,186.55350000000001,169.52355,132.74834999999999,191.44649999999999,96.36375000000001,136.1122,195.72699999999998,177.19380000000001,158.53040000000001,179.27280000000002,190.44935000000001,201.50199999999998,204.54000000000002,185.01209999999998,145.3389,208.65600000000001,105.29399999999998,148.07065,213.33549999999997,192.45554999999999,172.51639999999998,194.53455000000002,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,78.912529062499999,null,null,0,0,0,0,0,7.6562500000000003E-4,2.7562500000000005E-3,4.455937499999999E-3,1.5224999999999999E-2,1.5224999999999999E-2,1.8427499999999999E-2,3.0102187499999999E-2,3.9068749999999999E-2,4.5718749999999996E-2,5.4053125E-2,6.2370000000000002E-2,6.2370000000000002E-2,8.8462499999999999E-2,8.8462499999999999E-2,8.8462499999999999E-2,0.12201874999999998,0.12201874999999998,0.12201874999999998,0.13745812499999996,0.15581781249999999,0.17373125,0.19600000000000001,0.19600000000000001,0.19600000000000001,0.23156875000000002,0.23156875000000002,0.23156875000000002,0.27356874999999997,0.27356874999999997,0.27356874999999997,0.2924775,0.32406281249999991,0.35557812499999997,0.37150312499999993,0.37150312499999993,0.37150312499999993,0.42481249999999998,0.42481249999999998,0.42481249999999998,0.46886875000000006,0.46886875000000006,0.46886875000000006,0.46886875000000006,0.50001765625000005,0.53919687500000002,0.56304062499999996,0.56304062499999996,0.56304062499999996,0.60593750000000002,0.60593750000000002,0.60593750000000002,0.647675,0.647675,0.647675,0.647675,0.67395671874999996,0.72229062499999985,0.73830312500000006,0.73830312500000006,0.73830312500000006,0.77949374999999987,0.77949374999999987,0.77949374999999987,0.82110000000000005,0.82110000000000005,0.82110000000000005,0.82110000000000005,0.83611281249999991,0.89400937499999988,0.90687187499999988,0.90687187499999988,0.90687187499999988,0.93968437499999991,0.93968437499999991,0.93968437499999991,0.97420312500000006,0.97420312500000006,0.97420312500000006,0.97420312500000006,0.97420312500000006,1.03516875,1.0431749999999997,1.0431749999999997,1.0431749999999997,1.07690625,1.07690625,1.07690625,1.1028718749999999,1.1028718749999999,1.1028718749999999,1.1028718749999999,1.1028718749999999,1.1579531250000001,1.1659593750000001,1.1659593750000001,1.1659593750000001,1.1965406249999999,1.1965406249999999,1.1965406249999999,1.2232937499999998,1.2232937499999998,1.2232937499999998,1.2232937499999998,1.2232937499999998,1.2593874999999999,1.278375,1.278375,1.278375,1.3041,1.3041,1.3041,1.3333468749999997,1.3333468749999997,1.3333468749999997,1.3333468749999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5734913.9657224081,null,null,0,0,0,0,0,45.9375,165.37500000000003,267.35624999999993,913.49999999999989,913.49999999999989,1105.6499999999999,1806.1312499999999,2414.44875,2825.4187499999998,3340.4831250000002,3854.4660000000003,3854.4660000000003,5466.9825000000001,5466.9825000000001,5466.9825000000001,7540.7587499999991,7540.7587499999991,7540.7587499999991,8494.9121249999971,9918.4270368749985,11058.6889875,12476.183999999999,12476.183999999999,12476.183999999999,14740.277212500001,14740.277212500001,14740.277212500001,17413.745212499998,17413.745212499998,17413.745212499998,18617.362785000001,21246.731094881245,23312.989067812498,24357.089716312497,24357.089716312497,24357.089716312497,27852.24532125,27852.24532125,27852.24532125,30740.732554875005,30740.732554875005,30740.732554875005,30740.732554875005,33766.456635895593,36412.249988218122,38022.43102952437,38022.43102952437,38022.43102952437,40919.279673562494,40919.279673562494,40919.279673562494,43737.835111004999,43737.835111004999,43737.835111004999,43737.835111004999,46878.033074830295,50239.96774034659,51353.740307230328,51353.740307230328,51353.740307230328,54218.813727233122,54218.813727233122,54218.813727233122,57112.796544463796,57112.796544463796,57112.796544463796,57112.796544463796,59901.745435376761,64049.636840232342,64971.1467000786,64971.1467000786,64971.1467000786,67321.937158870074,67321.937158870074,67321.937158870074,69794.9687215187,69794.9687215187,69794.9687215187,69794.9687215187,71888.817783164268,76387.619515771847,76978.420173875304,76978.420173875304,76978.420173875304,79467.53114326208,79467.53114326208,79467.53114326208,81383.597758477437,81383.597758477437,81383.597758477437,81383.597758477437,83825.105691231758,88011.622463957669,88620.147141804249,88620.147141804249,88620.147141804249,90944.511894890325,90944.511894890325,90944.511894890325,92977.915394907701,92977.915394907701,92977.915394907701,92977.915394907701,95767.252856754931,98592.90228298516,100079.36513266263,100079.36513266263,100079.36513266263,102093.28254190306,102093.28254190306,102093.28254190306,104382.9148345514,104382.9148345514,104382.9148345514,104382.9148345514,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11047.08682,null,null,0,0,0,0,0,0.11025,0.40915000000000001,0.68575499999999989,2.2636949999999998,2.40387,2.8935899999999997,4.6295549999999999,6.1075349999999995,7.2085999999999988,8.5151499999999984,9.8461300000000005,8.9359199999999994,13.620599999999998,8.2477499999999981,11.303459999999999,18.742289999999993,19.02467,18.372689999999999,21.624609999999993,24.637094999999999,27.510384999999999,31.003699999999998,29.796339999999997,25.325369999999999,35.830689999999997,21.540399999999998,27.930139999999998,42.277059999999992,42.513519999999993,39.996180000000003,46.089959999999991,51.344684999999991,56.388254999999994,59.185699999999997,55.893914999999993,45.861794999999987,65.652090000000001,38.309599999999996,49.466829999999987,72.624369999999999,70.359520000000003,64.339379999999991,72.918755000000004,79.396537500000008,85.6446325,89.704999999999984,83.645694999999989,68.074964999999992,93.897439999999989,54.361999999999995,68.793339999999986,100.35745999999999,95.968459999999979,87.205860000000001,97.705544999999987,106.94675249999999,114.79315749999996,117.87229999999998,109.163915,88.148339999999976,120.83949499999997,69.748349999999988,87.516869999999997,127.25537999999999,120.79388999999999,109.41020999999999,123.12194999999998,132.87739499999998,142.11515499999999,144.89369999999997,133.38433499999999,106.96266,145.73170499999998,83.618324999999984,104.52350999999999,151.05226499999998,142.88158499999997,128.71309499999998,144.08113999999995,154.44607499999998,164.60335499999997,166.77989999999997,153.55325999999999,122.46254999999999,166.99178999999998,95.28749999999998,119.24933999999999,171.09980999999999,162.245125,144.96205499999999,160.99611499999997,173.05328249999999,184.1625975,186.4254,171.22654499999999,136.42586999999997,185.57668499999997,105.87202499999999,132.13735499999999,189.76551999999998,179.04712000000001,160.39673999999999,177.19855999999999,189.331695,200.39673499999998,204.23619999999997,186.96488999999997,149.30621999999997,202.32428999999999,115.63019999999999,143.79298499999999,206.80901499999996,194.54354499999999,174.51031499999996,192.33273500000001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,77.318393249999971,null,null,0,0,0,0,0,6.890625E-4,2.5571875E-3,4.285968749999999E-3,1.4148093749999998E-2,1.5024187499999999E-2,1.8084937499999999E-2,2.8934718749999998E-2,3.8172093749999997E-2,4.505374999999999E-2,5.3219687499999987E-2,6.1538312500000004E-2,6.1538312500000004E-2,8.5128749999999989E-2,8.5128749999999989E-2,8.5128749999999989E-2,0.11713931249999995,0.11890418750000001,0.11890418750000001,0.13515381249999997,0.15398184374999999,0.17193990625,0.19377312499999999,0.19377312499999999,0.19377312499999999,0.22394181249999998,0.22394181249999998,0.22394181249999998,0.26423162499999997,0.26570949999999993,0.26570949999999993,0.28806224999999996,0.32090428124999992,0.35242659374999996,0.36991062499999999,0.36991062499999999,0.36991062499999999,0.41032556250000002,0.41032556250000002,0.41032556250000002,0.45390231250000002,0.45390231250000002,0.45390231250000002,0.45574221875000004,0.49622835937500004,0.53527895312499996,0.56065624999999986,0.56065624999999986,0.56065624999999986,0.58685899999999991,0.58685899999999991,0.58685899999999991,0.62723412499999998,0.62723412499999998,0.62723412499999998,0.62723412499999998,0.66841720312499997,0.71745723437499975,0.73670187499999984,0.73670187499999984,0.73670187499999984,0.75524684374999984,0.75524684374999984,0.75524684374999984,0.7953461249999999,0.7953461249999999,0.7953461249999999,0.7953461249999999,0.83048371874999982,0.88821971874999994,0.90558562499999984,0.90558562499999984,0.90558562499999984,0.91082315624999988,0.91082315624999988,0.91082315624999988,0.94407665624999981,0.94407665624999981,0.94407665624999981,0.94407665624999981,0.96528796874999989,1.0287709687499997,1.0423743749999999,1.0423743749999999,1.0423743749999999,1.0436986874999998,1.0436986874999998,1.0436986874999998,1.0693738124999999,1.0693738124999999,1.0693738124999999,1.0693738124999999,1.0815830156249999,1.1510162343750001,1.16515875,1.16515875,1.16515875,1.16515875,1.16515875,1.16515875,1.1860344999999999,1.1860344999999999,1.1860344999999999,1.1860344999999999,1.1860344999999999,1.25247959375,1.2764762499999998,1.2764762499999998,1.2764762499999998,1.2764762499999998,1.2764762499999998,1.2764762499999998,1.2925563437499998,1.2925563437499998,1.2925563437499998,1.2925563437499998,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319]
[320,null,null,null,null,null,0,"ФОТ производственных рабочих",null,null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,5619528.760595426,null,null,0,0,0,0,0,41.34375,153.43125000000001,257.15812499999993,848.88562499999989,901.45124999999996,1085.0962499999998,1736.0831249999999,2359.0353937499999,2784.3217499999996,3288.9766874999991,3803.0677125000007,3803.0677125000007,5260.9567499999994,5260.9567499999994,5260.9567499999994,7239.2095124999978,7348.2787875000004,7348.2787875000004,8352.5056124999992,9801.5602820624972,10944.662792437499,12334.434498749999,12334.434498749999,12334.434498749999,14254.792132874998,14254.792132874998,14254.792132874998,16819.399857749995,16913.472512999993,16913.472512999993,18336.314461499995,21039.646352248121,23106.363270519374,24252.679651462502,24252.679651462502,24252.679651462502,26902.429256036252,26902.429256036252,26902.429256036252,29759.478733871252,29759.478733871252,29759.478733871252,29880.109648081878,33510.563414904515,36147.670652985871,37861.412925393735,37861.412925393735,37861.412925393735,39630.898483667392,39630.898483667392,39630.898483667392,42357.452017208474,42357.452017208474,42357.452017208474,42357.452017208474,46492.724063935762,49903.774273794952,51242.363050541935,51242.363050541935,51242.363050541935,52532.285139376661,52532.285139376661,52532.285139376661,55321.44856844801,55321.44856844801,55321.44856844801,55321.44856844801,59498.459496202886,63634.847699746788,64878.995714093973,64878.995714093973,64878.995714093973,65254.228887126264,65254.228887126264,65254.228887126264,67636.613969683895,67636.613969683895,67636.613969683895,67636.613969683895,71230.946722481007,75915.511678407027,76919.340108064964,76919.340108064964,76919.340108064964,77017.064348069296,77017.064348069296,77017.064348069296,78911.694261810306,78911.694261810306,78911.694261810306,78911.694261810306,82207.020283844657,87484.375733861176,88559.294674019562,88559.294674019562,88559.294674019562,88559.294674019562,88559.294674019562,88559.294674019562,90145.981205611213,90145.981205611213,90145.981205611213,90145.981205611213,92850.360641779553,98052.10723310076,99930.71884769485,99930.71884769485,99930.71884769485,99930.71884769485,99930.71884769485,99930.71884769485,101189.57135480248,101189.57135480248,101189.57135480248,101189.57135480248,0,0,0,0,0,0,0,0,0,0,0,0,0]
[321]
[322,null,null,null,null,null,0,"Количество продаж",null,null,null,3,"шт",null,null,null,null,null,null,null,null,null,null,93082.116599999979,null,null,0,0,0,0,0,0.51975000000000005,2.3908500000000004,4.8960449999999991,13.360544999999998,20.519730000000003,22.693770000000001,32.944724999999998,46.957184999999996,57.558599999999998,67.730850000000004,79.034670000000006,79.762319999999988,97.475399999999993,92.263049999999993,81.918539999999993,132.54218999999998,163.31732999999997,158.15546999999998,170.98586999999998,199.09246499999995,223.71673499999997,250.99470000000002,258.74045999999998,231.11054999999999,262.62819000000002,241.28280000000001,206.40906000000001,308.04245999999995,365.50007999999991,348.36317999999994,367.12763999999999,418.54279499999996,461.37910499999992,493.58429999999998,487.67548499999998,425.51932499999992,478.42838999999992,436.94640000000004,365.25356999999997,534.98906999999997,614.62367999999992,566.71758,584.10544500000003,653.15720250000004,705.47820750000005,748.26179999999988,734.08450499999981,633.68959499999994,693.17423999999994,621.91799999999989,511.48745999999994,740.59325999999999,843.24833999999998,769.84181999999987,786.18721499999992,877.43526750000001,947.85248249999984,991.53449999999987,960.14308499999993,823.50378000000001,893.72794499999986,799.1824499999999,652.59512999999993,939.98717999999985,1064.93211,966.92210999999998,988.78724999999986,1096.988805,1174.5058049999998,1222.5410999999999,1176.0442649999998,1002.3928199999999,1079.8964550000001,961.23307499999987,780.15068999999994,1118.1738149999999,1261.4466149999998,1140.2141849999998,1159.3394999999998,1278.5270849999997,1362.0316049999999,1410.8984999999998,1353.37554,1150.8423299999999,1236.6990899999998,1099.0484999999999,889.27145999999993,1269.98091,1430.3742750000001,1289.3319449999999,1299.1151249999998,1430.4581774999999,1525.0779225000001,1577.6046000000001,1510.7840550000001,1282.49649,1375.5124349999999,1221.1377749999999,986.36224499999992,1407.94632,1582.2496799999999,1424.4298200000001,1433.25072,1568.678265,1662.9935849999999,1722.7782,1652.8139099999999,1401.6320999999998,1501.9497900000001,1332.0449999999998,1074.9900149999999,1533.3946649999998,1721.7134549999996,1548.5238449999997,1557.3447449999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[323]
[324,null,null,null,null,null,0,"Продажи",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,61572789.319026083,null,null,0,0,0,0,0,183.78359999999998,1095.9298812000002,2336.0309280000001,6392.2945283999998,9782.4657743999996,10751.36968224,15477.246405720001,22334.200969607999,27622.008369647996,32524.645130207999,38072.267445959995,38557.469721671994,47102.170278239995,44820.504351912954,40273.977683275778,65071.789921518335,80227.126065455406,77617.657600312872,83667.8041701068,98472.597672519012,111678.24698526887,125175.66036710676,129228.29775267361,115462.34116110523,130925.07131656095,121162.33127162495,105108.33489022776,156660.56066553091,186227.80582640704,177838.40032365406,187140.6551178596,215848.13747395025,240410.45917765563,256946.13796929628,254239.77604794316,222263.30010105702,249982.14918761348,230318.31902744423,195626.51810602588,286570.39946533187,330034.12710360321,305111.78742739093,314620.19326003478,356459.45110147761,389846.9697227382,414012.27309369552,407511.47488988756,352817.84052479389,386213.61968543672,349653.79127578554,292564.56979531649,424039.72723608516,484217.29933834798,443494.53700417501,453353.24647449626,513239.79810335214,561641.16484439338,588105.7498058104,571218.5283242662,491456.53684581991,533947.95927859005,481725.69853773189,400312.23537384882,577312.96070929174,656086.36012775148,597666.15723869391,611900.85044168727,687991.64332123124,745614.22508483811,776453.74859252339,748932.42443649378,640212.03636622033,690135.36229857442,619593.78569841047,511183.2886864327,732918.84629734803,828725.59195055347,751012.42845619889,763932.08104515797,853547.29281372577,920190.26700457884,953435.98212982342,916631.01206612075,781348.52222856856,839857.88125658093,752525.19074608968,618762.21787299402,883757.07309348509,996687.96898742858,899950.92208512744,907135.4582841373,1010968.7142013009,1089835.6021954399,1127498.8320300791,1081114.5964810846,918997.611040727,985670.71019735548,881679.13395402336,722899.37859819969,1032002.4750669934,1161450.8296501827,1047285.3309175281,1053964.0640949397,1167213.3347890065,1251022.9014801178,1296259.4217988739,1245390.8846379616,1057569.891992599,1133277.248173615,1012661.5725769748,829416.8365744336,1182953.9126827887,1330083.6981746387,1198124.4393816302,1205151.497553695,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325]
[326,null,null,null,null,null,0,"Количество отмен",null,null,null,3,"шт",null,null,null,null,null,null,null,null,null,null,945.22571700000071,null,null,0,0,0,0,0,8.4000000000000082E-3,3.2340000000000028E-2,5.644800000000004E-2,0.17926200000000014,0.2063520000000002,0.24332400000000021,0.38080800000000031,0.51120600000000038,0.60876000000000041,0.71844000000000052,0.83254800000000073,0.77587200000000056,1.121760000000001,0.76320000000000054,0.93351600000000068,1.5395640000000013,1.6354320000000013,1.5804840000000011,1.8219360000000013,2.0865720000000016,2.3334660000000018,2.6269200000000024,2.5688640000000023,2.2116720000000019,2.9666040000000025,1.9940400000000018,2.3167440000000021,3.4956960000000028,3.6559920000000026,3.4508880000000031,3.8900160000000028,4.3576560000000031,4.7900580000000037,5.0512200000000043,4.824684000000004,4.0228020000000031,5.4286440000000047,3.5661600000000035,4.1023680000000029,6.0196920000000054,6.0751920000000048,5.5672080000000053,6.1626480000000061,6.7534500000000071,7.2872370000000073,7.6563000000000061,7.2309720000000057,5.9764740000000049,7.7867040000000074,5.0652000000000044,5.714064000000004,8.3217360000000067,8.2988160000000075,7.5501360000000064,8.2663920000000068,9.0908940000000076,9.7731270000000077,10.081380000000008,9.4422840000000079,7.7462340000000065,10.025142000000008,6.5019600000000057,7.2740520000000055,10.554408000000008,10.454544000000009,9.4752360000000078,10.411920000000007,11.312292000000008,12.101898000000011,12.40182000000001,11.54451600000001,9.4074660000000083,12.095478000000009,7.8028200000000059,8.6894460000000073,12.534174000000011,12.37071600000001,11.15374200000001,12.18998400000001,13.157280000000009,14.02111800000001,14.284440000000011,13.288896000000012,10.778760000000009,13.858164000000011,8.9010000000000069,9.9116640000000071,14.206296000000012,14.042100000000012,12.574878000000011,13.630344000000012,14.737122000000014,15.690231000000013,15.968340000000012,14.822532000000013,12.008862000000009,15.403446000000011,9.8897400000000086,10.985358000000009,15.754632000000012,15.505752000000014,13.908264000000013,15.010656000000013,16.132632000000015,17.082126000000013,17.479920000000014,16.192944000000011,13.13773200000001,16.799364000000015,10.797120000000008,11.958456000000011,17.167074000000014,16.854132000000014,15.128934000000012,16.296936000000017,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,625819.51426566124,null,null,0,0,0,0,0,2.9702400000000022,15.484318080000016,26.697716640000021,86.050602720000072,97.877306880000077,115.40731737600009,178.16987577600017,245.32123648320015,291.33425623680023,345.92064837120029,400.80143208960027,376.17693693120026,540.85801593600047,373.82557067366429,458.15994482135085,756.22848899420228,803.28785114050618,775.28894266437169,890.52469079316541,1039.0033692479792,1163.7666736352328,1310.4995423392984,1283.7988470659614,1104.3937282758368,1478.0815300164847,1009.0877483797226,1179.1775883173946,1777.3904017931193,1865.3238768782344,1761.2676670450955,1981.7667604098269,2262.8118457059772,2494.7234035246242,2629.2968431616055,2517.7950443578693,2101.5705170650485,2836.5785611228785,1895.7665915938542,2196.4531718467465,3225.3978017587265,3266.3472805836823,2998.2235348230588,3319.3221640356542,3712.8313618873617,4027.9659310113534,4238.2807845341904,4020.5401150748912,3328.0774081132499,4339.2854980141947,2872.1439354750191,3268.914935058528,4766.331443687568,4772.6945142497207,4351.327495265632,4767.4907790865373,5359.0241255110677,5791.7009552199561,5982.2956672755481,5625.7037796047643,4624.9817788095706,5990.1631664840952,3952.6681605038639,4463.3909911451428,6484.342658192305,6451.6508820917379,5858.4541243023232,6445.6653060227109,7145.7182241858372,7684.3769017155255,7876.9532779003757,7364.1919598309469,6008.6588276493694,7731.7592958274845,5070.3033510097648,5694.6539841180884,8215.8861123499028,8138.9470759311689,7347.0137554843977,8033.7569622401843,8847.5410268509877,9472.8967946926296,9654.1100559088936,9012.3951174014528,7319.0194320142982,9411.4050013388169,6143.9834602407518,6896.7198215292228,9886.2721390644674,9792.5518974737297,8779.1315664775539,9517.8088586605518,10486.27322250852,11211.953537019017,11413.625979408302,10614.483992124718,8606.1424347197135,11037.01090600818,7194.8567546522372,8050.7054608904928,11548.927989073864,11391.7014802907,10226.852674538795,11038.36585999572,12084.128698594064,12850.436718413948,13153.848488356231,12211.092765586096,9912.8282550537515,12675.773299237415,8269.3723107889236,9226.9061493109275,13242.720062024804,13033.193899111964,11704.508952205873,12613.593793638229,0,0,0,0,0,0,0,0,0,0,0,0,0]
[329]
[330,null,null,null,null,null,0,"Натуральный поток продаж"]
[331,null,null,null,null,null,0,"Натуральный поток продаж","Сырье и материалы - 1",null,null,3,"шт",null,null,null,"учет",null,null,null,null,null,null,4654.1058300000013,null,null,0,0,0,0,0,2.5987500000000004E-2,0.11954250000000002,0.24480225,0.66802724999999996,1.0259865000000001,1.1346885000000002,1.6472362500000002,2.34785925,2.8779300000000001,3.3865425,3.9517335000000005,3.9881160000000007,4.8737699999999995,4.6131525,4.0959269999999997,6.6271094999999995,8.1658664999999999,7.9077734999999993,8.5492934999999974,9.9546232499999974,11.18583675,12.549735000000002,12.937023,11.5555275,13.1314095,12.06414,10.320453000000001,15.402123,18.275003999999996,17.418158999999999,18.356382,20.927139749999998,23.068955249999998,24.679214999999999,24.383774250000002,21.27596625,23.921419499999999,21.847320000000003,18.2626785,26.749453500000001,30.731184000000002,28.335879000000002,29.205272250000004,32.657860125000006,35.273910375,37.413089999999997,36.704225249999993,31.684479749999998,34.658712000000001,31.0959,25.574372999999994,37.029662999999999,42.162417000000005,38.492091000000002,39.309360749999996,43.871763375,47.392624124999998,49.576724999999996,48.007154249999999,41.175189000000003,44.686397249999999,39.959122499999999,32.629756499999999,46.999358999999998,53.246605500000001,48.3461055,49.439362500000001,54.849440250000001,58.72529025,61.127054999999991,58.802213249999994,50.119641000000001,53.994822749999997,48.061653749999991,39.007534499999998,55.908690749999998,63.072330749999999,57.010709250000005,57.966974999999991,63.926354249999996,68.101580249999998,70.544924999999978,67.668776999999992,57.542116500000006,61.834954499999995,54.952425000000005,44.463573000000004,63.499045500000008,71.518713750000003,64.466597250000007,64.955756250000007,71.522908874999999,76.253896124999997,78.880230000000012,75.539202750000015,64.124824500000003,68.775621749999985,61.056888749999999,49.318112249999999,70.397315999999989,79.112483999999995,71.221491000000015,71.662536000000017,78.433913250000018,83.149679250000005,86.13891000000001,82.640695500000007,70.081604999999996,75.097489500000009,66.602249999999998,53.749500749999996,76.669733249999993,86.085672750000001,77.42619225,77.867237250000002,0,0,0,0,0,0,0,0,0,0,0,0,0]
[332,null,null,null,null,null,0,"Натуральный поток продаж","Сырье и материалы - 2",null,null,3,"шт",null,null,null,"учет",null,null,null,null,null,null,9308.2116600000027,null,null,0,0,0,0,0,5.1975000000000007E-2,0.23908500000000005,0.4896045,1.3360544999999999,2.0519730000000003,2.2693770000000004,3.2944725000000004,4.6957184999999999,5.7558600000000002,6.773085,7.9034670000000009,7.9762320000000013,9.747539999999999,9.226305,8.1918539999999993,13.254218999999999,16.331733,15.815546999999999,17.098586999999995,19.909246499999995,22.3716735,25.099470000000004,25.874046,23.111055,26.262819,24.12828,20.640906000000001,30.804245999999999,36.550007999999991,34.836317999999999,36.712764,41.854279499999997,46.137910499999997,49.358429999999998,48.767548500000004,42.551932499999999,47.842838999999998,43.694640000000007,36.525357,53.498907000000003,61.462368000000005,56.671758000000004,58.410544500000007,65.315720250000012,70.54782075,74.826179999999994,73.408450499999987,63.368959499999995,69.317424000000003,62.191800000000001,51.148745999999988,74.059325999999999,84.32483400000001,76.984182000000004,78.618721499999992,87.743526750000001,94.785248249999995,99.153449999999992,96.014308499999999,82.350378000000006,89.372794499999998,79.918244999999999,65.259512999999998,93.998717999999997,106.493211,96.692211,98.878725000000003,109.6988805,117.4505805,122.25410999999998,117.60442649999999,100.239282,107.98964549999999,96.123307499999981,78.015068999999997,111.8173815,126.1446615,114.02141850000001,115.93394999999998,127.85270849999999,136.2031605,141.08984999999996,135.33755399999998,115.08423300000001,123.66990899999999,109.90485000000001,88.927146000000008,126.99809100000002,143.03742750000001,128.93319450000001,129.91151250000001,143.04581775,152.50779224999999,157.76046000000002,151.07840550000003,128.24964900000001,137.55124349999997,122.1137775,98.636224499999997,140.79463199999998,158.22496799999999,142.44298200000003,143.32507200000003,156.86782650000004,166.29935850000001,172.27782000000002,165.28139100000001,140.16320999999999,150.19497900000002,133.2045,107.49900149999999,153.33946649999999,172.1713455,154.8523845,155.7344745,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,null,null,null,null,null,0,"Натуральный поток продаж","Сырье и материалы - 3",null,null,3,"шт",null,null,null,"учет",null,null,null,null,null,null,93082.116599999979,null,null,0,0,0,0,0,0.51975000000000005,2.3908500000000004,4.8960449999999991,13.360544999999998,20.519730000000003,22.693770000000001,32.944724999999998,46.957184999999996,57.558599999999998,67.730850000000004,79.034670000000006,79.762319999999988,97.475399999999993,92.263049999999993,81.918539999999993,132.54218999999998,163.31732999999997,158.15546999999998,170.98586999999998,199.09246499999995,223.71673499999997,250.99470000000002,258.74045999999998,231.11054999999999,262.62819000000002,241.28280000000001,206.40906000000001,308.04245999999995,365.50007999999991,348.36317999999994,367.12763999999999,418.54279499999996,461.37910499999992,493.58429999999998,487.67548499999998,425.51932499999992,478.42838999999992,436.94640000000004,365.25356999999997,534.98906999999997,614.62367999999992,566.71758,584.10544500000003,653.15720250000004,705.47820750000005,748.26179999999988,734.08450499999981,633.68959499999994,693.17423999999994,621.91799999999989,511.48745999999994,740.59325999999999,843.24833999999998,769.84181999999987,786.18721499999992,877.43526750000001,947.85248249999984,991.53449999999987,960.14308499999993,823.50378000000001,893.72794499999986,799.1824499999999,652.59512999999993,939.98717999999985,1064.93211,966.92210999999998,988.78724999999986,1096.988805,1174.5058049999998,1222.5410999999999,1176.0442649999998,1002.3928199999999,1079.8964550000001,961.23307499999987,780.15068999999994,1118.1738149999999,1261.4466149999998,1140.2141849999998,1159.3394999999998,1278.5270849999997,1362.0316049999999,1410.8984999999998,1353.37554,1150.8423299999999,1236.6990899999998,1099.0484999999999,889.27145999999993,1269.98091,1430.3742750000001,1289.3319449999999,1299.1151249999998,1430.4581774999999,1525.0779225000001,1577.6046000000001,1510.7840550000001,1282.49649,1375.5124349999999,1221.1377749999999,986.36224499999992,1407.94632,1582.2496799999999,1424.4298200000001,1433.25072,1568.678265,1662.9935849999999,1722.7782,1652.8139099999999,1401.6320999999998,1501.9497900000001,1332.0449999999998,1074.9900149999999,1533.3946649999998,1721.7134549999996,1548.5238449999997,1557.3447449999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10969.85660365,null,null,0,0,0,0,0,6.1617500000000006E-2,0.28270550000000005,0.57779084999999997,1.5796441499999998,2.4180428999999997,2.6759943000000002,3.8879788500000001,5.5379789500000003,6.7861920000000007,7.9857505,9.3178421,9.3961223999999994,11.503001999999999,10.8530625,9.6660731999999996,15.642871299999999,19.2444889,18.635861299999998,20.160910699999995,23.470887649999995,26.372523449999999,29.589189000000005,30.4860878,27.220925899999997,30.986059300000001,28.382297999999999,24.351343799999999,36.346118199999992,43.068208399999989,41.044974599999996,43.285393200000001,49.338385949999989,54.38640234999999,58.174143999999998,57.458353049999992,50.11324814999999,56.449987299999997,51.393132000000001,43.091526099999996,63.117688899999997,72.414868400000003,66.76655860000001,68.864610850000005,76.989576125000013,83.15596852500002,88.190445000000011,86.486805649999994,74.627708049999995,81.778776800000003,73.148040000000009,60.340177799999999,87.373416199999994,99.347168199999999,90.695728199999991,92.686254149999982,103.42805217499998,111.72298777499998,116.855186,113.11829305000001,96.979168299999998,105.43786014999998,93.996514499999989,76.984737899999999,110.89651860000001,125.4617763,113.9130237,116.57323649999999,129.30179464999998,138.43756534999997,144.07667399999997,138.55202445,118.04336670000001,127.39905884999997,113.05418774999998,92.031349199999994,131.91593204999998,148.61202195000001,134.32625815,136.67843979999995,150.69650924999999,160.53948434999995,166.27134299999994,159.44418419999997,135.52246049999999,145.89834629999999,129.260775,104.90469779999999,149.8218407,168.51524375,151.88912934999999,153.15363804999998,168.60611827499997,179.75628457500002,185.91684300000003,177.98743515000001,151.0256244,162.27351944999998,143.61987675,116.35722035000001,166.09844440000001,186.4048004,167.8061098,168.9638272,184.89460464999999,196.00883295,203.030114,194.71746629999998,165.0564804,177.18740130000003,156.66491400000001,126.81065494999999,180.89886955,202.83288515000001,182.42615754999997,183.59152945,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,75.631986482500039,null,null,0,0,0,0,0,3.8510937500000003E-4,1.7669093750000003E-3,3.6111928124999996E-3,9.8727759374999981E-3,1.5112768124999999E-2,1.6724964375000002E-2,2.4299867812500001E-2,3.4612368437499999E-2,4.2413700000000006E-2,4.9910940624999997E-2,5.8236513125E-2,5.8725764999999999E-2,7.1893762499999986E-2,7.1893762499999986E-2,7.1893762499999986E-2,9.7767945624999991E-2,0.120278055625,0.120278055625,0.12600569187499996,0.14669304781249998,0.16482827156249999,0.18493243125000003,0.19053804874999999,0.19053804874999999,0.19366287062500001,0.19366287062500001,0.19366287062500001,0.22716323874999994,0.26917630249999991,0.26917630249999991,0.2705337075,0.30836491218749995,0.33991501468749996,0.36358839999999998,0.36358839999999998,0.36358839999999998,0.36358839999999998,0.36358839999999998,0.36358839999999998,0.39448555562499998,0.45259292750000002,0.45259292750000002,0.45259292750000002,0.48118485078125006,0.51972480328125015,0.55119028125000002,0.55119028125000002,0.55119028125000002,0.55119028125000002,0.55119028125000002,0.55119028125000002,0.55119028125000002,0.62091980125000001,0.62091980125000001,0.62091980125000001,0.64642532609374981,0.69826867359374989,0.7303449125,0.7303449125,0.7303449125,0.7303449125,0.7303449125,0.7303449125,0.7303449125,0.78413610187499994,0.78413610187499994,0.78413610187499994,0.8081362165624999,0.86523478343749982,0.90047921249999985,0.90047921249999985,0.90047921249999985,0.90047921249999985,0.90047921249999985,0.90047921249999985,0.90047921249999985,0.92882513718750004,0.92882513718750004,0.92882513718750004,0.94185318281249997,1.0033717771874997,1.0391958937499997,1.0391958937499997,1.0391958937499997,1.0391958937499997,1.0391958937499997,1.0391958937499997,1.0391958937499997,1.0532202734375,1.0532202734375,1.0532202734375,1.0537882392187499,1.1234767785937501,1.1619802687500003,1.1619802687500003,1.1619802687500003,1.1619802687500003,1.1619802687500003,1.1619802687500003,1.1619802687500003,1.1650300025,1.1650300025,1.1650300025,1.1650300025,1.2250552059374999,1.2689382124999999,1.2689382124999999,1.2689382124999999,1.2689382124999999,1.2689382124999999,1.2689382124999999,1.2689382124999999,1.2689382124999999,1.2689382124999999,1.2689382124999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[339]
[340,null,null,null,null,null,0,"Себестоимость продаж",null,null,null,null,"руб."]
[341,null,null,null,null,null,0,"Себестоимость продаж","Сырье и материалы - 1",null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,3417551.8684386131,null,null,0,0,0,0,0,12.993750000000002,59.771250000000009,122.40112500000001,334.01362499999999,520.63134749999995,584.3645775,848.32666874999995,1209.1475137500001,1482.1339499999999,1744.0693874999999,2067.8506496999998,2115.4961321999999,2585.2912964999996,2447.0467436249992,2172.68447715,3515.3502342749989,4395.6230154952491,4320.5188066672499,4671.0219191872493,5438.842800051375,6111.5329171586254,6856.7171386725004,7171.3212680523147,6502.9240027236365,7389.7585399838463,6789.1479275366983,5807.8803873454644,8667.6125646018136,10436.10203069598,10096.210075367606,10640.038875273591,12130.14528071399,13371.620871255935,14304.987061787837,14338.476259640862,12702.308180842996,14281.7129451043,13043.421309501977,10903.296601847896,15970.123191285347,18612.694460342609,17424.778517970703,17959.400536446599,20082.524334219241,21691.23025077584,23006.690807894272,22895.341583991518,20068.475495815881,21952.309710514972,19695.677886910584,16198.425283323621,23454.034606132995,27088.466571567827,25111.724063157504,25644.899890034918,28621.350189500994,30918.312534799457,32343.19066103845,31768.333921673238,27668.005459844957,30027.390599076556,26850.859615984118,21925.832107180162,31581.604189387286,36291.043498518535,33461.158375358704,34217.820059761994,37962.226492163347,40644.767916087025,42307.06997431803,41279.80923631214,35729.311900286048,38491.853184571111,34262.213036946981,27807.708491201454,39856.212253064368,45604.732438218081,41861.074280704968,42563.22852715198,46939.003197086335,50004.733268226089,51798.800337706023,50397.57327644559,43518.807082157873,46765.458406791658,41560.236705435564,33627.571825072569,48024.001880703581,54862.564469638586,50218.428987312225,50599.475879080725,55715.180783877819,59400.542775804643,61446.414076987057,59684.250926737368,51450.759390614825,55182.34153762379,48989.191264231646,39570.546145885884,56483.513140236028,64380.979573803772,58859.136383106903,59223.626475094556,64819.653902535196,68716.875236259017,71187.246719984716,69269.32808245116,59654.620668377858,63924.224470458248,56692.936176482675,45752.463550969485,65262.544340622146,74320.153543642897,67883.648388543137,68270.335927132837,0,0,0,0,0,0,0,0,0,0,0,0,0]
[342,null,null,null,null,null,0,"Себестоимость продаж","Сырье и материалы - 2",null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,1367020.7473754452,null,null,0,0,0,0,0,5.1975000000000007,23.908500000000004,48.960450000000002,133.60545000000002,208.25253900000001,233.74583100000001,339.3306675,483.65900550000003,592.85357999999997,697.62775499999998,827.14025988000003,846.19845287999999,1034.1165185999998,978.81869744999995,869.07379085999992,1406.1400937099997,1758.2492061980997,1728.2075226668999,1868.4087676748995,2175.5371200205495,2444.6131668634498,2742.686855469,2868.5285072209263,2601.1696010894548,2955.9034159935386,2715.6591710146795,2323.152154938186,3467.045025840725,4174.4408122783916,4038.4840301470426,4256.0155501094359,4852.0581122855947,5348.6483485023746,5721.9948247151342,5735.3905038563444,5080.9232723371988,5712.6851780417201,5217.3685238007911,4361.3186407391586,6388.0492765141389,7445.0777841370436,6969.9114071882805,7183.7602145786386,8033.009733687697,8676.4921003103354,9202.6763231577097,9158.136633596605,8027.3901983263531,8780.9238842059895,7878.2711547642339,6479.3701133294489,9381.6138424531982,10835.38662862713,10044.689625263001,10257.959956013967,11448.540075800396,12367.325013919781,12937.276264415379,12707.333568669295,11067.202183937981,12010.956239630623,10740.343846393647,8770.332842872067,12632.641675754914,14516.417399407414,13384.46335014348,13687.128023904797,15184.890596865338,16257.907166434805,16922.827989727211,16511.923694524856,14291.724760114421,15396.741273828444,13704.885214778791,11123.083396480582,15942.484901225749,18241.892975287235,16744.429712281988,17025.291410860795,18775.601278834532,20001.893307290436,20719.52013508241,20159.029310578233,17407.522832863149,18706.183362716663,16624.094682174225,13451.028730029029,19209.600752281433,21945.025787855433,20087.371594924887,20239.790351632291,22286.072313551129,23760.217110321857,24578.565630794823,23873.700370694947,20580.303756245932,22072.936615049515,19595.676505692656,15828.218458354353,22593.405256094411,25752.391829521504,23543.654553242759,23689.450590037821,25927.861561014077,27486.750094503601,28474.898687993889,27707.731232980463,23861.848267351139,25569.689788183299,22677.174470593069,18300.985420387795,26105.017736248854,29728.061417457153,27153.459355417253,27308.134370853131,0,0,0,0,0,0,0,0,0,0,0,0,0]
[343,null,null,null,null,null,0,"Себестоимость продаж","Сырье и материалы - 3",null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,2734041.4947508904,null,null,0,0,0,0,0,10.395,47.817000000000007,97.920899999999989,267.21089999999998,416.50507800000003,467.49166200000002,678.66133500000001,967.31801100000007,1185.7071599999999,1395.25551,1654.2805197600001,1692.39690576,2068.2330371999997,1957.6373948999999,1738.1475817199998,2812.2801874199995,3516.4984123961995,3456.4150453337998,3736.8175353497991,4351.0742400410991,4889.2263337268996,5485.3737109379999,5737.0570144418507,5202.3392021789086,5911.8068319870763,5431.318342029359,4646.304309876371,6934.090051681449,8348.8816245567832,8076.9680602940844,8512.0311002188719,9704.1162245711894,10697.296697004747,11443.989649430267,11470.781007712689,10161.846544674396,11425.37035608344,10434.73704760158,8722.6372814783153,12776.098553028276,14890.155568274085,13939.822814376559,14367.520429157277,16066.019467375392,17352.984200620671,18405.352646315419,18316.27326719321,16054.780396652706,17561.847768411979,15756.542309528468,12958.740226658898,18763.227684906396,21670.773257254259,20089.379250525999,20515.919912027934,22897.080151600792,24734.650027839562,25874.552528830758,25414.667137338587,22134.404367875963,24021.912479261242,21480.687692787287,17540.665685744127,25265.283351509825,29032.834798814823,26768.92670028696,27374.256047809598,30369.781193730676,32515.81433286961,33845.655979454423,33023.847389049712,28583.449520228838,30793.482547656888,27409.770429557582,22246.166792961165,31884.969802451502,36483.785950574471,33488.859424563969,34050.582821721582,37551.20255766905,40003.786614580866,41439.040270164813,40318.058621156466,34815.045665726298,37412.366725433327,33248.189364348451,26902.057460058058,38419.201504562872,43890.051575710866,40174.743189849774,40479.580703264583,44572.144627102258,47520.434220643714,49157.131261589646,47747.400741389894,41160.607512491864,44145.87323009903,39191.353011385312,31656.436916708706,45186.810512188822,51504.783659043009,47087.309106485518,47378.901180075634,51855.723122028154,54973.500189007202,56949.797375987764,55415.462465960918,47723.696534702278,51139.379576366598,45354.348941186137,36601.97084077559,52210.035472497715,59456.122834914306,54306.918710834492,54616.268741706255,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 производственных рабочих",null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,5683035.6570496364,null,null,0,0,0,0,0,23.106562499999999,106.01456250000001,216.67156875000001,592.36655625000003,913.49999999999989,1010.1514499999998,1457.99206875,2112.1149525000001,2621.1666599999999,3084.4961306250002,3599.0165111250003,3854.4660000000003,4665.5617995000002,5466.9825000000001,5466.9825000000001,6510.0919537500004,7540.7587499999991,7540.7587499999991,8020.6978976249984,9210.9401256731235,10491.978798039376,11771.688978787501,12476.183999999999,12476.183999999999,13615.0228858875,14740.277212500001,14740.277212500001,16085.031616499999,17413.745212499998,17413.745212499998,18019.164851467503,19939.935044870268,22286.058855265663,23838.171694007997,24357.089716312497,24357.089716312497,26115.152985596065,27852.24532125,27852.24532125,29305.154399763382,30740.732554875005,30740.732554875005,30740.732554875005,32262.671767628359,35097.290692113827,37222.171051995167,38022.43102952437,38022.43102952437,39479.545897475546,40919.279673562494,40919.279673562494,42337.013058596072,43737.835111004999,43737.835111004999,43737.835111004999,45317.354686809129,48569.086211584989,50800.19534148911,51353.740307230328,51353.740307230328,52794.872237491734,54218.813727233122,54218.813727233122,55674.487084300148,57112.796544463796,57112.796544463796,57112.796544463796,58515.637836593014,61988.134812019118,64513.156299735005,64971.1467000786,64971.1467000786,66153.594300850717,67321.937158870074,67321.937158870074,68565.872034882326,69794.9687215187,69794.9687215187,69794.9687215187,70848.174799526416,74151.715054665881,76684.792246797879,76978.420173875304,76978.420173875304,78230.442991476841,79467.53114326208,79467.53114326208,80431.312650715394,81383.597758477437,81383.597758477437,81383.597758477437,82611.676248652861,85930.923627912896,88317.710376914503,88620.147141804249,88620.147141804249,89789.302612606552,90944.511894890325,90944.511894890325,91967.313855399072,92977.915394907701,92977.915394907701,92977.915394907701,94380.952138216875,97188.554518148725,99340.593096372933,100079.36513266263,100079.36513266263,101092.36558951056,102093.28254190306,102093.28254190306,103244.96758510517,104382.9148345514,104382.9148345514,104382.9148345514,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6,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,120,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,"*",10000,null,0]
[356,null,null,null,null,null,0,"Прочие производственные расходы","Ежегодная индексация расхода",null,null,null,"%г",null,null,"*",0.2,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,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Сырье и материалы - 1",null,null,null,"руб. // шт",null,null,"*",500,null,0,null,null,null,null,671.75936222451082,null,null,500,500,500,500,500,500,515,515,515,515,515,515,530.44999999999993,530.44999999999993,530.44999999999993,530.44999999999993,530.44999999999993,530.44999999999993,546.36350000000004,546.36350000000004,546.36350000000004,546.36350000000004,546.36350000000004,546.36350000000004,562.75440499999991,562.75440499999991,562.75440499999991,562.75440499999991,562.75440499999991,562.75440499999991,579.63703714999997,579.63703714999997,579.63703714999997,579.63703714999997,579.63703714999997,579.63703714999997,597.02614826449997,597.02614826449997,597.02614826449997,597.02614826449997,597.02614826449997,597.02614826449997,614.93693271243501,614.93693271243501,614.93693271243501,614.93693271243501,614.93693271243501,614.93693271243501,633.38504069380792,633.38504069380792,633.38504069380792,633.38504069380792,633.38504069380792,633.38504069380792,652.38659191462227,652.38659191462227,652.38659191462227,652.38659191462227,652.38659191462227,652.38659191462227,671.95818967206094,671.95818967206094,671.95818967206094,671.95818967206094,671.95818967206094,671.95818967206094,692.11693536222276,692.11693536222276,692.11693536222276,692.11693536222276,692.11693536222276,692.11693536222276,712.88044342308933,712.88044342308933,712.88044342308933,712.88044342308933,712.88044342308933,712.88044342308933,734.26685672578196,734.26685672578196,734.26685672578196,734.26685672578196,734.26685672578196,734.26685672578196,756.29486242755547,756.29486242755547,756.29486242755547,756.29486242755547,756.29486242755547,756.29486242755547,778.9837083003822,778.9837083003822,778.9837083003822,778.9837083003822,778.9837083003822,778.9837083003822,802.35321954939354,802.35321954939354,802.35321954939354,802.35321954939354,802.35321954939354,802.35321954939354,826.42381613587531,826.42381613587531,826.42381613587531,826.42381613587531,826.42381613587531,826.42381613587531,851.21653061995164,851.21653061995164,851.21653061995164,851.21653061995164,851.21653061995164,851.21653061995164,876.7530265385501,876.7530265385501,876.7530265385501,876.7530265385501,876.7530265385501,876.7530265385501,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,null,null,null,null,null,0,"Базовый прайс-лист на производственные расходы","Сырье и материалы - 2",null,null,null,"руб. // шт",null,null,"*",100,null,0,null,null,null,null,134.35187244490234,null,null,100,100,100,100,100,100,103,103,103,103,103,103,106.08999999999999,106.08999999999999,106.08999999999999,106.08999999999999,106.08999999999999,106.08999999999999,109.2727,109.2727,109.2727,109.2727,109.2727,109.2727,112.55088099999999,112.55088099999999,112.55088099999999,112.55088099999999,112.55088099999999,112.55088099999999,115.92740742999999,115.92740742999999,115.92740742999999,115.92740742999999,115.92740742999999,115.92740742999999,119.40522965289999,119.40522965289999,119.40522965289999,119.40522965289999,119.40522965289999,119.40522965289999,122.987386542487,122.987386542487,122.987386542487,122.987386542487,122.987386542487,122.987386542487,126.67700813876159,126.67700813876159,126.67700813876159,126.67700813876159,126.67700813876159,126.67700813876159,130.47731838292444,130.47731838292444,130.47731838292444,130.47731838292444,130.47731838292444,130.47731838292444,134.39163793441219,134.39163793441219,134.39163793441219,134.39163793441219,134.39163793441219,134.39163793441219,138.42338707244454,138.42338707244454,138.42338707244454,138.42338707244454,138.42338707244454,138.42338707244454,142.57608868461787,142.57608868461787,142.57608868461787,142.57608868461787,142.57608868461787,142.57608868461787,146.8533713451564,146.8533713451564,146.8533713451564,146.8533713451564,146.8533713451564,146.8533713451564,151.25897248551109,151.25897248551109,151.25897248551109,151.25897248551109,151.25897248551109,151.25897248551109,155.79674166007644,155.79674166007644,155.79674166007644,155.79674166007644,155.79674166007644,155.79674166007644,160.4706439098787,160.4706439098787,160.4706439098787,160.4706439098787,160.4706439098787,160.4706439098787,165.28476322717506,165.28476322717506,165.28476322717506,165.28476322717506,165.28476322717506,165.28476322717506,170.24330612399032,170.24330612399032,170.24330612399032,170.24330612399032,170.24330612399032,170.24330612399032,175.35060530771003,175.35060530771003,175.35060530771003,175.35060530771003,175.35060530771003,175.35060530771003,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,null,null,null,null,null,0,"Базовый прайс-лист на производственные расходы","Сырье и материалы - 3",null,null,null,"руб. // шт",null,null,"*",20,null,0,null,null,null,null,26.870374488980477,null,null,20,20,20,20,20,20,20.6,20.6,20.6,20.6,20.6,20.6,21.218,21.218,21.218,21.218,21.218,21.218,21.85454,21.85454,21.85454,21.85454,21.85454,21.85454,22.510176199999997,22.510176199999997,22.510176199999997,22.510176199999997,22.510176199999997,22.510176199999997,23.185481485999997,23.185481485999997,23.185481485999997,23.185481485999997,23.185481485999997,23.185481485999997,23.881045930579997,23.881045930579997,23.881045930579997,23.881045930579997,23.881045930579997,23.881045930579997,24.5974773084974,24.5974773084974,24.5974773084974,24.5974773084974,24.5974773084974,24.5974773084974,25.335401627752319,25.335401627752319,25.335401627752319,25.335401627752319,25.335401627752319,25.335401627752319,26.095463676584888,26.095463676584888,26.095463676584888,26.095463676584888,26.095463676584888,26.095463676584888,26.878327586882435,26.878327586882435,26.878327586882435,26.878327586882435,26.878327586882435,26.878327586882435,27.68467741448891,27.68467741448891,27.68467741448891,27.68467741448891,27.68467741448891,27.68467741448891,28.515217736923574,28.515217736923574,28.515217736923574,28.515217736923574,28.515217736923574,28.515217736923574,29.370674269031277,29.370674269031277,29.370674269031277,29.370674269031277,29.370674269031277,29.370674269031277,30.251794497102221,30.251794497102221,30.251794497102221,30.251794497102221,30.251794497102221,30.251794497102221,31.159348332015288,31.159348332015288,31.159348332015288,31.159348332015288,31.159348332015288,31.159348332015288,32.094128781975741,32.094128781975741,32.094128781975741,32.094128781975741,32.094128781975741,32.094128781975741,33.056952645435011,33.056952645435011,33.056952645435011,33.056952645435011,33.056952645435011,33.056952645435011,34.048661224798067,34.048661224798067,34.048661224798067,34.048661224798067,34.048661224798067,34.048661224798067,35.070121061542004,35.070121061542004,35.070121061542004,35.070121061542004,35.070121061542004,35.070121061542004,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Сырье и материалы - 1",null,null,null,"шт",null,null,null,"начисление",null,null,null,null,null,null,572981.23252499977,null,null,0,0,9.3974999999999991,20.049750000000003,35.399699999999996,114.87599999999999,119.33729999999997,145.18439999999998,246.46409999999997,313.88474999999994,375.53999999999996,434.52599999999995,509.38469999999995,440.36999999999995,721.31400000000008,386.62649999999991,605.82690000000002,1004.943,987.44129999999984,956.16239999999982,1158.6752999999997,1316.1898499999998,1477.6769999999999,1663.26,1579.9266,1329.7388999999998,1991.8409999999997,1067.9969999999998,1559.7455999999997,2372.3609999999999,2296.9007999999994,2157.0119999999997,2551.1273999999999,2829.8020499999998,3115.7174999999997,3257.1854999999996,3048.7063499999995,2458.0268999999998,3729.27,1916.5739999999996,2802.9056999999998,4108.0289999999995,3826.9638000000004,3484.8479999999995,4044.1504499999992,4367.509575,4701.2564999999995,4892.6714999999995,4496.8945499999991,3597.8753999999999,5243.7,2676.7049999999995,3820.1015999999995,5566.9979999999996,5103.7884000000004,4619.0987999999998,5289.9763499999999,5732.9873249999991,6138.6014999999998,6254.1435000000001,5722.2193499999985,4531.4944499999992,6570.7289999999994,3343.1354999999999,4724.9117999999999,6865.4159999999993,6236.1170999999995,5633.3159999999989,6473.5065000000004,6934.6000500000009,7402.5764999999992,7506.4544999999998,6815.6761499999993,5373.7960499999999,7740.4544999999998,3922.1662499999998,5533.513649999999,8008.8974999999982,7260.0016500000002,6531.0672000000004,7478.2277999999988,7951.3375499999993,8473.7070000000003,8531.4779999999973,7771.8204000000005,6085.1888999999983,8797.0049999999992,4425.9299999999994,6269.016599999999,9000.9644999999982,8194.3582499999993,7293.2052000000003,8298.3460500000001,8853.6062250000014,9420.5474999999988,9478.3184999999976,8618.7280499999997,6743.8948499999997,9732.1815000000006,4894.9762499999997,6916.9002,9939.0569999999989,8994.5208000000021,8041.3463999999985,9093.2597999999998,9653.3233500000006,10213.332,10358.64,9369.5210999999999,7360.1199000000006,10566.395999999999,5333.6789999999992,7498.80915,10810.630499999999,9740.0650499999992,8736.2723999999998,9838.8040499999988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,null,null,null,null,null,0,"Натуральный поток закупок","Сырье и материалы - 2",null,null,null,"шт",null,null,null,"начисление",null,null,null,null,null,null,247280.63204999999,null,null,0,0,4.0950000000000006,8.6170000000000027,15.257899999999999,49.432000000000002,51.438599999999994,62.5608,106.3287,135.33700000000002,162.03,187.35700000000003,219.74039999999999,189.84,311.14800000000002,166.773,261.44580000000002,433.62599999999998,426.21659999999997,412.75679999999994,500.30459999999994,568.35270000000003,638.21400000000006,718.32,682.44119999999998,574.42979999999989,860.56200000000013,461.45399999999995,673.99919999999997,1025.202,992.59559999999988,932.18399999999997,1102.6368,1223.1231,1346.835,1408.011,1317.9807000000001,1062.5958000000001,1612.14,828.46799999999985,1211.6874,1775.778,1654.3116,1506.336,1748.1069,1887.7801499999998,2031.933,2114.4629999999997,1943.3330999999998,1554.7728,2265.9,1156.56,1650.5411999999999,2405.136,2204.9387999999999,1995.3816000000002,2285.1206999999999,2476.10565,2651.223,2700.8670000000006,2471.0966999999996,1956.7148999999999,2837.1779999999999,1443.4109999999998,2039.8476000000001,2963.7120000000004,2691.8622,2431.5119999999997,2793.933,2992.8591000000001,3194.6729999999998,3239.4690000000001,2941.1342999999997,2318.9061000000002,3339.9690000000001,1692.3825000000002,2387.5592999999999,3455.5950000000003,3132.3753000000006,2817.8304000000003,3226.3595999999998,3430.3341,3655.674,3680.4960000000001,3352.7628000000004,2625.0798,3794.91,1909.26,2704.3212000000003,3882.7890000000002,3534.8265000000001,3145.9463999999998,3579.5061000000001,3818.8204500000002,4063.395,4088.2169999999996,3717.5300999999999,2908.7876999999999,4197.7830000000004,2111.3024999999998,2983.4363999999996,4286.8739999999998,3879.4356000000002,3468.2448000000004,3921.9336000000003,4163.3996999999999,4404.9240000000009,4467.4799999999996,4040.8901999999998,3174.2718,4557.0720000000001,2300.328,3234.0903000000003,4662.5010000000002,4200.6141000000007,3767.7768000000001,4243.1121000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[388,null,null,null,null,null,0,"Натуральный поток закупок","Сырье и материалы - 3",null,null,null,"шт",null,null,null,"начисление",null,null,null,null,null,null,564885.72359999991,null,null,0,0,9.24,19.789000000000001,34.911799999999999,113.34399999999999,117.69119999999999,143.1936,243.00540000000001,309.529,370.26,428.49400000000003,502.24679999999995,434.28,711.21600000000012,381.21599999999995,597.27359999999999,990.79199999999992,973.44720000000007,942.58559999999989,1142.1432,1297.3884,1456.4880000000001,1639.4399999999998,1557.2303999999999,1310.6016,1963.1039999999998,1052.5679999999998,1537.1663999999998,2337.9839999999999,2263.6152000000002,2125.7280000000001,2514.0455999999999,2788.6451999999999,3070.32,3209.7119999999995,3004.2143999999998,2422.1736000000001,3674.8799999999997,1888.6559999999999,2762.0208000000002,4048.1759999999999,3771.1872000000003,3434.1120000000001,3985.2648000000004,4303.9787999999999,4632.9359999999997,4821.6959999999999,4431.7151999999996,3545.7575999999999,5167.8,2638.02,3764.9303999999997,5486.7119999999995,5030.2296000000006,4552.6271999999999,5213.8944000000001,5650.7747999999992,6050.616,6164.6639999999998,5640.3864000000003,4466.8008,6476.9759999999997,3295.5119999999997,4657.6992,6767.9040000000005,6147.6624000000002,5553.5039999999999,6381.9359999999997,6836.5571999999993,7298.0159999999996,7400.4480000000003,6719.5655999999999,5298.0312000000004,7631.4480000000003,3866.9400000000005,5455.6655999999994,7896.2400000000007,7157.9376000000002,6439.2767999999996,7373.2031999999999,7839.7572,8354.8080000000009,8411.8320000000003,7662.8375999999998,5999.9016000000001,8673.7199999999993,4363.92,6181.1904000000004,8874.8880000000008,8079.5880000000006,7191.1487999999999,8182.2312000000002,8729.8463999999985,9288.84,9345.8639999999996,8498.2392,6649.6583999999993,9596.1360000000004,4826.58,6820.228799999999,9800.2080000000005,8868.8952000000008,7929.0816000000004,8966.3112000000001,9518.6124,10070.808000000001,10214.16,9238.8383999999987,7257.4656000000004,10419.023999999999,5259.2759999999989,7394.2175999999999,10659.791999999999,9604.2672000000002,8614.4256000000005,9701.6831999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,473162727.04821944,null,null,0,0,5293.0499999999993,11282.355000000003,19923.876,64648.079999999987,69181.324019999985,84163.516559999989,142886.77883999998,181966.65464999998,217719.54599999997,251905.63740000001,304172.04575339996,262948.94513999997,430721.28370799997,230867.61558299992,361770.61527180002,600098.02134600002,607349.96414965799,588115.06011038402,712688.54098609788,809577.35387510096,908919.01980282005,1023066.5279316,1000973.5427053665,842470.87648151,1261964.1250036515,676650.5616602404,988214.79734538263,1503072.4230959476,1498920.8171849176,1407635.7463329944,1664843.1108028537,1846707.6475893634,2033307.1975984843,2125631.1356822546,2049274.9795633222,1652229.8669581744,2506729.6289403476,1288271.2855670298,1884049.7518701546,2761312.5877225045,2649562.5325625408,2412692.5599787659,2799920.0326648555,3023783.1095272284,3254836.9194355537,3387338.2412388073,3206720.6449643523,2565627.6161504309,3739246.8591596391,1908729.7620853281,2724066.8521807757,3969736.7395549836,3748603.7957635284,3392593.0818981826,3885325.0553315138,4210659.2762292456,4508559.4092310835,4593391.0122692715,4328791.041715553,3428001.0626804093,4970638.444897566,2529007.4980134503,3574272.8044874985,5193480.5575400461,4858934.9894654173,4389238.499354342,5043850.9883808186,5403103.7089290069,5767709.2369390754,5848641.5708748503,5469707.5370118869,4312569.1859991625,6211830.7539721308,3147595.5289629898,4440712.0234801453,6427234.6232111976,6001011.9181804378,5398479.9795486555,6181372.5545237483,6572418.7120989244,7004196.599492386,7051935.9577853354,6616737.8846851829,5180771.7654176923,7489539.4684899133,3768117.2373134713,5337269.9947641063,7663171.1707216529,7185740.7246316923,6395487.7410154315,7276904.7580150804,7763791.1169393063,8260950.9280080963,8311597.6132210894,7784562.2315443559,6091175.7734619556,8790247.7253613416,4421206.9055653615,6247440.4063737551,8977080.9520176016,8367676.4470943073,7480919.4743133532,8459521.2562422827,8980539.1742921937,9501517.8504336216,9636682.1762327589,8977995.8304367196,7052561.2395580411,10124855.766270639,5110802.4845217895,7185455.7435045158,10358898.619605456,9613034.5497803539,8622344.1585771963,9710472.7078054398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[392,null,null,null,null,null,0,"Прямые производственные расходы","Сырье и материалы - 1",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,420311730.43686348,null,null,0,0,4698.7499999999991,10024.875000000002,17699.849999999999,57437.999999999993,61458.709499999983,74769.965999999986,126929.01149999999,161650.64624999996,193403.09999999998,223780.88999999998,270203.11411499995,233594.26649999994,382621.01130000001,205086.02692499993,321360.879105,533072.01434999995,539501.88471254997,522412.23543239996,633057.89227154991,719118.09311047487,807348.77758950007,908744.55501000001,889110.65372667287,748316.42347485432,1120917.2968096046,601020.01627678482,877753.70707936771,1335056.6030002048,1331368.7743394643,1250284.0447769957,1478727.9275281827,1640258.075982996,1805985.2602964048,1887985.352667941,1820157.4093300223,1467506.3324375292,2226471.7039383519,1144244.7930838855,1673407.994019612,2452600.7308288654,2353341.3807735248,2142961.7400890635,2486897.4731506133,2685742.9416426904,2890976.2520043976,3008684.404979548,2848265.7375475126,2278840.4566402505,3321281.1378861205,1695384.9053503189,2419595.2073704805,3526053.2547723469,3329643.1201293832,3013438.1238489212,3451109.6422854532,3740124.0624464764,4004741.3117069881,4080119.3633099874,3845092.1553324363,3044974.807130991,4415255.1636657109,2246447.2784084002,3174943.1794881588,4613272.5067056017,4316122.2558119521,3898913.4058469743,4480423.4798274292,4799554.1345687173,5123448.5609644083,5195344.2839759663,4858762.236040174,3830874.1109892461,5518018.6362562468,2796035.6154790753,3944733.6644997168,5709386.40113007,5330778.5913694911,4795546.1840088544,5491014.8205853589,5838403.6296041794,6221962.2037052559,6264381.5342851589,5877787.8402296696,4602197.1019711867,6653129.6862495169,3347308.1204639901,4741225.0470530605,6807383.2082428094,6383271.5767268296,5681288.0320916306,6464276.3787888288,6896815.0089818491,7338453.025769894,7383455.6935821148,6915264.199338166,5410985.7452000743,7808647.1597640468,3927499.9538053167,5549797.1447718441,7974634.3832349358,7433286.2038495075,6645560.1787584815,7514886.4650309458,7977736.3213005522,8440540.8069026526,8560626.7987777237,7975491.2443124326,6265055.7262248658,8994290.944276534,4540115.7338204924,6383110.3084441489,9202187.3880242333,8539631.5112698544,7659553.2673652023,8626201.2283572424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[393,null,null,null,null,null,0,"Прямые производственные расходы","Сырье и материалы - 2",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,36275693.981325857,null,null,0,0,409.50000000000006,861.70000000000027,1525.79,4943.2,5298.1757999999991,6443.7623999999996,10951.856099999999,13939.711000000001,16689.09,19297.771000000004,23312.259035999996,20140.125599999999,33009.691319999998,17692.947569999997,27736.784921999999,46003.382339999989,46573.838666819996,45103.049979359996,54669.634464419993,62105.434081290005,69739.366957800012,78492.765864000001,76809.358290697186,64652.580062653782,96857.011255122008,51937.054240973986,75859.203753295194,115387.38830296199,115069.03453442529,108065.6743677271,127825.82556091141,141793.48995074461,156135.08978598405,163227.06486292172,157373.78816158988,126879.49552720699,192497.94693262619,98923.411800078728,144681.8122645253,212037.17990256744,203459.46021092014,185260.3278948637,214995.09902788867,232173.14701528408,249902.12929943524,260052.27831078667,246175.62292502477,196953.96663952514,287037.43274161988,146509.5605329661,209085.6210257613,304675.43264682847,287694.50182246335,260352.04031862921,298156.42111731117,323075.62524480803,345924.46747513209,352401.88346893404,332094.73300732073,262966.12038166955,381292.99853147968,193982.36850254782,274138.46010057966,398298.11004587269,372616.68325628212,336578.12674729375,386745.66911347618,414281.693652588,442217.45724888757,448418.27129618486,419335.42479017144,330620.56176490139,476199.71634787449,241293.27740829534,340408.86649658415,492685.21917812212,459999.87312329578,413807.89411887067,473801.78443181026,503756.12742525287,536848.05143883324,540493.24582236283,507135.45611564518,397066.87324047094,574014.18727499084,288792.7058076869,409052.84598278441,587306.67451804515,550714.45103369222,490128.19855724747,557675.3871323677,594959.7830948669,633063.70107784623,636930.88779933262,596554.44890135573,466775.03521613503,673620.9410039424,338802.07166353666,478753.96017217037,687917.43114051735,641211.59460107388,573248.02058188117,648235.86646870233,688146.53363459173,728066.82037370105,738406.37402213993,687934.50733203243,540398.52576814976,775811.00352506479,391615.44388958643,550582.22497552773,793759.58504641103,736580.22509910166,660681.94254434668,744032.27512346872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[394,null,null,null,null,null,0,"Прямые производственные расходы","Сырье и материалы - 3",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,16575302.630029881,null,null,0,0,184.8,395.78000000000003,698.23599999999999,2266.88,2424.4387200000001,2949.7881600000001,5005.9112400000004,6376.2974000000004,7627.3560000000007,8826.9764000000014,10656.672602399998,9214.5530399999989,15090.581088000003,8088.6410879999994,12672.9512448,21022.624656,21274.240770288001,20599.774698623998,24961.014250127999,28353.826683335999,31830.875255520001,35829.207057599997,35053.53068799647,29501.872944001916,44189.816938924792,23693.491142481591,34601.88651271967,52628.431792780793,52483.008311028185,49286.027188271801,58289.357713759753,64656.081655622758,71186.847516095513,74418.718151392008,71743.782071709822,57844.038993438306,87759.978069369812,45103.080683065491,65959.945586017318,96674.67699107161,92761.691578095852,84470.491994838623,98027.460486353433,105867.02086925386,113958.53813172071,118601.55794847268,112279.28449181469,89833.192870655155,130928.28853189843,66835.296202043173,95386.023784534176,139008.05213580816,131266.17381168215,118802.91773063237,136058.99192874937,147459.58853796122,157893.63004896336,160869.76549035049,151604.15337579651,120060.13516774852,174090.28270037542,88577.8511025021,125191.16489876025,181909.94078857198,170196.0503971827,153746.96676007382,176681.83943991369,189267.88070770152,202043.21872577869,204879.01560269963,191609.87618154151,151074.5132450145,217612.40136800995,110266.63607561926,155569.49248384379,225163.00290300543,210233.45368765149,189125.90142093005,216555.94950657905,230258.95506949269,245386.3443482967,247061.17767781392,231814.58833986797,181507.79020603481,262395.59496540547,132016.41104179432,186992.1017282611,268481.28796079854,251754.69687117074,224071.51036655373,254952.99209388345,272016.32486258959,289434.20116035687,291211.03183964168,272743.58330483449,213414.99304574673,307979.6245933536,154904.88009650848,218889.30142973983,314529.13764214894,293178.6486437259,262111.2749729901,296398.92474263359,314656.31935705052,332910.22315726808,337649.00343289645,314570.07879225537,247106.98756502586,354753.81846904045,179071.30681171105,251763.21008483943,362951.64653481264,336822.81341139704,302108.94866764662,340239.20432472823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,473162727.0482192,null,null,0,529.30499999999984,2186.8454999999999,7953.9935999999998,18347.2317,33794.461601999996,67506.272459999978,79548.308009999979,105688.48282499998,158186.03071799997,196111.13119499997,233202.01425533998,263463.24984468002,308582.34942617995,293295.27989789995,383855.48323937994,293971.25609705993,433994.0313744258,600350.11378317,614036.84102544712,635175.98566199839,751689.3514455707,850794.60446629464,940953.97371883073,1000588.3657413443,995372.06769042369,909787.49470381136,1117526.4795691422,821605.59494083957,1142256.9244794492,1492698.4342374464,1497256.0323763266,1502984.4093526031,1738062.4268397186,1911919.9064004766,2053368.7634117221,2063019.7775860601,2015611.4219799952,1786733.9612154947,2200769.9725586646,1554731.1090432024,2136053.5971098631,2704100.5739161381,2617224.2880560169,2551247.1094708298,2890184.3367144,3106349.3846800514,3276525.5563490842,3269043.6594750783,3131754.6606210968,2734661.6793457624,3271625.43904689,2277897.8778513833,3075654.5240138927,3867795.7850310123,3691073.7789472574,3572946.0960179549,4012715.3349010167,4308512.4764336161,4507548.8930871682,4423932.0231996411,4212817.7862267252,3646629.1826571445,4342675.691479736,3004507.8652609196,4026580.5735957995,5046147.2381065497,4783487.2913347427,4621547.5181171037,5188087.3573462814,5520578.6007256042,5754095.5337335113,5619247.5256146882,5312492.1885053664,4575924.1338901389,5421871.8359211031,3734182.7372912411,4994046.5328963846,6239114.6178387906,5898541.5940884119,5672452.3677987009,6341864.1905356469,6706726.0141462572,6974998.5996702556,6777779.9239285402,6416824.8192121573,5501259.8532217145,6530028.0748820435,4471453.1821444165,5987297.3029423738,7440916.7385330386,7036806.5312467786,6708601.4820077484,7472686.6467992263,7918003.7287812419,8223441.3954043202,7984148.3529098295,7546453.4893095745,6463993.2770521734,7662158.8295033863,5242041.0103722643,7005392.1195745803,8705583.9032625183,8199509.5334529132,7826601.800697023,8667924.4992713984,9150349.2097145356,9476198.5135937594,9246532.8134060781,8707594.9058443755,7472844.2693969347,8828105.1076442562,6050542.7498267014,8062902.1993522868,10036070.359537609,9424640.2873422317,7977735.4525651243,6797330.8954638075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 производственных рабочих",null,null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,382011731.12060517,null,null,0,0,0,0,0,4264.3125,9279.2437499999996,16632.14875,52338.207500000004,58398.257499999992,70024.927500000005,116355.66749999998,155582.89436250002,187360.61143749999,217135.99949999995,254486.46977500001,254486.46977500001,351455.67300000007,351455.67300000007,351455.67300000007,489669.72757499991,502277.112975,502277.112975,578555.78692500002,680844.32579362509,765525.764283375,861381.92106750014,861381.92106750014,861381.92106750014,1009413.0934372498,1009413.0934372498,1009413.0934372498,1201670.8581315,1208690.3666355,1208690.3666355,1317878.5553414999,1514398.7431733513,1668900.7331712036,1753286.8366347752,1753286.8366347752,1753286.8366347752,1947603.8592317924,1947603.8592317924,1947603.8592317924,2150300.2976510776,2150300.2976510776,2150300.2976510776,2155891.116512516,2413471.7573040882,2598381.4744861335,2712270.8267421746,2712270.8267421746,2712270.8267421746,2825855.1668141494,2825855.1668141494,2825855.1668141494,2998739.617251941,2998739.617251941,2998739.617251941,2998739.617251941,3256214.7887588385,3490213.8099884978,3572195.4503395027,3572195.4503395027,3572195.4503395027,3641971.4192834902,3641971.4192834902,3641971.4192834902,3802617.5531492974,3802617.5531492974,3802617.5531492974,3802617.5531492974,4053983.6709222584,4328506.2761714747,4410911.364027435,4410911.364027435,4410911.364027435,4414570.0245939428,4414570.0245939428,4414570.0245939428,4564790.5208253376,4564790.5208253376,4564790.5208253376,4564790.5208253376,4786786.8215960739,5100054.5490861451,5162866.9300266616,5162866.9300266616,5162866.9300266616,5163053.9200491598,5163053.9200491598,5163053.9200491598,5284415.9145151572,5284415.9145151572,5284415.9145151572,5284415.9145151572,5485478.2505659312,5838273.6343088644,5905752.6151840948,5905752.6151840948,5905752.6151840948,5905752.6151840948,5905752.6151840948,5905752.6151840948,6007942.7296310198,6007942.7296310198,6007942.7296310198,6007942.7296310198,6188181.0115199499,6521505.5730399098,6641061.5598589936,6641061.5598589936,6641061.5598589936,6641061.5598589936,6641061.5598589936,6641061.5598589936,6728185.7456081919,6728185.7456081919,6728185.7456081919,6728185.7456081919,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"*",60000,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 производственных рабочих",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,378647638.24780113,null,null,0,0,0,0,0,2132.15625,6771.7781249999998,12955.696250000001,34485.178125000006,55368.232499999998,64211.592499999999,93190.297499999986,135969.28093125002,171471.75290000002,202248.30546874995,235811.23463749996,254486.46977500001,302971.07138750004,351455.67300000007,351455.67300000007,420562.70028749999,495973.42027499992,502277.112975,540416.44995000004,629700.0563593125,723185.0450385001,813453.84267543757,861381.92106750014,861381.92106750014,935397.5072523749,1009413.0934372498,1009413.0934372498,1105541.9757843749,1205180.6123835,1208690.3666355,1263284.4609884999,1416138.6492574257,1591649.7381722773,1711093.7849029894,1753286.8366347752,1753286.8366347752,1850445.3479332838,1947603.8592317924,1947603.8592317924,2048952.078441435,2150300.2976510776,2150300.2976510776,2153095.7070817966,2284681.4369083019,2505926.6158951111,2655326.1506141541,2712270.8267421746,2712270.8267421746,2769062.9967781622,2825855.1668141494,2825855.1668141494,2912297.3920330452,2998739.617251941,2998739.617251941,2998739.617251941,3127477.2030053898,3373214.2993736682,3531204.6301640002,3572195.4503395027,3572195.4503395027,3607083.4348114962,3641971.4192834902,3641971.4192834902,3722294.4862163938,3802617.5531492974,3802617.5531492974,3802617.5531492974,3928300.6120357779,4191244.9735468663,4369708.8200994544,4410911.364027435,4410911.364027435,4412740.6943106893,4414570.0245939428,4414570.0245939428,4489680.2727096397,4564790.5208253376,4564790.5208253376,4564790.5208253376,4675788.6712107062,4943420.6853411095,5131460.7395564038,5162866.9300266616,5162866.9300266616,5162960.4250379112,5163053.9200491598,5163053.9200491598,5223734.9172821585,5284415.9145151572,5284415.9145151572,5284415.9145151572,5384947.0825405437,5661875.9424373973,5872013.1247464791,5905752.6151840948,5905752.6151840948,5905752.6151840948,5905752.6151840948,5905752.6151840948,5956847.6724075573,6007942.7296310198,6007942.7296310198,6007942.7296310198,6098061.8705754848,6354843.2922799299,6581283.5664494522,6641061.5598589936,6641061.5598589936,6641061.5598589936,6641061.5598589936,6641061.5598589936,6684623.6527335923,6728185.7456081919,6728185.7456081919,6728185.7456081919,0,0,0,0,0,0,0,0,0,0,0,0,0]
[413,null,null,null,null,null,0,"ФОТ производственных рабочих","Задаем через указание % предоплаты и сроков"]
[414,null,null,null,null,null,0,"ФОТ производственных рабочих","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[415,null,null,null,null,null,0,"ФОТ производственных рабочих","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 производственных рабочих","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 производственных рабочих","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 производственных рабочих","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 производственных рабочих","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,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[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,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",null,null,"HR",null,null,"Штатное расписание",null,null,null,null,null,null,null,"все включает НДФЛ",null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","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","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[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,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[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,12274.48512934375,null,null,12,12,12,12,12,12.150551041666667,12.3259353125,12.578989979166668,13.852803458333334,13.992766791666666,14.405032125,16.038998624999998,17.192762145833335,18.230891770833331,19.216944166666664,20.457816541666666,20.457816541666666,23.832735,23.832735,23.832735,28.483916708333332,28.687919708333332,28.687919708333332,31.226831625000003,33.901703354166671,36.605065895833334,39.691417916666666,39.691417916666666,39.691417916666666,44.809352541666669,44.809352541666669,44.809352541666669,51.064708916666667,51.174984916666666,51.174984916666666,54.408857249999997,59.173650062500002,63.960822270833333,66.45107625,66.45107625,66.45107625,73.430140458333341,73.430140458333341,73.430140458333341,79.745198041666669,79.745198041666669,79.745198041666669,79.830471229166676,84.896818072916673,90.475908927083339,93.793854166666677,93.793854166666677,93.793854166666677,98.466428583333339,98.466428583333339,98.466428583333339,103.78427183333334,103.78427183333334,103.78427183333334,103.78427183333334,107.61586738541666,114.43379736458334,116.59968208333333,116.59968208333333,116.59968208333333,120.30381731249999,120.30381731249999,120.30381731249999,125.13252175,125.13252175,125.13252175,125.13252175,127.64820210416667,135.46803518750002,137.50350125,137.50350125,137.50350125,139.55456909374999,139.55456909374999,139.55456909374999,143.9409824375,143.9409824375,143.9409824375,143.9409824375,145.09357468749999,153.30514268749999,154.64997124999996,154.64997124999996,154.64997124999996,156.91663024999997,156.91663024999997,156.91663024999997,160.30049954166668,160.30049954166668,160.30049954166668,160.30049954166668,160.86005726041668,169.08218115624999,170.463615,170.463615,170.463615,172.62574000000001,172.62574000000001,172.62574000000001,175.73496616666668,175.73496616666668,175.73496616666668,175.73496616666668,175.73496616666668,182.33334985416667,185.100345,185.100345,185.100345,186.870845,186.870845,186.870845,190.06358972916667,190.06358972916667,190.06358972916667,190.06358972916667,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,0,"Количество сотрудников","Продавцы-консультанты",null,null,null,"ставка*период",null,null,null,"Sales",null,null,null,null,null,null,5570.6966520833339,null,null,0,0,0,0,0,7.947916666666667E-2,0.17128125,0.30178749999999999,0.98049999999999993,1.0194624999999999,1.2379499999999999,2.0997375000000003,2.6752395833333331,3.1991666666666667,3.7034166666666666,4.3399124999999996,4.3399124999999996,6.1457500000000005,6.1457500000000005,6.1457500000000005,8.5604583333333331,8.5604583333333331,8.5604583333333331,9.8650874999999996,11.205685416666666,12.578708333333333,14.159166666666668,14.159166666666668,14.159166666666668,16.951541666666667,16.951541666666667,16.951541666666667,20.186541666666667,20.186541666666667,20.186541666666667,21.705074999999997,24.07549375,26.506145833333331,27.709312500000003,27.709312500000003,27.709312500000003,31.724583333333335,31.724583333333335,31.724583333333335,34.948041666666668,34.948041666666668,34.948041666666668,34.948041666666668,37.157844791666669,39.998770833333332,41.630229166666666,41.630229166666666,41.630229166666666,44.620833333333337,44.620833333333337,44.620833333333337,47.378583333333331,47.378583333333331,47.378583333333331,47.378583333333331,48.801876041666667,52.255645833333332,53.242895833333336,53.242895833333336,53.242895833333336,55.943874999999991,55.943874999999991,55.943874999999991,58.463000000000001,58.463000000000001,58.463000000000001,58.463000000000001,59.062410416666658,63.050437500000001,63.9356875,63.9356875,63.9356875,65.9356875,65.9356875,65.9356875,68.225312500000001,68.225312500000001,68.225312500000001,68.225312500000001,68.225312500000001,72.191625000000002,72.685249999999996,72.685249999999996,72.685249999999996,74.949374999999989,74.949374999999989,74.949374999999989,76.688604166666664,76.688604166666664,76.688604166666664,76.688604166666664,76.688604166666664,80.269062500000004,80.762687499999998,80.762687499999998,80.762687499999998,82.924812500000002,82.924812500000002,82.924812500000002,84.68954166666667,84.68954166666667,84.68954166666667,84.68954166666667,84.68954166666667,87.030166666666673,88.27,88.27,88.27,90.040499999999994,90.040499999999994,90.040499999999994,92.120354166666658,92.120354166666658,92.120354166666658,92.120354166666658,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,0,"Количество сотрудников","Производственные рабочие",null,null,null,"ставка*период",null,null,null,"Prdction",null,null,null,null,null,null,5263.7884772604202,null,null,0,0,0,0,0,7.1071875000000007E-2,0.15465406249999999,0.27720247916666663,0.87230345833333334,0.97330429166666654,1.1670821250000001,1.9392611249999998,2.5175225625000004,3.0317251041666666,3.5135274999999995,4.1179040416666659,4.1179040416666659,5.6869850000000008,5.6869850000000008,5.6869850000000008,7.9234583750000001,8.1274613749999993,8.1274613749999993,9.3617441250000013,10.696017937500001,12.026357562499999,13.532251250000002,13.532251250000002,13.532251250000002,15.857810875,15.857810875,15.857810875,18.878167250000001,18.98844325,18.98844325,20.70378225,23.098156312500002,25.454676437500002,26.74176375,26.74176375,26.74176375,29.705557124999999,29.705557124999999,29.705557124999999,32.797156374999993,32.797156374999993,32.797156374999993,32.8824295625,35.738973281250004,38.47713809375,40.163625000000003,40.163625000000003,40.163625000000003,41.845595250000002,41.845595250000002,41.845595250000002,44.405688500000004,44.405688500000004,44.405688500000004,44.405688500000004,46.813991343750004,50.178151531250002,51.356786250000006,51.356786250000006,51.356786250000006,52.359942312499996,52.359942312499996,52.359942312499996,54.669521750000001,54.669521750000001,54.669521750000001,54.669521750000001,56.585791687500006,60.417597687500013,61.567813750000013,61.567813750000013,61.567813750000013,61.618881593749997,61.618881593749997,61.618881593749997,63.715669937499996,63.715669937499996,63.715669937499996,63.715669937499996,64.868262187500008,69.113517687499993,69.964721249999982,69.964721249999982,69.964721249999982,69.96725524999998,69.96725524999998,69.96725524999998,71.611895375000003,71.611895375000003,71.611895375000003,71.611895375000003,72.171453093750003,76.813118656249998,77.700927500000006,77.700927500000006,77.700927500000006,77.700927500000006,77.700927500000006,77.700927500000006,79.04542450000001,79.04542450000001,79.04542450000001,79.04542450000001,79.04542450000001,83.303183187499997,84.830345000000008,84.830345000000008,84.830345000000008,84.830345000000008,84.830345000000008,84.830345000000008,85.943235562499993,85.943235562499993,85.943235562499993,85.943235562499993,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,0,"Количество сотрудников","Генеральный директор",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,120,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,0,"Количество сотрудников","Операционный директор",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,120,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,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,120,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,0,"Количество сотрудников","ИТ-специалисты",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,240,"*",null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,0,"Количество сотрудников","Финансовые менеджеры",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,240,"*",null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,0,"Количество сотрудников","Бухгалтера",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,120,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,240,"*",null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,64788.737373658616,null,null,83333.333333333328,83333.333333333328,89166.666666666672,89166.666666666672,89166.666666666672,88641.747986566814,88048.010961034306,87224.388688374398,83496.146536620261,83191.51332481741,82148.596909151282,78548.948687873592,78639.212819525346,76940.315778459393,75597.043824128661,73959.032349242829,73959.032349242829,70286.098532123986,70286.098532123986,70286.098532123986,66717.448655356027,66682.480128943585,66682.480128943585,65209.69580755537,65776.288894596655,64624.718324351139,63547.642048124115,63547.642048124115,63547.642048124115,61906.992747856042,61906.992747856042,61906.992747856042,60440.772022495308,60447.696146244918,60447.696146244918,59898.033379556044,60874.505990963262,60187.313719970654,59927.693252994337,59927.693252994337,59927.693252994337,58969.552955053565,58969.552955053565,58969.552955053565,58387.48548393439,58387.48548393439,58387.48548393439,58395.150876042084,59828.1941676399,59419.63061671902,59241.588288904903,59241.588288904903,59241.588288904903,58780.333690411848,58780.333690411848,58780.333690411848,58481.014414624216,58481.014414624216,58481.014414624216,58481.014414624216,60162.045575510812,59847.048682067027,59802.285842986588,59802.285842986588,59802.285842986588,59451.934071419011,59451.934071419011,59451.934071419011,59258.40154223,59258.40154223,59258.40154223,59258.40154223,61085.947643576743,60816.567803537771,60802.355230552406,60802.355230552406,60802.355230552406,60533.876494546676,60533.876494546676,60533.876494546676,60397.581136473033,60397.581136473033,60397.581136473033,60397.581136473033,62284.238812012263,62105.175726738387,62124.881217666771,62124.881217666771,62124.881217666771,61849.777519287236,61849.777519287236,61849.777519287236,61768.28413041505,61768.28413041505,61768.28413041505,61768.28413041505,63648.35810618964,63578.671933520869,63602.828497329821,63602.828497329821,63602.828497329821,63361.524788004193,63361.524788004193,63361.524788004193,63267.220945733381,63267.220945733381,63267.220945733381,63267.220945733381,65150.099908398093,65206.747091827041,65198.151734063729,65198.151734063729,65198.151734063729,65013.105236434734,65013.105236434734,65013.105236434734,64879.12252383578,64879.12252383578,64879.12252383578,64879.12252383578,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,76620.067661860434,null,null,32500,32500,67500,67500,67500,67500,67500,67500,67500,67500,67500,67500,68475,68475,69525,69525,69525,69525,69525,69525,69525,69525,69525,69525,70529.25,70529.25,71610.75,71610.75,71610.75,71610.75,71610.75,71610.75,71610.75,71610.75,71610.75,71610.75,72645.127500000002,72645.127500000002,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,74824.481325000001,74824.481325000001,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,77069.215764749999,77069.215764749999,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,79381.292237692483,79381.292237692483,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,81762.731004823276,81762.731004823276,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,84215.612934967969,84215.612934967969,85506.980493664072,85506.980493664072,85506.980493664072,85506.980493664072,85506.980493664072,85506.980493664072,85506.980493664072,85506.980493664072,85506.980493664072,85506.980493664072,86742.081323017002,86742.081323017002,88072.189908474,88072.189908474,88072.189908474,88072.189908474,88072.189908474,88072.189908474,88072.189908474,88072.189908474,88072.189908474,88072.189908474,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Продавцы-консультанты",null,null,null,"руб./ставка/пер.",null,null,null,"Sales",null,null,null,null,null,null,40346.341833197519,null,null,0,0,0,0,0,35000,35000,35000,35000,34999.999999999993,35000,34999.999999999993,36050,36050,36050.000000000007,36050,36050,36050,36050,36050,36050.000000000007,36050.000000000007,36050.000000000007,36050,37131.5,37131.499999999993,37131.499999999993,37131.499999999993,37131.499999999993,37131.499999999993,37131.499999999993,37131.499999999993,37131.500000000007,37131.500000000007,37131.500000000007,37131.5,38245.445,38245.445,38245.444999999992,38245.444999999992,38245.444999999992,38245.445,38245.445,38245.445,38245.445,38245.445,38245.445,38245.445,39392.808349999992,39392.808349999992,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999992,39392.808349999992,39392.808349999992,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999999,40574.5926005,40574.592600499993,40574.5926005,40574.5926005,40574.5926005,40574.5926005,40574.5926005,40574.5926005,40574.592600499993,40574.592600499993,40574.592600499993,40574.592600499993,41791.830378514991,41791.830378514991,41791.830378514998,41791.830378514998,41791.830378514998,41791.830378514998,41791.830378514998,41791.830378514998,41791.830378514991,41791.830378514991,41791.830378514991,41791.830378514991,43045.58528987044,43045.585289870447,43045.58528987044,43045.58528987044,43045.58528987044,43045.585289870454,43045.585289870454,43045.585289870454,43045.585289870454,43045.585289870454,43045.585289870454,43045.585289870454,44336.952848566558,44336.952848566551,44336.952848566558,44336.952848566558,44336.952848566558,44336.952848566565,44336.952848566565,44336.952848566565,44336.952848566558,44336.952848566558,44336.952848566558,44336.952848566558,45667.061434023555,45667.061434023562,45667.061434023555,45667.061434023555,45667.061434023555,45667.061434023548,45667.061434023548,45667.061434023548,45667.061434023562,45667.061434023562,45667.061434023562,45667.061434023562,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Производственные рабочие",null,null,null,"руб./ставка/пер.",null,null,null,"Prdction",null,null,null,null,null,null,69165.157428338469,null,null,0,0,0,0,0,59999.999999999993,60000,60000.000000000007,60000.000000000007,60000,60000,59999.999999999993,61800,61800,61799.999999999993,61800.000000000015,61800.000000000015,61800,61800,61800,61799.999999999985,61800.000000000007,61800.000000000007,61799.999999999993,63654.000000000007,63654,63654,63654,63654,63653.999999999985,63653.999999999985,63653.999999999985,63653.999999999993,63654,63654,63653.999999999993,65563.62,65563.62,65563.62000000001,65563.62000000001,65563.62000000001,65563.62,65563.62,65563.62,65563.620000000024,65563.620000000024,65563.620000000024,65563.62,67530.528599999976,67530.528599999991,67530.528599999991,67530.528599999991,67530.528599999991,67530.528600000005,67530.528600000005,67530.528600000005,67530.528599999991,67530.528599999991,67530.528599999991,67530.528599999991,69556.444457999969,69556.444457999984,69556.444457999984,69556.444457999984,69556.444457999984,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999984,69556.444457999984,69556.444457999984,69556.444457999984,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,73792.431925492201,73792.431925492216,73792.431925492201,73792.431925492201,73792.431925492201,73792.431925492187,73792.431925492187,73792.431925492187,73792.431925492201,73792.431925492201,73792.431925492201,73792.431925492201,76006.204883256942,76006.204883256956,76006.204883256956,76006.204883256956,76006.204883256956,76006.204883256956,76006.204883256956,76006.204883256956,76006.204883256956,76006.204883256956,76006.204883256956,76006.204883256956,78286.391029754654,78286.391029754668,78286.391029754654,78286.391029754654,78286.391029754654,78286.391029754654,78286.391029754654,78286.391029754654,78286.391029754668,78286.391029754668,78286.391029754668,78286.391029754668,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Генеральный директор",null,null,null,"руб./ставка/мес.",null,null,"*",200000,null,0,null,null,null,null,229277.58622941468,null,null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Операционный директор",null,null,null,"руб./ставка/мес.",null,null,"*",180000,null,0,null,null,null,null,206349.82760647321,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Главный бухгалтер",null,null,null,"руб./ставка/мес.",null,null,"*",120000,null,0,null,null,null,null,137566.55173764876,null,null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","ИТ-специалисты",null,null,null,"руб./ставка/мес.",null,null,"*",65000,null,0,null,null,null,null,74515.215524559797,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Финансовые менеджеры",null,null,null,"руб./ставка/мес.",null,null,"*",70000,null,0,null,null,null,null,80247.155180295318,null,null,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,88673.905697133116,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,91334.12286804711,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Бухгалтера",null,null,null,"руб./ставка/мес.",null,null,"*",65000,null,0,null,null,null,null,74515.215524559797,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Прочие сотрудники",null,null,null,"руб./ставка/мес.",null,null,"*",50000,null,0,null,null,null,null,57319.39655735367,null,null,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,63338.504069380797,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,65238.659191462226,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,764870340.06359887,null,null,1000000,1000000,1070000,1070000,1070000,1077046.0833333335,1085274.0874999999,1097194.7112499999,1156655.7075,1164079.4450000001,1183353.1775,1259846.48,1352025.2813416668,1402690.5697708332,1452744.1703333333,1513040.3154,1513040.3154,1675109.9605,1675109.9605,1675109.9605,1900374.2504916666,1912981.6358916666,1912981.6358916666,2036292.1913000001,2229928.2338425834,2365592.0727625415,2522296.0181508334,2522296.0181508334,2522296.0181508334,2774012.262833083,2774012.262833083,2774012.262833083,3086390.4300273336,3093409.9385313336,3093409.9385313336,3258983.5477039996,3602166.7152368198,3849630.0758019318,3982259.7138413372,3982259.7138413372,3982259.7138413372,4330142.5562547091,4330142.5562547091,4330142.5562547091,4656121.5930712856,4656121.5930712856,4656121.5930712856,4661712.4119327245,5079223.3158812588,5376045.0881592026,5556496.8925712546,5556496.8925712546,5556496.8925712546,5787889.5294314409,5787889.5294314409,5787889.5294314409,6069409.4970964445,6069409.4970964445,6069409.4970964445,6069409.4970964445,6474390.7182895653,6848525.0417520124,6972927.5171488617,6972927.5171488617,6972927.5171488617,7152294.6154027861,7152294.6154027861,7152294.6154027861,7415153.2198533285,7415153.2198533285,7415153.2198533285,7415153.2198533285,7797511.3905318277,8238700.9471926354,8360536.7284472063,8360536.7284472063,8360536.7284472063,8447779.0497707427,8447779.0497707427,8447779.0497707427,8693687.1656325459,8693687.1656325459,8693687.1656325459,8693687.1656325459,9037042.855924787,9521042.8264198899,9607611.0942218285,9607611.0942218285,9607611.0942218285,9705258.670038756,9705258.670038756,9705258.670038756,9901486.8019371349,9901486.8019371349,9901486.8019371349,9901486.8019371349,10238478.529493172,10750020.525537362,10841968.06987986,10841968.06987986,10841968.06987986,10937830.104057567,10937830.104057567,10937830.104057567,11118262.932357481,11118262.932357481,11118262.932357481,11118262.932357481,11449150.603157293,11889364.630346265,12068200.379337545,12068200.379337545,12068200.379337545,12149053.911606483,12149053.911606483,12149053.911606483,12331158.925358661,12331158.925358661,12331158.925358661,12331158.925358661,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18388816.238846503,null,null,65000,65000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,136950,136950,139050,139050,139050,139050,139050,139050,139050,139050,139050,139050,141058.5,141058.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,145290.255,145290.255,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,149648.96265,149648.96265,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,154138.4315295,154138.4315295,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,158762.58447538497,158762.58447538497,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,163525.46200964655,163525.46200964655,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,168431.22586993594,168431.22586993594,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,173484.162646034,173484.162646034,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Продавцы-консультанты",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,235845066.82944581,null,null,0,0,0,0,0,2781.7708333333335,5994.84375,10562.5625,34317.5,35681.187499999993,43328.25,73490.8125,96442.386979166666,115329.95833333333,133508.17083333337,156453.84562499999,156453.84562499999,221554.28750000003,221554.28750000003,221554.28750000003,308604.5229166667,308604.5229166667,308604.5229166667,355636.40437499998,416083.90804895828,467066.30847916659,525751.0970833333,525751.0970833333,525751.0970833333,629436.16939583328,629436.16939583328,629436.16939583328,749556.57189583348,749556.57189583348,749556.57189583348,805941.99236249982,920777.97206346877,1013739.3426307291,1059754.9872065624,1059754.9872065624,1059754.9872065624,1213320.8070229166,1213320.8070229166,1213320.8070229166,1336603.4054202083,1336603.4054202083,1336603.4054202083,1336603.4054202083,1463751.8585771704,1575663.9136730693,1639931.6391290801,1639931.6391290801,1639931.6391290801,1757739.9359172916,1757739.9359172916,1757739.9359172916,1866375.453144504,1866375.453144504,1866375.453144504,1866375.453144504,1980116.2385307264,2120251.540763515,2160308.8073083591,2160308.8073083591,2160308.8073083591,2269899.9366182964,2269899.9366182964,2269899.9366182964,2372112.4072030312,2372112.4072030312,2372112.4072030312,2372112.4072030312,2468326.2378795701,2634993.189291161,2671989.4071337418,2671989.4071337418,2671989.4071337418,2755573.0678907717,2755573.0678907717,2755573.0678907717,2851260.6875211787,2851260.6875211787,2851260.6875211787,2851260.6875211787,2936798.5081468141,3107530.7511518439,3128779.1281905551,3128779.1281905551,3128779.1281905551,3226239.713984984,3226239.713984984,3226239.713984984,3301105.8514173646,3301105.8514173646,3301105.8514173646,3301105.8514173646,3400139.0269598849,3558885.6392611419,3580771.4676110158,3580771.4676110158,3580771.4676110158,3676633.5017887233,3676633.5017887233,3676633.5017887233,3754876.2156417128,3754876.2156417128,3754876.2156417128,3754876.2156417128,3867522.5021109646,3974411.9677799763,4031031.5127812591,4031031.5127812591,4031031.5127812591,4111885.0450501973,4111885.0450501973,4111885.0450501973,4206865.8730531745,4206865.8730531745,4206865.8730531745,4206865.8730531745,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Производственные рабочие",null,null,null,"руб.",null,null,null,"начисление",null,null,0,null,null,null,382011731.12060517,null,null,0,0,0,0,0,4264.3125,9279.2437499999996,16632.14875,52338.207500000004,58398.257499999992,70024.927500000005,116355.66749999998,155582.89436250002,187360.61143749999,217135.99949999995,254486.46977500001,254486.46977500001,351455.67300000007,351455.67300000007,351455.67300000007,489669.72757499991,502277.112975,502277.112975,578555.78692500002,680844.32579362509,765525.764283375,861381.92106750014,861381.92106750014,861381.92106750014,1009413.0934372498,1009413.0934372498,1009413.0934372498,1201670.8581315,1208690.3666355,1208690.3666355,1317878.5553414999,1514398.7431733513,1668900.7331712036,1753286.8366347752,1753286.8366347752,1753286.8366347752,1947603.8592317924,1947603.8592317924,1947603.8592317924,2150300.2976510776,2150300.2976510776,2150300.2976510776,2155891.116512516,2413471.7573040882,2598381.4744861335,2712270.8267421746,2712270.8267421746,2712270.8267421746,2825855.1668141494,2825855.1668141494,2825855.1668141494,2998739.617251941,2998739.617251941,2998739.617251941,2998739.617251941,3256214.7887588385,3490213.8099884978,3572195.4503395027,3572195.4503395027,3572195.4503395027,3641971.4192834902,3641971.4192834902,3641971.4192834902,3802617.5531492974,3802617.5531492974,3802617.5531492974,3802617.5531492974,4053983.6709222584,4328506.2761714747,4410911.364027435,4410911.364027435,4410911.364027435,4414570.0245939428,4414570.0245939428,4414570.0245939428,4564790.5208253376,4564790.5208253376,4564790.5208253376,4564790.5208253376,4786786.8215960739,5100054.5490861451,5162866.9300266616,5162866.9300266616,5162866.9300266616,5163053.9200491598,5163053.9200491598,5163053.9200491598,5284415.9145151572,5284415.9145151572,5284415.9145151572,5284415.9145151572,5485478.2505659312,5838273.6343088644,5905752.6151840948,5905752.6151840948,5905752.6151840948,5905752.6151840948,5905752.6151840948,5905752.6151840948,6007942.7296310198,6007942.7296310198,6007942.7296310198,6007942.7296310198,6188181.0115199499,6521505.5730399098,6641061.5598589936,6641061.5598589936,6641061.5598589936,6641061.5598589936,6641061.5598589936,6641061.5598589936,6728185.7456081919,6728185.7456081919,6728185.7456081919,6728185.7456081919,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Генеральный директор",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,27513310.347529761,null,null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Операционный директор",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,24761979.312776785,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,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,16507986.208517851,null,null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","ИТ-специалисты",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,17883651.725894351,null,null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Финансовые менеджеры",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,19259317.243270878,null,null,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Бухгалтера",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,8941825.8629471753,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13756655.173764881,null,null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,758704760.60091972,null,null,500000,1000000,1035000,1070000,1070000,1073523.0416666665,1081160.0854166667,1091234.399375,1126925.2093750001,1160367.5762499999,1173716.31125,1221599.8287499999,1305935.8806708334,1377357.9255562499,1427717.3700520834,1482892.2428666665,1513040.3154,1594075.1379499999,1675109.9605,1675109.9605,1787742.1054958333,1906677.9431916666,1912981.6358916666,1974636.9135958333,2133110.2125712917,2297760.1533025624,2443944.0454566875,2522296.0181508334,2522296.0181508334,2648154.1404919582,2774012.262833083,2774012.262833083,2930201.3464302085,3089900.1842793333,3093409.9385313336,3176196.7431176668,3430575.1314704106,3725898.3955193753,3915944.894821635,3982259.7138413372,3982259.7138413372,4156201.135048023,4330142.5562547091,4330142.5562547091,4493132.0746629974,4656121.5930712856,4656121.5930712856,4658917.0025020046,4870467.8639069917,5227634.2020202307,5466270.9903652286,5556496.8925712546,5556496.8925712546,5672193.2110013468,5787889.5294314409,5787889.5294314409,5928649.5132639417,6069409.4970964445,6069409.4970964445,6069409.4970964445,6271900.1076930044,6661457.8800207889,6910726.2794504371,6972927.5171488617,6972927.5171488617,7062611.0662758239,7152294.6154027861,7152294.6154027861,7283723.9176280573,7415153.2198533285,7415153.2198533285,7415153.2198533285,7606332.3051925795,8018106.1688622311,8299618.837819919,8360536.7284472063,8360536.7284472063,8404157.8891089745,8447779.0497707427,8447779.0497707427,8570733.1077016443,8693687.1656325459,8693687.1656325459,8693687.1656325459,8865365.0107786674,9279042.8411723394,9564326.9603208601,9607611.0942218285,9607611.0942218285,9656434.8821302932,9705258.670038756,9705258.670038756,9803372.7359879445,9901486.8019371349,9901486.8019371349,9901486.8019371349,10069982.665715152,10494249.527515266,10795994.29770861,10841968.06987986,10841968.06987986,10889899.086968713,10937830.104057567,10937830.104057567,11028046.518207524,11118262.932357481,11118262.932357481,11118262.932357481,11283706.767757386,11669257.616751779,11978782.504841905,12068200.379337545,12068200.379337545,12108627.145472016,12149053.911606483,12149053.911606483,12240106.418482572,12331158.925358661,12331158.925358661,12331158.925358661,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18300744.048938029,null,null,32500,65000,100000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135975,136950,138000,139050,139050,139050,139050,139050,139050,139050,139050,139050,140054.25,141058.5,142140,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,144255.8775,145290.255,146404.20000000001,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,148583.55382500001,149648.96265,150796.326,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,153041.06043974997,154138.4315295,155320.21577999997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,157632.29225294248,158762.58447538497,159979.82225339999,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,162361.26102053077,163525.46200964655,164779.21692100202,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,167232.0988511467,168431.22586993594,169722.59342863201,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,172249.06181668106,173484.162646034,174814.271231491,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Продавцы-консультанты",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,233741633.89291924,null,null,0,0,0,0,0,1390.8854166666667,4388.307291666667,8278.703125,22440.03125,34999.34375,39504.71875,58409.53125,84966.599739583326,105886.17265625,124419.06458333333,144981.00822916668,156453.84562499999,189004.0665625,221554.28750000003,221554.28750000003,265079.40520833334,308604.5229166667,308604.5229166667,332120.46364583331,385860.15621197911,441575.1082640625,496408.70278125,525751.0970833333,525751.0970833333,577593.63323958335,629436.16939583328,629436.16939583328,689496.37064583343,749556.57189583348,749556.57189583348,777749.28212916665,863359.98221298435,967258.65734709892,1036747.1649186458,1059754.9872065624,1059754.9872065624,1136537.8971147395,1213320.8070229166,1213320.8070229166,1274962.1062215625,1336603.4054202083,1336603.4054202083,1336603.4054202083,1400177.6319986894,1519707.8861251201,1607797.7764010748,1639931.6391290801,1639931.6391290801,1698835.7875231858,1757739.9359172916,1757739.9359172916,1812057.6945308975,1866375.453144504,1866375.453144504,1866375.453144504,1923245.8458376152,2050183.8896471206,2140280.1740359371,2160308.8073083591,2160308.8073083591,2215104.3719633278,2269899.9366182964,2269899.9366182964,2321006.1719106636,2372112.4072030312,2372112.4072030312,2372112.4072030312,2420219.3225413011,2551659.713585366,2653491.2982124509,2671989.4071337418,2671989.4071337418,2713781.2375122565,2755573.0678907717,2755573.0678907717,2803416.8777059754,2851260.6875211787,2851260.6875211787,2851260.6875211787,2894029.5978339966,3022164.629649329,3118154.9396711998,3128779.1281905551,3128779.1281905551,3177509.4210877693,3226239.713984984,3226239.713984984,3263672.7827011743,3301105.8514173646,3301105.8514173646,3301105.8514173646,3350622.4391886247,3479512.3331105132,3569828.5534360786,3580771.4676110158,3580771.4676110158,3628702.4846998695,3676633.5017887233,3676633.5017887233,3715754.8587152176,3754876.2156417128,3754876.2156417128,3754876.2156417128,3811199.3588763387,3920967.23494547,4002721.7402806175,4031031.5127812591,4031031.5127812591,4071458.2789157284,4111885.0450501973,4111885.0450501973,4159375.4590516863,4206865.8730531745,4206865.8730531745,4206865.8730531745,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Производственные рабочие",null,null,null,"руб.",null,null,null,"оплата",null,null,0,null,null,null,378647638.24780113,null,null,0,0,0,0,0,2132.15625,6771.7781249999998,12955.696250000001,34485.178125000006,55368.232499999998,64211.592499999999,93190.297499999986,135969.28093125002,171471.75290000002,202248.30546874995,235811.23463749996,254486.46977500001,302971.07138750004,351455.67300000007,351455.67300000007,420562.70028749999,495973.42027499992,502277.112975,540416.44995000004,629700.0563593125,723185.0450385001,813453.84267543757,861381.92106750014,861381.92106750014,935397.5072523749,1009413.0934372498,1009413.0934372498,1105541.9757843749,1205180.6123835,1208690.3666355,1263284.4609884999,1416138.6492574257,1591649.7381722773,1711093.7849029894,1753286.8366347752,1753286.8366347752,1850445.3479332838,1947603.8592317924,1947603.8592317924,2048952.078441435,2150300.2976510776,2150300.2976510776,2153095.7070817966,2284681.4369083019,2505926.6158951111,2655326.1506141541,2712270.8267421746,2712270.8267421746,2769062.9967781622,2825855.1668141494,2825855.1668141494,2912297.3920330452,2998739.617251941,2998739.617251941,2998739.617251941,3127477.2030053898,3373214.2993736682,3531204.6301640002,3572195.4503395027,3572195.4503395027,3607083.4348114962,3641971.4192834902,3641971.4192834902,3722294.4862163938,3802617.5531492974,3802617.5531492974,3802617.5531492974,3928300.6120357779,4191244.9735468663,4369708.8200994544,4410911.364027435,4410911.364027435,4412740.6943106893,4414570.0245939428,4414570.0245939428,4489680.2727096397,4564790.5208253376,4564790.5208253376,4564790.5208253376,4675788.6712107062,4943420.6853411095,5131460.7395564038,5162866.9300266616,5162866.9300266616,5162960.4250379112,5163053.9200491598,5163053.9200491598,5223734.9172821585,5284415.9145151572,5284415.9145151572,5284415.9145151572,5384947.0825405437,5661875.9424373973,5872013.1247464791,5905752.6151840948,5905752.6151840948,5905752.6151840948,5905752.6151840948,5905752.6151840948,5956847.6724075573,6007942.7296310198,6007942.7296310198,6007942.7296310198,6098061.8705754848,6354843.2922799299,6581283.5664494522,6641061.5598589936,6641061.5598589936,6641061.5598589936,6641061.5598589936,6641061.5598589936,6684623.6527335923,6728185.7456081919,6728185.7456081919,6728185.7456081919,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Генеральный директор",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,27382833.029146839,null,null,100000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,203000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,209090,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,215362.7,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,221823.58100000001,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,228478.28842999996,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,235332.63708289998,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,242392.61619538697,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,249664.39468124858,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,257154.32652168605,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Операционный директор",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,24644549.726232149,null,null,90000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,182700,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,188181,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,193826.43,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,199641.22289999999,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,205630.45958699996,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,211799.37337460998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,218153.35457584827,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,224697.95521312373,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,231438.89386951743,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,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,16429699.817488099,null,null,60000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,121800,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,125454,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,129217.62,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,133094.14859999999,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,137086.97305799997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,141199.58224973996,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,145435.5697172322,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,149798.63680874917,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,154292.59591301164,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","ИТ-специалисты",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,17798841.468945447,null,null,65000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,131950,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,135908.5,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,139985.755,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,144185.32764999999,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,148510.88747949997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,152966.21410388499,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,157555.20052700155,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,162281.85654281158,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,167150.31223909592,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Финансовые менеджеры",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,19167983.120402824,null,null,70000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,142100,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,146363,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,150753.89000000001,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,155276.5067,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,159934.80190099997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,164732.84595802997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,169674.83133677091,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,174765.076276874,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,180008.02856518023,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Бухгалтера",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,8899420.7344727237,null,null,32500,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65975,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,67954.25,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,69992.877500000002,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,72092.663824999996,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,74255.443739749986,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,76483.107051942497,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,78777.600263500775,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,81140.928271405792,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,83575.156119547959,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13691416.514573419,null,null,50000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,101500,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,104545,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,107681.35,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,110911.7905,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,114239.14421499998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,117666.31854144999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,121196.30809769349,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,124832.19734062429,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,128577.16326084302,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,769336677.5895257,null,null,1000000,1000000,1070000,1070000,1070000,1075203.6352083334,1083315.0036249999,1094236.9889125,1141568.5648375,1163143.9209375,1178444.3917624999,1240384.2969124999,1337043.6001191665,1390433.0452433333,1441251.3774170834,1498186.65885175,1516861.700375,1636896.3300370001,1689388.2325000002,1689388.2325000002,1850162.1143391668,1920615.5504166665,1920615.5504166665,2008018.5651507501,2189208.4630661467,2332584.6788347526,2484569.1731630582,2532003.1735833334,2532003.1735833334,2724168.2599101583,2808741.9886708334,2808741.9886708334,3031203.7646748335,3129022.3941708338,3129022.3941708338,3233614.1350869047,3523958.2654408482,3789411.5119334138,3952505.9366837698,3989914.5942944367,3989914.5942944367,4274066.1604852574,4398874.0710504167,4398874.0710504167,4626722.9896146189,4726655.3370444579,4726655.3370444579,4726655.3370444579,4994279.5087343613,5303953.7899866393,5515328.2015522821,5567090.3221795755,5567090.3221795755,5784378.51721993,5879437.6112980405,5879437.6112980405,6079329.6152576217,6166517.4855611073,6166517.4855611073,6166517.4855611073,6408954.8504314451,6758377.4551067343,6947548.1251274496,6979459.388956802,6979459.388956802,7181039.2677572165,7268924.7878184598,7268924.7878184598,7456212.9393822532,7537473.6702245008,7537473.6702245008,7537473.6702245008,7748338.2494042907,8131866.3840370234,8336823.890454717,8366638.3953850847,8366638.3953850847,8519843.2902544886,8586344.0179464202,8586344.0179464202,8762442.6837697066,8839269.5187060256,8839269.5187060256,8839269.5187060256,9032889.6788907219,9415867.289986467,9594148.5957240723,9611075.9256223515,9611075.9256223515,9790533.9542874452,9868879.1643422823,9868879.1643422823,10006720.132603241,10066889.650969226,10066889.650969226,10066889.650969226,10286424.28256787,10658191.220186001,10828101.696427168,10845536.846222397,10845536.846222397,11022453.395559924,11099908.870606575,11099908.870606575,11243866.372962242,11306650.999706663,11306650.999706663,11306650.999706663,11552358.373507623,11839699.56773261,12032103.876831131,12077489.451065181,12077489.451065181,12226533.878436562,12291692.107494652,12291692.107494652,12467025.7207724,12543811.826022275,12543811.826022275,12543811.826022275,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18388816.238846503,null,null,65000,65000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,136950,136950,139050,139050,139050,139050,139050,139050,139050,139050,139050,139050,141058.5,141058.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,145290.255,145290.255,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,149648.96265,149648.96265,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,154138.4315295,154138.4315295,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,158762.58447538497,158762.58447538497,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,163525.46200964655,163525.46200964655,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,168431.22586993594,168431.22586993594,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,173484.162646034,173484.162646034,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Продавцы-консультанты",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,235845066.82944581,null,null,0,0,0,0,0,2781.7708333333335,5994.84375,10562.5625,34317.5,35681.187499999993,43328.25,73490.8125,96442.386979166666,115329.95833333333,133508.17083333337,156453.84562499999,156453.84562499999,221554.28750000003,221554.28750000003,221554.28750000003,308604.5229166667,308604.5229166667,308604.5229166667,355636.40437499998,416083.90804895828,467066.30847916659,525751.0970833333,525751.0970833333,525751.0970833333,629436.16939583328,629436.16939583328,629436.16939583328,749556.57189583348,749556.57189583348,749556.57189583348,805941.99236249982,920777.97206346877,1013739.3426307291,1059754.9872065624,1059754.9872065624,1059754.9872065624,1213320.8070229166,1213320.8070229166,1213320.8070229166,1336603.4054202083,1336603.4054202083,1336603.4054202083,1336603.4054202083,1463751.8585771704,1575663.9136730693,1639931.6391290801,1639931.6391290801,1639931.6391290801,1757739.9359172916,1757739.9359172916,1757739.9359172916,1866375.453144504,1866375.453144504,1866375.453144504,1866375.453144504,1980116.2385307264,2120251.540763515,2160308.8073083591,2160308.8073083591,2160308.8073083591,2269899.9366182964,2269899.9366182964,2269899.9366182964,2372112.4072030312,2372112.4072030312,2372112.4072030312,2372112.4072030312,2468326.2378795701,2634993.189291161,2671989.4071337418,2671989.4071337418,2671989.4071337418,2755573.0678907717,2755573.0678907717,2755573.0678907717,2851260.6875211787,2851260.6875211787,2851260.6875211787,2851260.6875211787,2936798.5081468141,3107530.7511518439,3128779.1281905551,3128779.1281905551,3128779.1281905551,3226239.713984984,3226239.713984984,3226239.713984984,3301105.8514173646,3301105.8514173646,3301105.8514173646,3301105.8514173646,3400139.0269598849,3558885.6392611419,3580771.4676110158,3580771.4676110158,3580771.4676110158,3676633.5017887233,3676633.5017887233,3676633.5017887233,3754876.2156417128,3754876.2156417128,3754876.2156417128,3754876.2156417128,3867522.5021109646,3974411.9677799763,4031031.5127812591,4031031.5127812591,4031031.5127812591,4111885.0450501973,4111885.0450501973,4111885.0450501973,4206865.8730531745,4206865.8730531745,4206865.8730531745,4206865.8730531745,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Производственные рабочие",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,386478068.64653212,null,null,0,0,0,0,0,2421.8643750000001,7320.1598750000012,13674.426412500001,37251.064837500002,57462.733437499992,65116.141762499989,96893.484412499995,140601.21314000001,175103.08690999998,205643.20658375,239632.81322674998,258307.85475,313242.04253700003,365733.94500000007,365733.94500000007,439457.59142250003,509911.02749999991,509911.02749999991,550282.16077575006,640124.55501718866,732518.37035558617,823655.07607972494,871089.07649999997,871089.07649999997,959569.09051432507,1044142.819275,1044142.819275,1146484.1927790002,1244302.8222750002,1244302.8222750002,1292509.142724405,1436190.2933773801,1608682.1693026854,1723533.0594772079,1760941.7170878751,1760941.7170878751,1891527.4634623416,2016335.3740274999,2016335.3740274999,2120901.6941944105,2220834.0416242494,2220834.0416242494,2220834.0416242494,2328527.9501571902,2526290.1763135712,2671102.135723202,2722864.2563504954,2722864.2563504954,2822344.1546026394,2917403.2486807494,2917403.2486807494,3008659.7354131192,3095847.6057166047,3095847.6057166047,3095847.6057166047,3190778.9209007188,3400066.2233432191,3546816.0583180906,3578727.3221474425,3578727.3221474425,3670716.0716379196,3758601.5916991639,3758601.5916991639,3843677.2726782225,3924938.0035204692,3924938.0035204692,3924938.0035204692,4004810.5297947209,4221671.7130158627,4387198.5260349456,4417013.0309653133,4417013.0309653133,4486634.2650776869,4553134.9927696194,4553134.9927696194,4633546.0389624992,4710372.8738988172,4710372.8738988172,4710372.8738988172,4782633.6445620079,4994879.0126527222,5149404.4315289045,5166331.7614271836,5166331.7614271836,5248329.2042978499,5326674.4143526871,5326674.4143526871,5389649.2451812644,5449818.7635472491,5449818.7635472491,5449818.7635472491,5533424.0036406284,5746444.3289575018,5891886.2417314034,5909321.391526632,5909321.391526632,5990375.9066864513,6067831.3817331037,6067831.3817331037,6133546.170235781,6196330.7969802022,6196330.7969802022,6196330.7969802022,6291388.7818702785,6471840.510426254,6604965.0573525792,6650350.631586629,6650350.631586629,6718541.5266890703,6783699.7557471618,6783699.7557471618,6864052.5410219338,6940838.6462718062,6940838.6462718062,6940838.6462718062,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Генеральный директор",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,27513310.347529761,null,null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Операционный директор",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,24761979.312776785,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,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,16507986.208517851,null,null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","ИТ-специалисты",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,17883651.725894351,null,null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Финансовые менеджеры",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,19259317.243270878,null,null,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Бухгалтера",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,8941825.8629471753,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13756655.173764881,null,null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1200,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,0,"Потребность в офисе","Сотрудники маркетинга",null,null,null,"кол-во персонала",null,null,"*","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]
[95,null,null,null,null,null,0,"Потребность в офисе","Продавцы-консультанты",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]
[96,null,null,null,null,null,0,"Потребность в офисе","Производственные рабочие",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","Генеральный директор",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,0,"Потребность в офисе","Операционный директор",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,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,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,0,"Потребность в офисе","ИТ-специалисты",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,0,"Потребность в офисе","Финансовые менеджеры",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,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,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,62,null,null,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,0,"Норматив необходимой офисной площади","Сотрудники маркетинга",null,null,null,"кв.м.",null,null,"*",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]
[108,null,null,null,null,null,0,"Норматив необходимой офисной площади","Продавцы-консультанты",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]
[109,null,null,null,null,null,0,"Норматив необходимой офисной площади","Производственные рабочие",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","Генеральный директор",null,null,null,"кв.м.",null,null,"*",10,null,0,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,null,null,null,null,null,0,"Норматив необходимой офисной площади","Операционный директор",null,null,null,"кв.м.",null,null,"*",10,null,0,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,null,null,null,null,null,0,"Норматив необходимой офисной площади","Главный бухгалтер",null,null,null,"кв.м.",null,null,"*",7,null,0,null,null,null,null,7,null,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113,null,null,null,null,null,0,"Норматив необходимой офисной площади","ИТ-специалисты",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,0,"Норматив необходимой офисной площади","Финансовые менеджеры",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,0,"Норматив необходимой офисной площади","Бухгалтера",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,5,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,62,null,null,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1509.3471042658589,null,null,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1260,1260,1260,1260,1260,1260,1260,1260,1260,1260,1260,1260,1323,1323,1323,1323,1323,1323,1323,1323,1323,1323,1323,1323,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1772.946532546875,1772.946532546875,1772.946532546875,1772.946532546875,1772.946532546875,1772.946532546875,1772.946532546875,1772.946532546875,1772.946532546875,1772.946532546875,1772.946532546875,1772.946532546875,1861.593859174219,1861.593859174219,1861.593859174219,1861.593859174219,1861.593859174219,1861.593859174219,1861.593859174219,1861.593859174219,1861.593859174219,1861.593859174219,1861.593859174219,1861.593859174219,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"*",1200,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,11229542.455738002,null,null,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11229542.455738002,null,null,148800,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11229542.455738002,null,null,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10,null,null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,null,null,null,null,null,0,"Потребность в организации рабочего места","Продавцы-консультанты",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]
[147,null,null,null,null,null,0,"Потребность в организации рабочего места","Производственные рабочие",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","Генеральный директор",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]
[149,null,null,null,null,null,0,"Потребность в организации рабочего места","Операционный директор",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]
[150,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,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","ИТ-специалисты",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,2,null,null,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]
[152,null,null,null,null,null,0,"Потребность в организации рабочего места","Финансовые менеджеры",null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,2,null,null,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]
[153,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]
[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,2,null,null,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]
[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,430000,null,null,430000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Сотрудники маркетинга",null,null,null,"руб.",null,null,"*",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]
[159,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Продавцы-консультанты",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]
[160,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Производственные рабочие",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","Генеральный директор",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]
[162,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Операционный директор",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]
[163,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,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","ИТ-специалисты",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,80000,null,null,80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Финансовые менеджеры",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,80000,null,null,80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[166,null,null,null,null,null,0,"Норматив расходов на организ-ю рабочего места","Бухгалтера",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]
[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,80000,null,null,80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,430000,null,null,430000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,430000,null,null,430000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,430000,null,null,430000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,190.06358972916667,null,null,12,0,0,0,0,0.15055104166666666,0.1753842708333333,0.25305466666666665,1.2738134791666667,0.13996333333333322,0.41226533333333348,1.6339665000000001,1.1537635208333334,1.0381296249999998,0.98605239583333271,1.2408723749999995,0,3.3749184583333358,0,0,4.6511817083333318,0.20400299999999927,0,2.5389119166666685,2.6748717291666662,2.7033625416666656,3.0863520208333366,0,0,5.1179346249999984,0,0,6.2553563749999999,0.11027599999999893,0,3.2338723333333306,4.764792812500005,4.787172208333331,2.4902539791666705,0,0,6.9790642083333303,0,0,6.3150575833333278,0,0,8.5273187500007452E-2,5.0663468437500043,5.5790908541666582,3.317945239583338,0,0,4.6725744166666701,0,0,5.3178432499999957,0,0,0,3.8315955520833356,6.8179299791666637,2.1658847187500072,0,0,3.7041352291666456,0,0,4.828704437500015,0,0,0,2.5156803541666619,7.81983308333335,2.0354660624999994,0,0,2.0510678437499834,0,0,4.3864133437500001,0,0,0,1.1525922500000121,8.2115679999999855,1.3448285624999841,0,0,2.26665899999999,0,0,3.3838692916666986,0,0,0,0.55955771874999982,8.2221238958333345,1.3814338437500027,0,0,2.1621250000000032,0,0,3.109226166666673,0,0,0,0,6.5983836874999895,2.7669951458333344,0,0,1.7704999999999984,0,0,3.1927447291666482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2,null,null,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]
[192,null,null,null,null,null,0,"Потребность в оргтехнике","Продавцы-консультанты",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,92.120354166666658,null,null,0,0,0,0,0,7.947916666666667E-2,9.1802083333333326E-2,0.13050624999999999,0.67871249999999994,3.8962500000000011E-2,0.21848749999999995,0.86178750000000037,0.57550208333333286,0.5239270833333336,0.50424999999999986,0.63649583333333304,0,1.8058375000000009,0,0,2.4147083333333326,0,0,1.3046291666666665,1.3405979166666668,1.3730229166666668,1.5804583333333344,0,0,2.7923749999999998,0,0,3.2349999999999994,0,0,1.5185333333333304,2.3704187500000025,2.4306520833333316,1.2031666666666716,0,0,4.0152708333333322,0,0,3.2234583333333333,0,0,0,2.2098031250000005,2.8409260416666626,1.6314583333333346,0,0,2.9906041666666709,0,0,2.7577499999999944,0,0,0,1.4232927083333351,3.4537697916666659,0.98725000000000307,0,0,2.7009791666666558,0,0,2.5191250000000096,0,0,0,0.5994104166666574,3.9880270833333427,0.8852499999999992,0,0,2,0,0,2.2896250000000009,0,0,0,0,3.9663125000000008,0.49362499999999443,0,0,2.2641249999999928,0,0,1.739229166666675,0,0,0,0,3.5804583333333397,0.49362499999999443,0,0,2.1621250000000032,0,0,1.7647291666666689,0,0,0,0,2.3406250000000028,1.2398333333333227,0,0,1.7704999999999984,0,0,2.0798541666666637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,0,"Потребность в оргтехнике","Производственные рабочие",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,85.943235562499993,null,null,0,0,0,0,0,7.1071875000000007E-2,8.3582187499999988E-2,0.12254841666666663,0.59510097916666671,0.10100083333333321,0.19377783333333354,0.77217899999999973,0.57826143750000059,0.51420254166666624,0.48180239583333284,0.60437654166666643,0,1.5690809583333349,0,0,2.2364733749999992,0.20400299999999927,0,1.234282750000002,1.3342738124999993,1.3303396249999988,1.5058936875000022,0,0,2.3255596249999986,0,0,3.0203563750000004,0.11027599999999893,0,1.7153390000000002,2.3943740625000025,2.3565201249999994,1.2870873124999989,0,0,2.9637933749999981,0,0,3.0915992499999945,0,0,8.5273187500007452E-2,2.8565437187500038,2.7381648124999955,1.6864869062500034,0,0,1.6819702499999991,0,0,2.5600932500000013,0,0,0,2.4083028437500005,3.3641601874999978,1.1786347187500041,0,0,1.0031560624999898,0,0,2.3095794375000054,0,0,0,1.9162699375000045,3.8318060000000074,1.1502160625000002,0,0,5.106784374998341E-2,0,0,2.0967883437499992,0,0,0,1.1525922500000121,4.2452554999999847,0.85120356249998963,0,0,2.5339999999971496E-3,0,0,1.6446401250000235,0,0,0,0.55955771874999982,4.6416655624999947,0.88780884375000824,0,0,0,0,0,1.344497000000004,0,0,0,0,4.2577586874999866,1.5271618125000117,0,0,0,0,0,1.1128905624999845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[194,null,null,null,null,null,0,"Потребность в оргтехнике","Генеральный директор",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]
[195,null,null,null,null,null,0,"Потребность в оргтехнике","Операционный директор",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]
[196,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,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","ИТ-специалисты",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,2,null,null,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]
[198,null,null,null,null,null,0,"Потребность в оргтехнике","Финансовые менеджеры",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,2,null,null,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]
[199,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]
[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,2,null,null,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]
[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,8390728.0110357497,null,null,530000,0,0,0,0,5269.2864583333339,6138.4494791666657,8856.913333333332,44583.471770833334,4898.7166666666626,14429.286666666672,57188.827500000007,42400.809390625007,38151.263718749993,36237.425546874976,45602.059781249991,0,124028.25334375008,0,0,170930.92778124998,7497.1102499999733,0,93305.012937500083,103216.61284921873,104316.00207656246,119094.60860390638,0,0,197488.30234218744,0,0,241378.56412031251,4255.2751499999586,0,124787.0486624999,193054.51478496118,193961.25796851557,100897.30919214859,0,0,282769.87214601552,0,0,255866.39872171855,0,0,3455.0030787893652,215536.16886360664,237349.69308950944,141154.41115549533,0,0,198784.01924669545,0,0,226235.50974133576,0,0,0,171156.81653283397,304555.94143892475,96749.755656439636,0,0,165463.18242972359,0,0,215697.52555201214,0,0,0,117993.82965386449,366776.34788865614,95470.171894873405,0,0,96201.947661241502,0,0,205737.46899785468,0,0,0,56763.456474386745,404407.5281214682,66230.809354287368,0,0,111629.58929211528,0,0,166650.53686812014,0,0,0,28935.255918848175,425173.7598292483,71435.24334390118,0,0,111805.51729908511,0,0,160781.00940695763,0,0,0,0,358269.05779948842,150238.11751223938,0,0,96131.931223648586,0,0,173354.82446705169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,70000,null,null,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Продавцы-консультанты",null,null,null,"руб.",null,null,"*",35000,null,0,null,null,null,null,4068167.5889501059,null,null,0,0,0,0,0,2781.7708333333335,3213.0729166666665,4567.71875,23754.937499999996,1363.6875000000005,7647.0624999999982,30162.562500000015,21149.701562499984,19254.320312500011,18531.187499999996,23391.221874999992,0,66364.528125000026,0,0,88740.531249999985,0,0,47945.121874999997,51730.322109375003,52981.521796875008,60985.935937500049,0,0,107750.7703125,0,0,124830.56249999999,0,0,58596.40499999989,96041.960191406368,98482.426628906192,48748.553437500203,0,0,162686.22644531247,0,0,130604.45835937501,0,0,0,94011.032839746113,120860.71758017562,69406.673027343801,0,0,127228.43195507831,0,0,117322.18263281226,0,0,0,63578.278459028406,154279.39471782712,44100.314040234516,0,0,120652.34688896437,0,0,112528.94768964888,0,0,0,28114.355021207084,187051.81981743063,41521.188305214804,0,0,93806.694843749996,0,0,107391.07684081058,0,0,0,0,195334.99982978695,24310.298114678928,0,0,111504.79355563004,0,0,85654.453342946479,0,0,0,0,185148.86795451399,25525.813020412872,0,0,111805.51729908511,0,0,91255.804993675207,0,0,0,0,127087.71619336514,67318.595158873795,0,0,96131.931223648586,0,0,112928.77588546672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Производственные рабочие",null,null,null,"руб.",null,null,"*",35000,null,0,null,null,null,null,3792560.4220856433,null,null,0,0,0,0,0,2487.5156250000005,2925.3765624999996,4289.194583333332,20828.534270833334,3535.0291666666621,6782.2241666666741,27026.264999999992,21251.107828125023,18896.943406249986,17706.238046874983,22210.837906249995,0,57663.725218750064,0,0,82190.396531249979,7497.1102499999733,0,45359.891062500079,51486.290739843724,51334.480279687457,58108.672666406339,0,0,89737.532029687442,0,0,116548.00162031253,4255.2751499999586,0,66190.643662500006,97012.5545935548,95478.831339609373,52148.755754648395,0,0,120083.64570070305,0,0,125261.94036234354,0,0,3455.0030787893652,121525.13602386051,116488.9755093338,71747.738128151512,0,0,71555.58729161715,0,0,108913.32710852349,0,0,0,107578.53807380555,150276.54672109766,52649.44161620512,0,0,44810.835540759217,0,0,103168.57786236325,0,0,0,89879.47463265741,179724.5280712255,53948.983589658594,0,0,2395.2528174914996,0,0,98346.392157044087,0,0,0,56763.456474386745,209072.52829168126,41920.511239608444,0,0,124.79573648524246,0,0,80996.083525173657,0,0,0,28935.255918848175,240024.89187473434,45909.430323488305,0,0,0,0,0,69525.204413282423,0,0,0,0,231181.34160612331,82919.522353365581,0,0,0,0,0,60426.048581584975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Генеральный директор",null,null,null,"руб.",null,null,"*",70000,null,0,null,null,null,null,70000,null,null,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Операционный директор",null,null,null,"руб.",null,null,"*",60000,null,0,null,null,null,null,60000,null,null,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Главный бухгалтер",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","ИТ-специалисты",null,null,null,"руб.",null,null,"*",50000,null,0,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]
[211,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Финансовые менеджеры",null,null,null,"руб.",null,null,"*",40000,null,0,null,null,null,null,80000,null,null,80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Бухгалтера",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]
[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,60000,null,null,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8390728.0110357497,null,null,530000,0,0,0,0,5269.2864583333339,6138.4494791666657,8856.913333333332,44583.471770833334,4898.7166666666626,14429.286666666672,57188.827500000007,42400.809390625007,38151.263718749993,36237.425546874976,45602.059781249991,0,124028.25334375008,0,0,170930.92778124998,7497.1102499999733,0,93305.012937500083,103216.61284921873,104316.00207656246,119094.60860390638,0,0,197488.30234218744,0,0,241378.56412031251,4255.2751499999586,0,124787.0486624999,193054.51478496118,193961.25796851557,100897.30919214859,0,0,282769.87214601552,0,0,255866.39872171855,0,0,3455.0030787893652,215536.16886360664,237349.69308950944,141154.41115549533,0,0,198784.01924669545,0,0,226235.50974133576,0,0,0,171156.81653283397,304555.94143892475,96749.755656439636,0,0,165463.18242972359,0,0,215697.52555201214,0,0,0,117993.82965386449,366776.34788865614,95470.171894873405,0,0,96201.947661241502,0,0,205737.46899785468,0,0,0,56763.456474386745,404407.5281214682,66230.809354287368,0,0,111629.58929211528,0,0,166650.53686812014,0,0,0,28935.255918848175,425173.7598292483,71435.24334390118,0,0,111805.51729908511,0,0,160781.00940695763,0,0,0,0,358269.05779948842,150238.11751223938,0,0,96131.931223648586,0,0,173354.82446705169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8390728.0110357497,null,null,530000,0,0,0,0,5269.2864583333339,6138.4494791666657,8856.913333333332,44583.471770833334,4898.7166666666626,14429.286666666672,57188.827500000007,42400.809390625007,38151.263718749993,36237.425546874976,45602.059781249991,0,124028.25334375008,0,0,170930.92778124998,7497.1102499999733,0,93305.012937500083,103216.61284921873,104316.00207656246,119094.60860390638,0,0,197488.30234218744,0,0,241378.56412031251,4255.2751499999586,0,124787.0486624999,193054.51478496118,193961.25796851557,100897.30919214859,0,0,282769.87214601552,0,0,255866.39872171855,0,0,3455.0030787893652,215536.16886360664,237349.69308950944,141154.41115549533,0,0,198784.01924669545,0,0,226235.50974133576,0,0,0,171156.81653283397,304555.94143892475,96749.755656439636,0,0,165463.18242972359,0,0,215697.52555201214,0,0,0,117993.82965386449,366776.34788865614,95470.171894873405,0,0,96201.947661241502,0,0,205737.46899785468,0,0,0,56763.456474386745,404407.5281214682,66230.809354287368,0,0,111629.58929211528,0,0,166650.53686812014,0,0,0,28935.255918848175,425173.7598292483,71435.24334390118,0,0,111805.51729908511,0,0,160781.00940695763,0,0,0,0,358269.05779948842,150238.11751223938,0,0,96131.931223648586,0,0,173354.82446705169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8390728.0110357497,null,null,530000,0,0,0,0,5269.2864583333339,6138.4494791666657,8856.913333333332,44583.471770833334,4898.7166666666626,14429.286666666672,57188.827500000007,42400.809390625007,38151.263718749993,36237.425546874976,45602.059781249991,0,124028.25334375008,0,0,170930.92778124998,7497.1102499999733,0,93305.012937500083,103216.61284921873,104316.00207656246,119094.60860390638,0,0,197488.30234218744,0,0,241378.56412031251,4255.2751499999586,0,124787.0486624999,193054.51478496118,193961.25796851557,100897.30919214859,0,0,282769.87214601552,0,0,255866.39872171855,0,0,3455.0030787893652,215536.16886360664,237349.69308950944,141154.41115549533,0,0,198784.01924669545,0,0,226235.50974133576,0,0,0,171156.81653283397,304555.94143892475,96749.755656439636,0,0,165463.18242972359,0,0,215697.52555201214,0,0,0,117993.82965386449,366776.34788865614,95470.171894873405,0,0,96201.947661241502,0,0,205737.46899785468,0,0,0,56763.456474386745,404407.5281214682,66230.809354287368,0,0,111629.58929211528,0,0,166650.53686812014,0,0,0,28935.255918848175,425173.7598292483,71435.24334390118,0,0,111805.51729908511,0,0,160781.00940695763,0,0,0,0,358269.05779948842,150238.11751223938,0,0,96131.931223648586,0,0,173354.82446705169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12274.48512934375,null,null,12,12,12,12,12,12.150551041666667,12.3259353125,12.578989979166668,13.852803458333334,13.992766791666666,14.405032125,16.038998624999998,17.192762145833335,18.230891770833331,19.216944166666664,20.457816541666666,20.457816541666666,23.832735,23.832735,23.832735,28.483916708333332,28.687919708333332,28.687919708333332,31.226831625000003,33.901703354166671,36.605065895833334,39.691417916666666,39.691417916666666,39.691417916666666,44.809352541666669,44.809352541666669,44.809352541666669,51.064708916666667,51.174984916666666,51.174984916666666,54.408857249999997,59.173650062500002,63.960822270833333,66.45107625,66.45107625,66.45107625,73.430140458333341,73.430140458333341,73.430140458333341,79.745198041666669,79.745198041666669,79.745198041666669,79.830471229166676,84.896818072916673,90.475908927083339,93.793854166666677,93.793854166666677,93.793854166666677,98.466428583333339,98.466428583333339,98.466428583333339,103.78427183333334,103.78427183333334,103.78427183333334,103.78427183333334,107.61586738541666,114.43379736458334,116.59968208333333,116.59968208333333,116.59968208333333,120.30381731249999,120.30381731249999,120.30381731249999,125.13252175,125.13252175,125.13252175,125.13252175,127.64820210416667,135.46803518750002,137.50350125,137.50350125,137.50350125,139.55456909374999,139.55456909374999,139.55456909374999,143.9409824375,143.9409824375,143.9409824375,143.9409824375,145.09357468749999,153.30514268749999,154.64997124999996,154.64997124999996,154.64997124999996,156.91663024999997,156.91663024999997,156.91663024999997,160.30049954166668,160.30049954166668,160.30049954166668,160.30049954166668,160.86005726041668,169.08218115624999,170.463615,170.463615,170.463615,172.62574000000001,172.62574000000001,172.62574000000001,175.73496616666668,175.73496616666668,175.73496616666668,175.73496616666668,175.73496616666668,182.33334985416667,185.100345,185.100345,185.100345,186.870845,186.870845,186.870845,190.06358972916667,190.06358972916667,190.06358972916667,190.06358972916667,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238,null,null,null,null,null,0,"Потребность в канцелярских товарах","Продавцы-консультанты",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,5570.6966520833339,null,null,0,0,0,0,0,7.947916666666667E-2,0.17128125,0.30178749999999999,0.98049999999999993,1.0194624999999999,1.2379499999999999,2.0997375000000003,2.6752395833333331,3.1991666666666667,3.7034166666666666,4.3399124999999996,4.3399124999999996,6.1457500000000005,6.1457500000000005,6.1457500000000005,8.5604583333333331,8.5604583333333331,8.5604583333333331,9.8650874999999996,11.205685416666666,12.578708333333333,14.159166666666668,14.159166666666668,14.159166666666668,16.951541666666667,16.951541666666667,16.951541666666667,20.186541666666667,20.186541666666667,20.186541666666667,21.705074999999997,24.07549375,26.506145833333331,27.709312500000003,27.709312500000003,27.709312500000003,31.724583333333335,31.724583333333335,31.724583333333335,34.948041666666668,34.948041666666668,34.948041666666668,34.948041666666668,37.157844791666669,39.998770833333332,41.630229166666666,41.630229166666666,41.630229166666666,44.620833333333337,44.620833333333337,44.620833333333337,47.378583333333331,47.378583333333331,47.378583333333331,47.378583333333331,48.801876041666667,52.255645833333332,53.242895833333336,53.242895833333336,53.242895833333336,55.943874999999991,55.943874999999991,55.943874999999991,58.463000000000001,58.463000000000001,58.463000000000001,58.463000000000001,59.062410416666658,63.050437500000001,63.9356875,63.9356875,63.9356875,65.9356875,65.9356875,65.9356875,68.225312500000001,68.225312500000001,68.225312500000001,68.225312500000001,68.225312500000001,72.191625000000002,72.685249999999996,72.685249999999996,72.685249999999996,74.949374999999989,74.949374999999989,74.949374999999989,76.688604166666664,76.688604166666664,76.688604166666664,76.688604166666664,76.688604166666664,80.269062500000004,80.762687499999998,80.762687499999998,80.762687499999998,82.924812500000002,82.924812500000002,82.924812500000002,84.68954166666667,84.68954166666667,84.68954166666667,84.68954166666667,84.68954166666667,87.030166666666673,88.27,88.27,88.27,90.040499999999994,90.040499999999994,90.040499999999994,92.120354166666658,92.120354166666658,92.120354166666658,92.120354166666658,0,0,0,0,0,0,0,0,0,0,0,0,0]
[239,null,null,null,null,null,0,"Потребность в канцелярских товарах","Производственные рабочие",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,5263.7884772604202,null,null,0,0,0,0,0,7.1071875000000007E-2,0.15465406249999999,0.27720247916666663,0.87230345833333334,0.97330429166666654,1.1670821250000001,1.9392611249999998,2.5175225625000004,3.0317251041666666,3.5135274999999995,4.1179040416666659,4.1179040416666659,5.6869850000000008,5.6869850000000008,5.6869850000000008,7.9234583750000001,8.1274613749999993,8.1274613749999993,9.3617441250000013,10.696017937500001,12.026357562499999,13.532251250000002,13.532251250000002,13.532251250000002,15.857810875,15.857810875,15.857810875,18.878167250000001,18.98844325,18.98844325,20.70378225,23.098156312500002,25.454676437500002,26.74176375,26.74176375,26.74176375,29.705557124999999,29.705557124999999,29.705557124999999,32.797156374999993,32.797156374999993,32.797156374999993,32.8824295625,35.738973281250004,38.47713809375,40.163625000000003,40.163625000000003,40.163625000000003,41.845595250000002,41.845595250000002,41.845595250000002,44.405688500000004,44.405688500000004,44.405688500000004,44.405688500000004,46.813991343750004,50.178151531250002,51.356786250000006,51.356786250000006,51.356786250000006,52.359942312499996,52.359942312499996,52.359942312499996,54.669521750000001,54.669521750000001,54.669521750000001,54.669521750000001,56.585791687500006,60.417597687500013,61.567813750000013,61.567813750000013,61.567813750000013,61.618881593749997,61.618881593749997,61.618881593749997,63.715669937499996,63.715669937499996,63.715669937499996,63.715669937499996,64.868262187500008,69.113517687499993,69.964721249999982,69.964721249999982,69.964721249999982,69.96725524999998,69.96725524999998,69.96725524999998,71.611895375000003,71.611895375000003,71.611895375000003,71.611895375000003,72.171453093750003,76.813118656249998,77.700927500000006,77.700927500000006,77.700927500000006,77.700927500000006,77.700927500000006,77.700927500000006,79.04542450000001,79.04542450000001,79.04542450000001,79.04542450000001,79.04542450000001,83.303183187499997,84.830345000000008,84.830345000000008,84.830345000000008,84.830345000000008,84.830345000000008,84.830345000000008,85.943235562499993,85.943235562499993,85.943235562499993,85.943235562499993,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,null,null,0,"Потребность в канцелярских товарах","Генеральный директор",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,null,null,null,null,null,0,"Потребность в канцелярских товарах","Операционный директор",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242,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,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[243,null,null,null,null,null,0,"Потребность в канцелярских товарах","ИТ-специалисты",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,null,null,0,"Потребность в канцелярских товарах","Финансовые менеджеры",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,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,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9031295.8535176087,null,null,10600,10600,10600,10600,10600,10675.275520833333,10762.967656249999,10889.494989583334,11526.401729166668,11596.383395833334,11802.516062499999,12619.4993125,13856.2001265625,14401.218179687501,14918.8956875,15570.353684374999,15570.353684374999,17342.185875000003,17342.185875000003,17342.185875000003,19784.056271875001,19891.157846875001,19891.157846875001,21224.086603125001,23759.813973984375,25250.042575078125,26951.394126562504,26951.394126562504,26951.394126562504,29772.655588593749,29772.655588593749,29772.655588593749,33220.920790312506,33281.710435312503,33281.710435312503,35064.382559062498,39575.523326800787,42346.398440636716,43787.788571953133,43787.788571953133,43787.788571953133,47827.358174039065,47827.358174039065,47827.358174039065,51482.59244149219,51482.59244149219,51482.59244149219,51531.949628332033,57187.635236371578,60578.345137650285,62594.836725585927,62594.836725585927,62594.836725585927,65434.608429110151,65434.608429110151,65434.608429110151,68666.544282557821,68666.544282557821,68666.544282557821,68666.544282557821,74544.968875726176,78895.768039139381,80277.907405659949,80277.907405659949,80277.907405659949,82641.667154655996,82641.667154655996,82641.667154655996,85723.060376827591,85723.060376827591,85723.060376827591,85723.060376827591,91694.839533581355,96934.501646276447,98298.361244774627,98298.361244774627,98298.361244774627,99672.674782792368,99672.674782792368,99672.674782792368,102611.78148276173,102611.78148276173,102611.78148276173,102611.78148276173,108553.27707796248,114330.52747969775,115276.68189904472,115276.68189904472,115276.68189904472,116871.39031750349,116871.39031750349,116871.39031750349,119252.11227276236,119252.11227276236,119252.11227276236,119252.11227276236,125628.07868524114,131701.98953994468,132722.49301628617,132722.49301628617,132722.49301628617,134319.71469198738,134319.71469198738,134319.71469198738,136616.58625494395,136616.58625494395,136616.58625494395,136616.58625494395,143447.41556769112,148565.54496482664,150711.80378643007,150711.80378643007,150711.80378643007,152085.11708962507,152085.11708962507,152085.11708962507,154561.61458201151,154561.61458201151,154561.61458201151,154561.61458201151,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,150934.71042658589,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[251,null,null,null,null,null,0,"Норматив расходов на канцтовары","Продавцы-консультанты",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,3821105.2176229018,null,null,0,0,0,0,0,39.739583333333336,85.640625,150.89374999999998,490.24999999999994,509.73124999999999,618.97499999999991,1049.8687500000001,1404.5007812499998,1679.5625,1944.29375,2278.4540625,2278.4540625,3226.5187500000006,3226.5187500000006,3226.5187500000006,4494.2406250000004,4494.2406250000004,4494.2406250000004,5179.1709375,6177.1340859375005,6934.0129687500003,7805.2406250000013,7805.2406250000013,7805.2406250000013,9344.5373437500002,9344.5373437500002,9344.5373437500002,11127.831093750001,11127.831093750001,11127.831093750001,11964.92259375,13935.196726171878,15342.08853515625,16038.496441406254,16038.496441406254,16038.496441406254,18362.585390625005,18362.585390625005,18362.585390625005,20228.363367187507,20228.363367187507,20228.363367187507,20228.363367187507,22582.796290400394,24309.377970117184,25300.901870507812,25300.901870507812,25300.901870507812,27118.450898437502,27118.450898437502,27118.450898437502,28794.482078906247,28794.482078906247,28794.482078906247,28794.482078906247,31142.46730369483,33346.458656806644,33976.463143095709,33976.463143095709,33976.463143095709,35700.068098652344,35700.068098652344,35700.068098652344,37307.624494218755,37307.624494218755,37307.624494218755,37307.624494218755,39574.639362089787,42246.808216624508,42839.968049556148,42839.968049556148,42839.968049556148,44180.063690181152,44180.063690181152,44180.063690181152,45714.221930764157,45714.221930764157,45714.221930764157,45714.221930764157,47999.933027302373,50790.433024870763,51137.722997937606,51137.722997937606,51137.722997937606,52730.648620160886,52730.648620160886,52730.648620160886,53954.283667917261,53954.283667917261,53954.283667917261,53954.283667917261,56651.997851313121,59296.981679234748,59661.636150954939,59661.636150954939,59661.636150954939,61258.857826656153,61258.857826656153,61258.857826656153,62562.512183708655,62562.512183708655,62562.512183708655,62562.512183708655,65690.637792894093,67506.176595656449,68467.870812211797,68467.870812211797,68467.870812211797,69841.184115406781,69841.184115406781,69841.184115406781,71454.452342342003,71454.452342342003,71454.452342342003,71454.452342342003,0,0,0,0,0,0,0,0,0,0,0,0,0]
[252,null,null,null,null,null,0,"Норматив расходов на канцтовары","Производственные рабочие",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,3610282.7053728946,null,null,0,0,0,0,0,35.535937500000003,77.32703124999999,138.60123958333332,436.15172916666666,486.65214583333329,583.54106250000007,969.63056249999988,1321.6993453125001,1591.6556796875002,1844.6019374999998,2161.8996218749994,2161.8996218749994,2985.6671250000004,2985.6671250000004,2985.6671250000004,4159.8156468750003,4266.917221875,4266.917221875,4914.9156656250007,5896.1798880468759,6629.5296063281248,7459.6535015625013,7459.6535015625013,7459.6535015625013,8741.6182448437503,8741.6182448437503,8741.6182448437503,10406.589696562502,10467.3793415625,10467.3793415625,11412.959965312501,13369.50160062891,14733.484905480471,15478.467130546878,15478.467130546878,15478.467130546878,17193.947783414063,17193.947783414063,17193.947783414063,18983.404074304686,18983.404074304686,18983.404074304686,19032.761261144533,21720.472695971195,23384.600917533106,24409.568605078126,24409.568605078126,24409.568605078126,25431.79128067266,25431.79128067266,25431.79128067266,26987.695953651564,26987.695953651564,26987.695953651564,26987.695953651564,29873.917009531371,32020.724819832765,32772.859700064262,32772.859700064262,32772.859700064262,33413.014493503681,33413.014493503681,33413.014493503681,34886.851320108872,34886.851320108872,34886.851320108872,34886.851320108872,37915.186380866558,40482.679639026923,41253.379404593477,41253.379404593477,41253.379404593477,41287.597301986214,41287.597301986214,41287.597301986214,42692.545761372552,42692.545761372552,42692.545761372552,42692.545761372552,45638.079570503862,48624.829974670727,49223.694420950858,49223.694420950858,49223.694420950858,49225.477217186351,49225.477217186351,49225.477217186351,50382.564124688841,50382.564124688841,50382.564124688841,50382.564124688841,53315.053129763968,56743.980156545877,57399.829161167145,57399.829161167145,57399.829161167145,57399.829161167145,57399.829161167145,57399.829161167145,58393.046367071176,58393.046367071176,58393.046367071176,58393.046367071176,61312.698685424737,64615.289279797915,65799.853884846001,65799.853884846001,65799.853884846001,65799.853884846001,65799.853884846001,65799.853884846001,66663.083150297229,66663.083150297229,66663.083150297229,66663.083150297229,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253,null,null,null,null,null,0,"Норматив расходов на канцтовары","Генеральный директор",null,null,null,"руб./мес. / руб.",null,null,"*",2000,null,0,null,null,null,null,301869.42085317179,null,null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,2954.9108875781253,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,3102.6564319570316,0,0,0,0,0,0,0,0,0,0,0,0,0]
[254,null,null,null,null,null,0,"Норматив расходов на канцтовары","Операционный директор",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,150934.71042658589,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[255,null,null,null,null,null,0,"Норматив расходов на канцтовары","Главный бухгалтер",null,null,null,"руб./мес. / руб.",null,null,"*",3000,null,0,null,null,null,null,452804.13127975748,null,null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3150,3150,3150,3150,3150,3150,3150,3150,3150,3150,3150,3150,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4432.3663313671877,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,4653.9846479355474,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,null,null,null,null,null,0,"Норматив расходов на канцтовары","ИТ-специалисты",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,150934.71042658589,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257,null,null,null,null,null,0,"Норматив расходов на канцтовары","Финансовые менеджеры",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,150934.71042658589,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,0,"Норматив расходов на канцтовары","Бухгалтера",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,150934.71042658589,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1477.4554437890627,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,1551.3282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,90560.826255951528,null,null,600,600,600,600,600,600,600,600,600,600,600,600,630,630,630,630,630,630,630,630,630,630,630,630,661.5,661.5,661.5,661.5,661.5,661.5,661.5,661.5,661.5,661.5,661.5,661.5,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,886.4732662734375,886.4732662734375,886.4732662734375,886.4732662734375,886.4732662734375,886.4732662734375,886.4732662734375,886.4732662734375,886.4732662734375,886.4732662734375,886.4732662734375,886.4732662734375,930.7969295871095,930.7969295871095,930.7969295871095,930.7969295871095,930.7969295871095,930.7969295871095,930.7969295871095,930.7969295871095,930.7969295871095,930.7969295871095,930.7969295871095,930.7969295871095,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9031295.8535176087,null,null,10600,10600,10600,10600,10600,10675.275520833333,10762.967656249999,10889.494989583334,11526.401729166668,11596.383395833334,11802.516062499999,12619.4993125,13856.2001265625,14401.218179687501,14918.8956875,15570.353684374999,15570.353684374999,17342.185875000003,17342.185875000003,17342.185875000003,19784.056271875001,19891.157846875001,19891.157846875001,21224.086603125001,23759.813973984375,25250.042575078125,26951.394126562504,26951.394126562504,26951.394126562504,29772.655588593749,29772.655588593749,29772.655588593749,33220.920790312506,33281.710435312503,33281.710435312503,35064.382559062498,39575.523326800787,42346.398440636716,43787.788571953133,43787.788571953133,43787.788571953133,47827.358174039065,47827.358174039065,47827.358174039065,51482.59244149219,51482.59244149219,51482.59244149219,51531.949628332033,57187.635236371578,60578.345137650285,62594.836725585927,62594.836725585927,62594.836725585927,65434.608429110151,65434.608429110151,65434.608429110151,68666.544282557821,68666.544282557821,68666.544282557821,68666.544282557821,74544.968875726176,78895.768039139381,80277.907405659949,80277.907405659949,80277.907405659949,82641.667154655996,82641.667154655996,82641.667154655996,85723.060376827591,85723.060376827591,85723.060376827591,85723.060376827591,91694.839533581355,96934.501646276447,98298.361244774627,98298.361244774627,98298.361244774627,99672.674782792368,99672.674782792368,99672.674782792368,102611.78148276173,102611.78148276173,102611.78148276173,102611.78148276173,108553.27707796248,114330.52747969775,115276.68189904472,115276.68189904472,115276.68189904472,116871.39031750349,116871.39031750349,116871.39031750349,119252.11227276236,119252.11227276236,119252.11227276236,119252.11227276236,125628.07868524114,131701.98953994468,132722.49301628617,132722.49301628617,132722.49301628617,134319.71469198738,134319.71469198738,134319.71469198738,136616.58625494395,136616.58625494395,136616.58625494395,136616.58625494395,143447.41556769112,148565.54496482664,150711.80378643007,150711.80378643007,150711.80378643007,152085.11708962507,152085.11708962507,152085.11708962507,154561.61458201151,154561.61458201151,154561.61458201151,154561.61458201151,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9031295.8535176087,null,null,10600,10600,10600,10600,10600,10675.275520833333,10762.967656249999,10889.494989583334,11526.401729166668,11596.383395833334,11802.516062499999,12619.4993125,13856.2001265625,14401.218179687501,14918.8956875,15570.353684374999,15570.353684374999,17342.185875000003,17342.185875000003,17342.185875000003,19784.056271875001,19891.157846875001,19891.157846875001,21224.086603125001,23759.813973984375,25250.042575078125,26951.394126562504,26951.394126562504,26951.394126562504,29772.655588593749,29772.655588593749,29772.655588593749,33220.920790312506,33281.710435312503,33281.710435312503,35064.382559062498,39575.523326800787,42346.398440636716,43787.788571953133,43787.788571953133,43787.788571953133,47827.358174039065,47827.358174039065,47827.358174039065,51482.59244149219,51482.59244149219,51482.59244149219,51531.949628332033,57187.635236371578,60578.345137650285,62594.836725585927,62594.836725585927,62594.836725585927,65434.608429110151,65434.608429110151,65434.608429110151,68666.544282557821,68666.544282557821,68666.544282557821,68666.544282557821,74544.968875726176,78895.768039139381,80277.907405659949,80277.907405659949,80277.907405659949,82641.667154655996,82641.667154655996,82641.667154655996,85723.060376827591,85723.060376827591,85723.060376827591,85723.060376827591,91694.839533581355,96934.501646276447,98298.361244774627,98298.361244774627,98298.361244774627,99672.674782792368,99672.674782792368,99672.674782792368,102611.78148276173,102611.78148276173,102611.78148276173,102611.78148276173,108553.27707796248,114330.52747969775,115276.68189904472,115276.68189904472,115276.68189904472,116871.39031750349,116871.39031750349,116871.39031750349,119252.11227276236,119252.11227276236,119252.11227276236,119252.11227276236,125628.07868524114,131701.98953994468,132722.49301628617,132722.49301628617,132722.49301628617,134319.71469198738,134319.71469198738,134319.71469198738,136616.58625494395,136616.58625494395,136616.58625494395,136616.58625494395,143447.41556769112,148565.54496482664,150711.80378643007,150711.80378643007,150711.80378643007,152085.11708962507,152085.11708962507,152085.11708962507,154561.61458201151,154561.61458201151,154561.61458201151,154561.61458201151,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9031295.8535176087,null,null,10600,10600,10600,10600,10600,10675.275520833333,10762.967656249999,10889.494989583334,11526.401729166668,11596.383395833334,11802.516062499999,12619.4993125,13856.2001265625,14401.218179687501,14918.8956875,15570.353684374999,15570.353684374999,17342.185875000003,17342.185875000003,17342.185875000003,19784.056271875001,19891.157846875001,19891.157846875001,21224.086603125001,23759.813973984375,25250.042575078125,26951.394126562504,26951.394126562504,26951.394126562504,29772.655588593749,29772.655588593749,29772.655588593749,33220.920790312506,33281.710435312503,33281.710435312503,35064.382559062498,39575.523326800787,42346.398440636716,43787.788571953133,43787.788571953133,43787.788571953133,47827.358174039065,47827.358174039065,47827.358174039065,51482.59244149219,51482.59244149219,51482.59244149219,51531.949628332033,57187.635236371578,60578.345137650285,62594.836725585927,62594.836725585927,62594.836725585927,65434.608429110151,65434.608429110151,65434.608429110151,68666.544282557821,68666.544282557821,68666.544282557821,68666.544282557821,74544.968875726176,78895.768039139381,80277.907405659949,80277.907405659949,80277.907405659949,82641.667154655996,82641.667154655996,82641.667154655996,85723.060376827591,85723.060376827591,85723.060376827591,85723.060376827591,91694.839533581355,96934.501646276447,98298.361244774627,98298.361244774627,98298.361244774627,99672.674782792368,99672.674782792368,99672.674782792368,102611.78148276173,102611.78148276173,102611.78148276173,102611.78148276173,108553.27707796248,114330.52747969775,115276.68189904472,115276.68189904472,115276.68189904472,116871.39031750349,116871.39031750349,116871.39031750349,119252.11227276236,119252.11227276236,119252.11227276236,119252.11227276236,125628.07868524114,131701.98953994468,132722.49301628617,132722.49301628617,132722.49301628617,134319.71469198738,134319.71469198738,134319.71469198738,136616.58625494395,136616.58625494395,136616.58625494395,136616.58625494395,143447.41556769112,148565.54496482664,150711.80378643007,150711.80378643007,150711.80378643007,152085.11708962507,152085.11708962507,152085.11708962507,154561.61458201151,154561.61458201151,154561.61458201151,154561.61458201151,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12274.48512934375,null,null,12,12,12,12,12,12.150551041666667,12.3259353125,12.578989979166668,13.852803458333334,13.992766791666666,14.405032125,16.038998624999998,17.192762145833335,18.230891770833331,19.216944166666664,20.457816541666666,20.457816541666666,23.832735,23.832735,23.832735,28.483916708333332,28.687919708333332,28.687919708333332,31.226831625000003,33.901703354166671,36.605065895833334,39.691417916666666,39.691417916666666,39.691417916666666,44.809352541666669,44.809352541666669,44.809352541666669,51.064708916666667,51.174984916666666,51.174984916666666,54.408857249999997,59.173650062500002,63.960822270833333,66.45107625,66.45107625,66.45107625,73.430140458333341,73.430140458333341,73.430140458333341,79.745198041666669,79.745198041666669,79.745198041666669,79.830471229166676,84.896818072916673,90.475908927083339,93.793854166666677,93.793854166666677,93.793854166666677,98.466428583333339,98.466428583333339,98.466428583333339,103.78427183333334,103.78427183333334,103.78427183333334,103.78427183333334,107.61586738541666,114.43379736458334,116.59968208333333,116.59968208333333,116.59968208333333,120.30381731249999,120.30381731249999,120.30381731249999,125.13252175,125.13252175,125.13252175,125.13252175,127.64820210416667,135.46803518750002,137.50350125,137.50350125,137.50350125,139.55456909374999,139.55456909374999,139.55456909374999,143.9409824375,143.9409824375,143.9409824375,143.9409824375,145.09357468749999,153.30514268749999,154.64997124999996,154.64997124999996,154.64997124999996,156.91663024999997,156.91663024999997,156.91663024999997,160.30049954166668,160.30049954166668,160.30049954166668,160.30049954166668,160.86005726041668,169.08218115624999,170.463615,170.463615,170.463615,172.62574000000001,172.62574000000001,172.62574000000001,175.73496616666668,175.73496616666668,175.73496616666668,175.73496616666668,175.73496616666668,182.33334985416667,185.100345,185.100345,185.100345,186.870845,186.870845,186.870845,190.06358972916667,190.06358972916667,190.06358972916667,190.06358972916667,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Продавцы-консультанты",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,5570.6966520833339,null,null,0,0,0,0,0,7.947916666666667E-2,0.17128125,0.30178749999999999,0.98049999999999993,1.0194624999999999,1.2379499999999999,2.0997375000000003,2.6752395833333331,3.1991666666666667,3.7034166666666666,4.3399124999999996,4.3399124999999996,6.1457500000000005,6.1457500000000005,6.1457500000000005,8.5604583333333331,8.5604583333333331,8.5604583333333331,9.8650874999999996,11.205685416666666,12.578708333333333,14.159166666666668,14.159166666666668,14.159166666666668,16.951541666666667,16.951541666666667,16.951541666666667,20.186541666666667,20.186541666666667,20.186541666666667,21.705074999999997,24.07549375,26.506145833333331,27.709312500000003,27.709312500000003,27.709312500000003,31.724583333333335,31.724583333333335,31.724583333333335,34.948041666666668,34.948041666666668,34.948041666666668,34.948041666666668,37.157844791666669,39.998770833333332,41.630229166666666,41.630229166666666,41.630229166666666,44.620833333333337,44.620833333333337,44.620833333333337,47.378583333333331,47.378583333333331,47.378583333333331,47.378583333333331,48.801876041666667,52.255645833333332,53.242895833333336,53.242895833333336,53.242895833333336,55.943874999999991,55.943874999999991,55.943874999999991,58.463000000000001,58.463000000000001,58.463000000000001,58.463000000000001,59.062410416666658,63.050437500000001,63.9356875,63.9356875,63.9356875,65.9356875,65.9356875,65.9356875,68.225312500000001,68.225312500000001,68.225312500000001,68.225312500000001,68.225312500000001,72.191625000000002,72.685249999999996,72.685249999999996,72.685249999999996,74.949374999999989,74.949374999999989,74.949374999999989,76.688604166666664,76.688604166666664,76.688604166666664,76.688604166666664,76.688604166666664,80.269062500000004,80.762687499999998,80.762687499999998,80.762687499999998,82.924812500000002,82.924812500000002,82.924812500000002,84.68954166666667,84.68954166666667,84.68954166666667,84.68954166666667,84.68954166666667,87.030166666666673,88.27,88.27,88.27,90.040499999999994,90.040499999999994,90.040499999999994,92.120354166666658,92.120354166666658,92.120354166666658,92.120354166666658,0,0,0,0,0,0,0,0,0,0,0,0,0]
[285,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Производственные рабочие",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,5263.7884772604202,null,null,0,0,0,0,0,7.1071875000000007E-2,0.15465406249999999,0.27720247916666663,0.87230345833333334,0.97330429166666654,1.1670821250000001,1.9392611249999998,2.5175225625000004,3.0317251041666666,3.5135274999999995,4.1179040416666659,4.1179040416666659,5.6869850000000008,5.6869850000000008,5.6869850000000008,7.9234583750000001,8.1274613749999993,8.1274613749999993,9.3617441250000013,10.696017937500001,12.026357562499999,13.532251250000002,13.532251250000002,13.532251250000002,15.857810875,15.857810875,15.857810875,18.878167250000001,18.98844325,18.98844325,20.70378225,23.098156312500002,25.454676437500002,26.74176375,26.74176375,26.74176375,29.705557124999999,29.705557124999999,29.705557124999999,32.797156374999993,32.797156374999993,32.797156374999993,32.8824295625,35.738973281250004,38.47713809375,40.163625000000003,40.163625000000003,40.163625000000003,41.845595250000002,41.845595250000002,41.845595250000002,44.405688500000004,44.405688500000004,44.405688500000004,44.405688500000004,46.813991343750004,50.178151531250002,51.356786250000006,51.356786250000006,51.356786250000006,52.359942312499996,52.359942312499996,52.359942312499996,54.669521750000001,54.669521750000001,54.669521750000001,54.669521750000001,56.585791687500006,60.417597687500013,61.567813750000013,61.567813750000013,61.567813750000013,61.618881593749997,61.618881593749997,61.618881593749997,63.715669937499996,63.715669937499996,63.715669937499996,63.715669937499996,64.868262187500008,69.113517687499993,69.964721249999982,69.964721249999982,69.964721249999982,69.96725524999998,69.96725524999998,69.96725524999998,71.611895375000003,71.611895375000003,71.611895375000003,71.611895375000003,72.171453093750003,76.813118656249998,77.700927500000006,77.700927500000006,77.700927500000006,77.700927500000006,77.700927500000006,77.700927500000006,79.04542450000001,79.04542450000001,79.04542450000001,79.04542450000001,79.04542450000001,83.303183187499997,84.830345000000008,84.830345000000008,84.830345000000008,84.830345000000008,84.830345000000008,84.830345000000008,85.943235562499993,85.943235562499993,85.943235562499993,85.943235562499993,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Генеральный директор",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Операционный директор",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288,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,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","ИТ-специалисты",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Финансовые менеджеры",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[291,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Бухгалтера",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,240,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1860933.5543723649,null,null,4800,4800,4800,4800,4800,4815.0551041666668,4832.5935312500005,4857.8989979166672,4985.2803458333328,4999.2766791666663,5040.5032124999998,5203.8998625000004,5425.6617388750001,5531.5509606249998,5632.1283050000002,5758.69728725,5758.69728725,6102.9389700000002,6102.9389700000002,6102.9389700000002,6577.3595042500001,6598.16781025,6598.16781025,6857.1368257499998,7272.5732169674993,7553.8310558024987,7874.9351200499987,7874.9351200499987,7874.9351200499987,8407.4050384349994,8407.4050384349994,8407.4050384349994,9058.2123156899979,9069.6854307299982,9069.6854307299982,9406.1375082899976,10099.903883552548,10607.922428038648,10872.190172510998,10872.190172510998,10872.190172510998,11612.814049550698,11612.814049550698,11612.814049550698,12282.973012340099,12282.973012340099,12282.973012340099,12292.022271216149,13086.260392379423,13690.159128790612,14049.304192035001,14049.304192035001,14049.304192035001,14555.078673894324,14555.078673894324,14555.078673894324,15130.699129458219,15130.699129458219,15130.699129458219,15130.699129458219,15856.352221515555,16609.106782271523,16848.237956263132,16848.237956263132,16848.237956263132,17257.204416161105,17257.204416161105,17257.204416161105,17790.332403538148,17790.332403538148,17790.332403538148,17790.332403538148,18429.445518983241,19310.085733319975,19539.312271847451,19539.312271847451,19539.312271847451,19770.29582434666,19770.29582434666,19770.29582434666,20264.277210655597,20264.277210655597,20264.277210655597,20264.277210655597,20801.959374690563,21745.210421743308,21899.688951262218,21899.688951262218,21899.688951262218,22160.056821937043,22160.056821937043,22160.056821937043,22548.757037590647,22548.757037590647,22548.757037590647,22548.757037590647,23065.29328338103,24028.646142812631,24190.503135039002,24190.503135039002,24190.503135039002,24443.830538953953,24443.830538953953,24443.830538953953,24808.125939537222,24808.125939537222,24808.125939537222,24808.125939537222,25304.288458327981,26092.856389312976,26423.537922932919,26423.537922932919,26423.537922932919,26635.129062207496,26635.129062207496,26635.129062207496,27016.69161214101,27016.69161214101,27016.69161214101,27016.69161214101,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,26279.330399370858,null,null,200,200,200,200,200,200,200,200,200,200,200,200,204,204,204,204,204,204,204,204,204,204,204,204,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,0,0,0,0,0,0,0,0,0,0,0,0,0]
[297,null,null,null,null,null,0,"Норматив расходов на прочее","Продавцы-консультанты",null,null,null,"руб./мес. / руб.",null,null,"*",100,null,0,null,null,null,null,632549.67769325862,null,null,0,0,0,0,0,7.947916666666667,17.128125000000001,30.178749999999997,98.05,101.94624999999999,123.79499999999999,209.97375000000002,272.8744375,326.315,377.74849999999998,442.67107499999997,442.67107499999997,626.86650000000009,626.86650000000009,626.86650000000009,873.16674999999998,873.16674999999998,873.16674999999998,1006.2389249999999,1165.8395107499998,1308.688815,1473.1197,1473.1197,1473.1197,1763.6383949999999,1763.6383949999999,1763.6383949999999,2100.2077949999998,2100.2077949999998,2100.2077949999998,2258.1960029999996,2554.9106571449997,2812.8534007499993,2940.5344099499998,2940.5344099499998,2940.5344099499998,3366.6381630000001,3366.6381630000001,3366.6381630000001,3708.7141400999999,3708.7141400999999,3708.7141400999999,3708.7141400999999,4022.0846198788504,4329.5955910470002,4506.1898878170005,4506.1898878170005,4506.1898878170005,4829.9025006000002,4829.9025006000002,4829.9025006000002,5128.410229524,5128.410229524,5128.410229524,5128.410229524,5388.121449775017,5769.4455423401405,5878.4459196360604,5878.4459196360604,5878.4459196360604,6176.6558444120392,6176.6558444120392,6176.6558444120392,6454.7875997481606,6454.7875997481606,6454.7875997481606,6454.7875997481606,6651.386700239661,7100.5033230653635,7200.1968512307094,7200.1968512307094,7200.1968512307094,7425.4293350835096,7425.4293350835096,7425.4293350835096,7683.2782980042421,7683.2782980042421,7683.2782980042421,7683.2782980042421,7836.9438639643258,8292.5484961811453,8349.250492450481,8349.250492450481,8349.250492450481,8609.3272861771238,8609.3272861771238,8609.3272861771238,8809.110047827884,8809.110047827884,8809.110047827884,8809.110047827884,8985.2922487844426,9404.8000082382168,9462.6360444329403,9462.6360444329403,9462.6360444329403,9715.9634483478931,9715.9634483478931,9715.9634483478931,9922.7295966532238,9922.7295966532238,9922.7295966532238,9922.7295966532238,10121.184188586289,10400.910542929449,10549.082103229137,10549.082103229137,10549.082103229137,10760.673242503717,10760.673242503717,10760.673242503717,11009.235068343867,11009.235068343867,11009.235068343867,11009.235068343867,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,null,null,null,null,null,0,"Норматив расходов на прочее","Производственные рабочие",null,null,null,"руб./мес. / руб.",null,null,"*",100,null,0,null,null,null,null,597679.94709420472,null,null,0,0,0,0,0,7.1071875000000002,15.465406249999999,27.720247916666661,87.230345833333331,97.330429166666647,116.7082125,193.92611249999999,256.78730137500003,309.23596062499996,358.37980499999998,420.02621224999996,420.02621224999996,580.07247000000007,580.07247000000007,580.07247000000007,808.19275424999989,829.00106024999991,829.00106024999991,954.89790075000019,1112.8137062175001,1251.2222408025,1407.8954200500002,1407.8954200500002,1407.8954200500002,1649.846643435,1649.846643435,1649.846643435,1964.0845206900001,1975.5576357300004,1975.5576357300004,2154.0215052899998,2451.19482640755,2701.2706272886498,2837.8573625609997,2837.8573625609997,2837.8573625609997,3152.3774865506998,3152.3774865506998,3152.3774865506998,3480.4604722400991,3480.4604722400991,3480.4604722400991,3489.5097311161494,3868.5014045005728,4164.8891697436102,4347.4399362180002,4347.4399362180002,4347.4399362180002,4529.5018052943242,4529.5018052943242,4529.5018052943242,4806.6145319342168,4806.6145319342168,4806.6145319342168,4806.6145319342168,5168.6429163805351,5540.0733845713812,5670.2041812670723,5670.2041812670723,5670.2041812670723,5780.960716389066,5780.960716389066,5780.960716389066,6035.9569484299873,6035.9569484299873,6035.9569484299873,6035.9569484299873,6372.4792062763754,6804.002797787407,6933.5358081495388,6933.5358081495388,6933.5358081495388,6939.2868767959453,6939.2868767959453,6939.2868767959453,7175.4193001841513,7175.4193001841513,7175.4193001841513,7175.4193001841513,7451.3243060096966,7938.9707208456239,8036.7472540951985,8036.7472540951985,8036.7472540951985,8037.0383310433808,8037.0383310433808,8037.0383310433808,8225.9557850462261,8225.9557850462261,8225.9557850462261,8225.9557850462261,8456.0360057857179,8999.8811057635448,9103.9020617951919,9103.9020617951919,9103.9020617951919,9103.9020617951919,9103.9020617951919,9103.9020617951919,9261.4313140731319,9261.4313140731319,9261.4313140731319,9261.4313140731319,9446.6599403545933,9955.5015169964281,10138.011490316681,10138.011490316681,10138.011490316681,10138.011490316681,10138.011490316681,10138.011490316681,10271.012214410044,10271.012214410044,10271.012214410044,10271.012214410044,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,0,"Норматив расходов на прочее","Генеральный директор",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,131396.65199685414,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300,null,null,null,null,null,0,"Норматив расходов на прочее","Операционный директор",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,131396.65199685414,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,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,131396.65199685414,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302,null,null,null,null,null,0,"Норматив расходов на прочее","ИТ-специалисты",null,null,null,"руб./мес. / руб.",null,null,"*",300,null,0,null,null,null,null,78837.991198112592,null,null,600,600,600,600,600,600,600,600,600,600,600,600,612,612,612,612,612,612,612,612,612,612,612,612,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,0,0,0,0,0,0,0,0,0,0,0,0,0]
[303,null,null,null,null,null,0,"Норматив расходов на прочее","Финансовые менеджеры",null,null,null,"руб./мес. / руб.",null,null,"*",300,null,0,null,null,null,null,78837.991198112592,null,null,600,600,600,600,600,600,600,600,600,600,600,600,612,612,612,612,612,612,612,612,612,612,612,612,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,702.99562860135927,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,717.05554117338647,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,null,null,null,null,null,0,"Норматив расходов на прочее","Бухгалтера",null,null,null,"руб./мес. / руб.",null,null,"*",200,null,0,null,null,null,null,26279.330399370858,null,null,200,200,200,200,200,200,200,200,200,200,200,200,204,204,204,204,204,204,204,204,204,204,204,204,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,26279.330399370858,null,null,200,200,200,200,200,200,200,200,200,200,200,200,204,204,204,204,204,204,204,204,204,204,204,204,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,234.33187620045311,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,239.01851372446217,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1860933.5543723649,null,null,4800,4800,4800,4800,4800,4815.0551041666668,4832.5935312500005,4857.8989979166672,4985.2803458333328,4999.2766791666663,5040.5032124999998,5203.8998625000004,5425.6617388750001,5531.5509606249998,5632.1283050000002,5758.69728725,5758.69728725,6102.9389700000002,6102.9389700000002,6102.9389700000002,6577.3595042500001,6598.16781025,6598.16781025,6857.1368257499998,7272.5732169674993,7553.8310558024987,7874.9351200499987,7874.9351200499987,7874.9351200499987,8407.4050384349994,8407.4050384349994,8407.4050384349994,9058.2123156899979,9069.6854307299982,9069.6854307299982,9406.1375082899976,10099.903883552548,10607.922428038648,10872.190172510998,10872.190172510998,10872.190172510998,11612.814049550698,11612.814049550698,11612.814049550698,12282.973012340099,12282.973012340099,12282.973012340099,12292.022271216149,13086.260392379423,13690.159128790612,14049.304192035001,14049.304192035001,14049.304192035001,14555.078673894324,14555.078673894324,14555.078673894324,15130.699129458219,15130.699129458219,15130.699129458219,15130.699129458219,15856.352221515555,16609.106782271523,16848.237956263132,16848.237956263132,16848.237956263132,17257.204416161105,17257.204416161105,17257.204416161105,17790.332403538148,17790.332403538148,17790.332403538148,17790.332403538148,18429.445518983241,19310.085733319975,19539.312271847451,19539.312271847451,19539.312271847451,19770.29582434666,19770.29582434666,19770.29582434666,20264.277210655597,20264.277210655597,20264.277210655597,20264.277210655597,20801.959374690563,21745.210421743308,21899.688951262218,21899.688951262218,21899.688951262218,22160.056821937043,22160.056821937043,22160.056821937043,22548.757037590647,22548.757037590647,22548.757037590647,22548.757037590647,23065.29328338103,24028.646142812631,24190.503135039002,24190.503135039002,24190.503135039002,24443.830538953953,24443.830538953953,24443.830538953953,24808.125939537222,24808.125939537222,24808.125939537222,24808.125939537222,25304.288458327981,26092.856389312976,26423.537922932919,26423.537922932919,26423.537922932919,26635.129062207496,26635.129062207496,26635.129062207496,27016.69161214101,27016.69161214101,27016.69161214101,27016.69161214101,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1860933.5543723649,null,null,4800,4800,4800,4800,4800,4815.0551041666668,4832.5935312500005,4857.8989979166672,4985.2803458333328,4999.2766791666663,5040.5032124999998,5203.8998625000004,5425.6617388750001,5531.5509606249998,5632.1283050000002,5758.69728725,5758.69728725,6102.9389700000002,6102.9389700000002,6102.9389700000002,6577.3595042500001,6598.16781025,6598.16781025,6857.1368257499998,7272.5732169674993,7553.8310558024987,7874.9351200499987,7874.9351200499987,7874.9351200499987,8407.4050384349994,8407.4050384349994,8407.4050384349994,9058.2123156899979,9069.6854307299982,9069.6854307299982,9406.1375082899976,10099.903883552548,10607.922428038648,10872.190172510998,10872.190172510998,10872.190172510998,11612.814049550698,11612.814049550698,11612.814049550698,12282.973012340099,12282.973012340099,12282.973012340099,12292.022271216149,13086.260392379423,13690.159128790612,14049.304192035001,14049.304192035001,14049.304192035001,14555.078673894324,14555.078673894324,14555.078673894324,15130.699129458219,15130.699129458219,15130.699129458219,15130.699129458219,15856.352221515555,16609.106782271523,16848.237956263132,16848.237956263132,16848.237956263132,17257.204416161105,17257.204416161105,17257.204416161105,17790.332403538148,17790.332403538148,17790.332403538148,17790.332403538148,18429.445518983241,19310.085733319975,19539.312271847451,19539.312271847451,19539.312271847451,19770.29582434666,19770.29582434666,19770.29582434666,20264.277210655597,20264.277210655597,20264.277210655597,20264.277210655597,20801.959374690563,21745.210421743308,21899.688951262218,21899.688951262218,21899.688951262218,22160.056821937043,22160.056821937043,22160.056821937043,22548.757037590647,22548.757037590647,22548.757037590647,22548.757037590647,23065.29328338103,24028.646142812631,24190.503135039002,24190.503135039002,24190.503135039002,24443.830538953953,24443.830538953953,24443.830538953953,24808.125939537222,24808.125939537222,24808.125939537222,24808.125939537222,25304.288458327981,26092.856389312976,26423.537922932919,26423.537922932919,26423.537922932919,26635.129062207496,26635.129062207496,26635.129062207496,27016.69161214101,27016.69161214101,27016.69161214101,27016.69161214101,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1860933.5543723649,null,null,4800,4800,4800,4800,4800,4815.0551041666668,4832.5935312500005,4857.8989979166672,4985.2803458333328,4999.2766791666663,5040.5032124999998,5203.8998625000004,5425.6617388750001,5531.5509606249998,5632.1283050000002,5758.69728725,5758.69728725,6102.9389700000002,6102.9389700000002,6102.9389700000002,6577.3595042500001,6598.16781025,6598.16781025,6857.1368257499998,7272.5732169674993,7553.8310558024987,7874.9351200499987,7874.9351200499987,7874.9351200499987,8407.4050384349994,8407.4050384349994,8407.4050384349994,9058.2123156899979,9069.6854307299982,9069.6854307299982,9406.1375082899976,10099.903883552548,10607.922428038648,10872.190172510998,10872.190172510998,10872.190172510998,11612.814049550698,11612.814049550698,11612.814049550698,12282.973012340099,12282.973012340099,12282.973012340099,12292.022271216149,13086.260392379423,13690.159128790612,14049.304192035001,14049.304192035001,14049.304192035001,14555.078673894324,14555.078673894324,14555.078673894324,15130.699129458219,15130.699129458219,15130.699129458219,15130.699129458219,15856.352221515555,16609.106782271523,16848.237956263132,16848.237956263132,16848.237956263132,17257.204416161105,17257.204416161105,17257.204416161105,17790.332403538148,17790.332403538148,17790.332403538148,17790.332403538148,18429.445518983241,19310.085733319975,19539.312271847451,19539.312271847451,19539.312271847451,19770.29582434666,19770.29582434666,19770.29582434666,20264.277210655597,20264.277210655597,20264.277210655597,20264.277210655597,20801.959374690563,21745.210421743308,21899.688951262218,21899.688951262218,21899.688951262218,22160.056821937043,22160.056821937043,22160.056821937043,22548.757037590647,22548.757037590647,22548.757037590647,22548.757037590647,23065.29328338103,24028.646142812631,24190.503135039002,24190.503135039002,24190.503135039002,24443.830538953953,24443.830538953953,24443.830538953953,24808.125939537222,24808.125939537222,24808.125939537222,24808.125939537222,25304.288458327981,26092.856389312976,26423.537922932919,26423.537922932919,26423.537922932919,26635.129062207496,26635.129062207496,26635.129062207496,27016.69161214101,27016.69161214101,27016.69161214101,27016.69161214101,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[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,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",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,"2021-07-01",null,null,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","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","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[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,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[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,3296865821.7267513,null,null,0,0,0,0,0,19388.336099999997,63677.550860700001,121754.11632929998,330211.06721819995,514446.92802719993,580398.31139903981,857606.23974851985,1241881.8127054379,1542155.6199378779,1812284.6514806878,2114591.1952967998,2130532.5506332316,2605711.7880734392,2502581.4380833721,2271993.9233119334,3686345.7490177713,4563021.4263942344,4453106.9284790521,4842373.5278071053,5731059.9638985479,6533532.0647631455,7343709.3408148643,7589799.9803603096,6814157.6485754298,7775409.7229917329,7216503.2664789744,6284244.6327390028,9401233.0829057265,11175022.345353022,10670807.82158546,11276625.162116297,13035803.204582212,14550596.445093313,15593676.818152886,15444028.600697001,13501086.790808538,15170610.663183907,13948744.947692979,11830096.058760155,17323718.553318352,19912924.524690557,18371021.688154653,18918406.652096745,21382147.793388009,23300180.818459243,24655524.450378008,24161164.506746009,20855756.856660634,22783077.885869518,20565790.751591504,17120060.715941876,24741423.619907767,28158584.176169086,25691210.442810114,26188357.27518788,29478329.437405616,32091805.154394776,33507456.099663068,32400716.916879158,27757075.891507693,30060965.283927511,27035809.391557071,22311569.572646443,32060767.73630904,36263736.065410517,32875284.615257658,33541641.939075738,37554454.305653572,40562229.25028833,42184401.46940165,40546095.31135904,34529218.689959943,37154178.868053019,33273354.630447295,27345840.85134428,39167872.449631266,44175863.031956494,39915293.5399459,40551070.513305582,45142290.072140954,48533018.558348127,50250252.069051296,48192108.556591101,40975333.664182924,44009699.687632866,39373290.957635649,32280334.595534332,46090323.645089984,51905364.616870925,46757146.64132271,47075804.936115414,52330296.830665939,56295241.702773012,58221401.58581195,55754497.460540988,47332654.445128068,50763505.351532504,45370090.640692741,37125697.878857635,52981297.492980465,59517944.477055885,53558791.252289981,53871703.804620773,59552720.785531133,63722731.324476771,65988401.955524012,63288039.428325348,53671885.390387103,57511877.954017349,51354150.535918459,41996261.156924173,59918544.261600599,67259372.883888423,60476417.421125367,60802134.25635992,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17]
[18,null,null,null,null,null,0,"Аутсорсинг бухгалтерии",null,null,1,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2868736.4281800031,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-07-01","^",0]
[20,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,1,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,"Аутсорсинг бухгалтерии","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[23,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","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,"Аутсорсинг бухгалтерии","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,"Аутсорсинг бухгалтерии","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",15000,null,0]
[27,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.1000000000000001,null,0]
[28,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",12,null,0]
[29]
[30,null,null,null,null,null,0,"Аутсорсинг бухгалтерии",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2868736.4281800031,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"Аутсорсинг бухгалтерии","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,"Аутсорсинг бухгалтерии","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[40,null,null,null,null,null,0,"Аутсорсинг бухгалтерии","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов авансирования",null,null,"кол-во периодов",null,null,"*",1,null,0]
[41]
[42,null,null,null,null,null,0,"Аутсорсинг бухгалтерии",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2868736.4281800031,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"Юридические расходы",null,null,2,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,16484329.10863377,null,null,0,0,0,0,0,96.94168049999999,318.3877543035,608.77058164649998,1651.0553360909998,2572.2346401359996,2901.9915569951991,4288.0311987425994,6209.4090635271896,7710.7780996893898,9061.4232574034395,10572.955976484,10652.662753166158,13028.558940367197,12512.907190416861,11359.969616559667,18431.728745088858,22815.107131971174,22265.534642395261,24211.867639035529,28655.299819492739,32667.660323815729,36718.546704074324,37948.999901801551,34070.788242877148,38877.048614958665,36082.516332394873,31421.223163695016,47006.16541452863,55875.111726765113,53354.039107927296,56383.125810581485,65179.016022911062,72752.982225466563,77968.384090764433,77220.143003485005,67505.433954042688,75853.053315919533,69743.724738464894,59150.480293800778,86618.592766591755,99564.622623452786,91855.108440773271,94592.033260483731,106910.73896694004,116500.90409229622,123277.62225189005,120805.82253373005,104278.78428330318,113915.38942934759,102828.95375795753,85600.303579709376,123707.11809953884,140792.92088084543,128456.05221405058,130941.78637593939,147391.64718702808,160459.02577197389,167537.28049831535,162003.58458439581,138785.37945753845,150304.82641963757,135179.04695778535,111557.84786323222,160303.8386815452,181318.6803270526,164376.42307628828,167708.2096953787,187772.27152826785,202811.14625144165,210922.00734700824,202730.47655679521,172646.09344979972,185770.89434026511,166366.77315223648,136729.20425672139,195839.36224815634,220879.31515978248,199576.46769972952,202755.3525665279,225711.45036070477,242665.09279174064,251251.26034525648,240960.54278295551,204876.66832091461,220048.49843816433,196866.45478817823,161401.67297767167,230451.61822544993,259526.82308435463,233785.73320661354,235379.02468057707,261651.48415332969,281476.20851386507,291107.00792905974,278772.48730270495,236663.27222564034,253817.52675766253,226850.45320346369,185628.48939428819,264906.48746490234,297589.72238527943,267793.9562614499,269358.51902310387,297763.60392765567,318613.65662238386,329942.00977762009,316440.19714162673,268359.42695193551,287559.38977008674,256770.75267959229,209981.30578462087,299592.72130800301,336296.86441944214,302382.08710562682,304010.67128179962,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-09-01","^",0]
[47,null,null,null,null,null,0,"Юридические расходы","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,3,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,"Юридические расходы","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[50,null,null,null,null,null,0,"Юридические расходы","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,"Юридические расходы","Через %-нт от продаж",null,null,null,"%",null,null,"*",5.0000000000000001E-3,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,"Юридические расходы","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",null,null,0]
[54,null,null,null,null,null,0,"Юридические расходы","Через прогрессию","Коэффициент прироста",null,null,"",null,null,"*",null,null,0]
[55,null,null,null,null,null,0,"Юридические расходы","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",null,null,0]
[56]
[57,null,null,null,null,null,0,"Юридические расходы",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,13572993.682413412,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,26357.599911631376,0,0,0,0,0,0,0,0,0,0,0,216235.67603619662,0,0,0,0,0,0,0,0,0,0,0,565669.56326798175,0,0,0,0,0,0,0,0,0,0,0,1023483.2195470153,0,0,0,0,0,0,0,0,0,0,0,1482455.4263653141,0,0,0,0,0,0,0,0,0,0,0,1929658.5353408791,0,0,0,0,0,0,0,0,0,0,0,2362592.4899294684,0,0,0,0,0,0,0,0,0,0,0,2777675.9895173311,0,0,0,0,0,0,0,0,0,0,0,3188865.182497594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"Юридические расходы","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,"Юридические расходы","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[67,null,null,null,null,null,0,"Юридические расходы","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,"Юридические расходы",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,16484329.10863377,null,null,0,0,0,0,0,96.94168049999999,318.3877543035,608.77058164649998,1651.0553360909998,2572.2346401359996,2901.9915569951991,4288.0311987425994,6209.4090635271896,7710.7780996893898,9061.4232574034395,10572.955976484,10652.662753166158,13028.558940367197,12512.907190416861,11359.969616559667,18431.728745088858,22815.107131971174,22265.534642395261,24211.867639035529,28655.299819492739,32667.660323815729,36718.546704074324,37948.999901801551,34070.788242877148,38877.048614958665,36082.516332394873,31421.223163695016,47006.16541452863,55875.111726765113,53354.039107927296,56383.125810581485,65179.016022911062,72752.982225466563,77968.384090764433,77220.143003485005,67505.433954042688,75853.053315919533,69743.724738464894,59150.480293800778,86618.592766591755,99564.622623452786,91855.108440773271,94592.033260483731,106910.73896694004,116500.90409229622,123277.62225189005,120805.82253373005,104278.78428330318,113915.38942934759,102828.95375795753,85600.303579709376,123707.11809953884,140792.92088084543,128456.05221405058,130941.78637593939,147391.64718702808,160459.02577197389,167537.28049831535,162003.58458439581,138785.37945753845,150304.82641963757,135179.04695778535,111557.84786323222,160303.8386815452,181318.6803270526,164376.42307628828,167708.2096953787,187772.27152826785,202811.14625144165,210922.00734700824,202730.47655679521,172646.09344979972,185770.89434026511,166366.77315223648,136729.20425672139,195839.36224815634,220879.31515978248,199576.46769972952,202755.3525665279,225711.45036070477,242665.09279174064,251251.26034525648,240960.54278295551,204876.66832091461,220048.49843816433,196866.45478817823,161401.67297767167,230451.61822544993,259526.82308435463,233785.73320661354,235379.02468057707,261651.48415332969,281476.20851386507,291107.00792905974,278772.48730270495,236663.27222564034,253817.52675766253,226850.45320346369,185628.48939428819,264906.48746490234,297589.72238527943,267793.9562614499,269358.51902310387,297763.60392765567,318613.65662238386,329942.00977762009,316440.19714162673,268359.42695193551,287559.38977008674,256770.75267959229,209981.30578462087,299592.72130800301,336296.86441944214,302382.08710562682,304010.67128179962,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1478320.5399462911,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-09-01","^",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,3,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,120,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,1478320.5399462911,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1478320.5399462911,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16484329.10863377,null,null,0,0,0,0,0,96.94168049999999,318.3877543035,608.77058164649998,1651.0553360909998,2572.2346401359996,2901.9915569951991,4288.0311987425994,6209.4090635271896,7710.7780996893898,9061.4232574034395,10572.955976484,10652.662753166158,13028.558940367197,12512.907190416861,11359.969616559667,18431.728745088858,22815.107131971174,22265.534642395261,24211.867639035529,28655.299819492739,32667.660323815729,36718.546704074324,37948.999901801551,34070.788242877148,38877.048614958665,36082.516332394873,31421.223163695016,47006.16541452863,55875.111726765113,53354.039107927296,56383.125810581485,65179.016022911062,72752.982225466563,77968.384090764433,77220.143003485005,67505.433954042688,75853.053315919533,69743.724738464894,59150.480293800778,86618.592766591755,99564.622623452786,91855.108440773271,94592.033260483731,106910.73896694004,116500.90409229622,123277.62225189005,120805.82253373005,104278.78428330318,113915.38942934759,102828.95375795753,85600.303579709376,123707.11809953884,140792.92088084543,128456.05221405058,130941.78637593939,147391.64718702808,160459.02577197389,167537.28049831535,162003.58458439581,138785.37945753845,150304.82641963757,135179.04695778535,111557.84786323222,160303.8386815452,181318.6803270526,164376.42307628828,167708.2096953787,187772.27152826785,202811.14625144165,210922.00734700824,202730.47655679521,172646.09344979972,185770.89434026511,166366.77315223648,136729.20425672139,195839.36224815634,220879.31515978248,199576.46769972952,202755.3525665279,225711.45036070477,242665.09279174064,251251.26034525648,240960.54278295551,204876.66832091461,220048.49843816433,196866.45478817823,161401.67297767167,230451.61822544993,259526.82308435463,233785.73320661354,235379.02468057707,261651.48415332969,281476.20851386507,291107.00792905974,278772.48730270495,236663.27222564034,253817.52675766253,226850.45320346369,185628.48939428819,264906.48746490234,297589.72238527943,267793.9562614499,269358.51902310387,297763.60392765567,318613.65662238386,329942.00977762009,316440.19714162673,268359.42695193551,287559.38977008674,256770.75267959229,209981.30578462087,299592.72130800301,336296.86441944214,302382.08710562682,304010.67128179962,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3,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,120,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,"*",5.0000000000000001E-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,16484329.10863377,null,null,0,0,0,0,0,96.94168049999999,318.3877543035,608.77058164649998,1651.0553360909998,2572.2346401359996,2901.9915569951991,4288.0311987425994,6209.4090635271896,7710.7780996893898,9061.4232574034395,10572.955976484,10652.662753166158,13028.558940367197,12512.907190416861,11359.969616559667,18431.728745088858,22815.107131971174,22265.534642395261,24211.867639035529,28655.299819492739,32667.660323815729,36718.546704074324,37948.999901801551,34070.788242877148,38877.048614958665,36082.516332394873,31421.223163695016,47006.16541452863,55875.111726765113,53354.039107927296,56383.125810581485,65179.016022911062,72752.982225466563,77968.384090764433,77220.143003485005,67505.433954042688,75853.053315919533,69743.724738464894,59150.480293800778,86618.592766591755,99564.622623452786,91855.108440773271,94592.033260483731,106910.73896694004,116500.90409229622,123277.62225189005,120805.82253373005,104278.78428330318,113915.38942934759,102828.95375795753,85600.303579709376,123707.11809953884,140792.92088084543,128456.05221405058,130941.78637593939,147391.64718702808,160459.02577197389,167537.28049831535,162003.58458439581,138785.37945753845,150304.82641963757,135179.04695778535,111557.84786323222,160303.8386815452,181318.6803270526,164376.42307628828,167708.2096953787,187772.27152826785,202811.14625144165,210922.00734700824,202730.47655679521,172646.09344979972,185770.89434026511,166366.77315223648,136729.20425672139,195839.36224815634,220879.31515978248,199576.46769972952,202755.3525665279,225711.45036070477,242665.09279174064,251251.26034525648,240960.54278295551,204876.66832091461,220048.49843816433,196866.45478817823,161401.67297767167,230451.61822544993,259526.82308435463,233785.73320661354,235379.02468057707,261651.48415332969,281476.20851386507,291107.00792905974,278772.48730270495,236663.27222564034,253817.52675766253,226850.45320346369,185628.48939428819,264906.48746490234,297589.72238527943,267793.9562614499,269358.51902310387,297763.60392765567,318613.65662238386,329942.00977762009,316440.19714162673,268359.42695193551,287559.38977008674,256770.75267959229,209981.30578462087,299592.72130800301,336296.86441944214,302382.08710562682,304010.67128179962,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16484329.10863377,null,null,0,0,0,0,0,96.94168049999999,318.3877543035,608.77058164649998,1651.0553360909998,2572.2346401359996,2901.9915569951991,4288.0311987425994,6209.4090635271896,7710.7780996893898,9061.4232574034395,10572.955976484,10652.662753166158,13028.558940367197,12512.907190416861,11359.969616559667,18431.728745088858,22815.107131971174,22265.534642395261,24211.867639035529,28655.299819492739,32667.660323815729,36718.546704074324,37948.999901801551,34070.788242877148,38877.048614958665,36082.516332394873,31421.223163695016,47006.16541452863,55875.111726765113,53354.039107927296,56383.125810581485,65179.016022911062,72752.982225466563,77968.384090764433,77220.143003485005,67505.433954042688,75853.053315919533,69743.724738464894,59150.480293800778,86618.592766591755,99564.622623452786,91855.108440773271,94592.033260483731,106910.73896694004,116500.90409229622,123277.62225189005,120805.82253373005,104278.78428330318,113915.38942934759,102828.95375795753,85600.303579709376,123707.11809953884,140792.92088084543,128456.05221405058,130941.78637593939,147391.64718702808,160459.02577197389,167537.28049831535,162003.58458439581,138785.37945753845,150304.82641963757,135179.04695778535,111557.84786323222,160303.8386815452,181318.6803270526,164376.42307628828,167708.2096953787,187772.27152826785,202811.14625144165,210922.00734700824,202730.47655679521,172646.09344979972,185770.89434026511,166366.77315223648,136729.20425672139,195839.36224815634,220879.31515978248,199576.46769972952,202755.3525665279,225711.45036070477,242665.09279174064,251251.26034525648,240960.54278295551,204876.66832091461,220048.49843816433,196866.45478817823,161401.67297767167,230451.61822544993,259526.82308435463,233785.73320661354,235379.02468057707,261651.48415332969,281476.20851386507,291107.00792905974,278772.48730270495,236663.27222564034,253817.52675766253,226850.45320346369,185628.48939428819,264906.48746490234,297589.72238527943,267793.9562614499,269358.51902310387,297763.60392765567,318613.65662238386,329942.00977762009,316440.19714162673,268359.42695193551,287559.38977008674,256770.75267959229,209981.30578462087,299592.72130800301,336296.86441944214,302382.08710562682,304010.67128179962,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 уборку-охрану",null,null,5,5,"руб.",null,null,null,"начисление",null,null,null,null,null,null,124548811.14667791,null,null,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,161051.00000000006,161051.00000000006,177156.10000000009,177156.10000000009,177156.10000000009,194871.71000000011,194871.71000000011,194871.71000000011,214358.88100000011,214358.88100000011,214358.88100000011,235794.76910000015,235794.76910000015,235794.76910000015,259374.24601000018,259374.24601000018,259374.24601000018,285311.67061100027,285311.67061100027,285311.67061100027,313842.83767210029,313842.83767210029,313842.83767210029,345227.12143931031,345227.12143931031,345227.12143931031,379749.83358324139,379749.83358324139,379749.83358324139,417724.81694156554,417724.81694156554,417724.81694156554,459497.29863572208,459497.29863572208,459497.29863572208,505447.02849929431,505447.02849929431,505447.02849929431,555991.73134922376,555991.73134922376,555991.73134922376,611590.90448414627,611590.90448414627,611590.90448414627,672749.99493256095,672749.99493256095,672749.99493256095,740024.99442581704,740024.99442581704,740024.99442581704,814027.49386839895,814027.49386839895,814027.49386839895,895430.24325523886,895430.24325523886,895430.24325523886,984973.26758076262,984973.26758076262,984973.26758076262,1083470.5943388392,1083470.5943388392,1083470.5943388392,1191817.6537727232,1191817.6537727232,1191817.6537727232,1310999.4191499955,1310999.4191499955,1310999.4191499955,1442099.3610649952,1442099.3610649952,1442099.3610649952,1586309.2971714947,1586309.2971714947,1586309.2971714947,1744940.2268886445,1744940.2268886445,1744940.2268886445,1919434.249577509,1919434.249577509,1919434.249577509,2111377.6745352601,2111377.6745352601,2111377.6745352601,2322515.4419887862,2322515.4419887862,2322515.4419887862,2554766.9861876648,2554766.9861876648,2554766.9861876648,2810243.6848064316,2810243.6848064316,2810243.6848064316,3091268.0532870749,3091268.0532870749,3091268.0532870749,3400394.8586157826,3400394.8586157826,3400394.8586157826,3740434.3444773615,3740434.3444773615,3740434.3444773615,4114477.778925098,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-09-01","^",0]
[128,null,null,null,null,null,0,"Расходы на уборку-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 уборку-охрану","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,120,null,0,0]
[131,null,null,null,null,null,0,"Расходы на уборку-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 уборку-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 уборку-охрану","Через прогрессию","Значение в стартовый период",null,null,"руб./период",null,null,"*",100000,null,0]
[135,null,null,null,null,null,0,"Расходы на уборку-охрану","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.1000000000000001,null,0]
[136,null,null,null,null,null,0,"Расходы на уборку-охрану","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",3,null,0]
[137]
[138,null,null,null,null,null,0,"Расходы на уборку-охрану",null,null,null,5,"руб.",null,null,null,"оплата",null,null,null,null,null,null,120434333.36775282,null,null,0,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,161051.00000000006,161051.00000000006,177156.10000000009,177156.10000000009,177156.10000000009,194871.71000000011,194871.71000000011,194871.71000000011,214358.88100000011,214358.88100000011,214358.88100000011,235794.76910000015,235794.76910000015,235794.76910000015,259374.24601000018,259374.24601000018,259374.24601000018,285311.67061100027,285311.67061100027,285311.67061100027,313842.83767210029,313842.83767210029,313842.83767210029,345227.12143931031,345227.12143931031,345227.12143931031,379749.83358324139,379749.83358324139,379749.83358324139,417724.81694156554,417724.81694156554,417724.81694156554,459497.29863572208,459497.29863572208,459497.29863572208,505447.02849929431,505447.02849929431,505447.02849929431,555991.73134922376,555991.73134922376,555991.73134922376,611590.90448414627,611590.90448414627,611590.90448414627,672749.99493256095,672749.99493256095,672749.99493256095,740024.99442581704,740024.99442581704,740024.99442581704,814027.49386839895,814027.49386839895,814027.49386839895,895430.24325523886,895430.24325523886,895430.24325523886,984973.26758076262,984973.26758076262,984973.26758076262,1083470.5943388392,1083470.5943388392,1083470.5943388392,1191817.6537727232,1191817.6537727232,1191817.6537727232,1310999.4191499955,1310999.4191499955,1310999.4191499955,1442099.3610649952,1442099.3610649952,1442099.3610649952,1586309.2971714947,1586309.2971714947,1586309.2971714947,1744940.2268886445,1744940.2268886445,1744940.2268886445,1919434.249577509,1919434.249577509,1919434.249577509,2111377.6745352601,2111377.6745352601,2111377.6745352601,2322515.4419887862,2322515.4419887862,2322515.4419887862,2554766.9861876648,2554766.9861876648,2554766.9861876648,2810243.6848064316,2810243.6848064316,2810243.6848064316,3091268.0532870749,3091268.0532870749,3091268.0532870749,3400394.8586157826,3400394.8586157826,3400394.8586157826,3740434.3444773615,3740434.3444773615,3740434.3444773615,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 уборку-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 уборку-охрану","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[148,null,null,null,null,null,0,"Расходы на уборку-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 уборку-охрану",null,null,null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,124548811.14667791,null,null,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,161051.00000000006,161051.00000000006,177156.10000000009,177156.10000000009,177156.10000000009,194871.71000000011,194871.71000000011,194871.71000000011,214358.88100000011,214358.88100000011,214358.88100000011,235794.76910000015,235794.76910000015,235794.76910000015,259374.24601000018,259374.24601000018,259374.24601000018,285311.67061100027,285311.67061100027,285311.67061100027,313842.83767210029,313842.83767210029,313842.83767210029,345227.12143931031,345227.12143931031,345227.12143931031,379749.83358324139,379749.83358324139,379749.83358324139,417724.81694156554,417724.81694156554,417724.81694156554,459497.29863572208,459497.29863572208,459497.29863572208,505447.02849929431,505447.02849929431,505447.02849929431,555991.73134922376,555991.73134922376,555991.73134922376,611590.90448414627,611590.90448414627,611590.90448414627,672749.99493256095,672749.99493256095,672749.99493256095,740024.99442581704,740024.99442581704,740024.99442581704,814027.49386839895,814027.49386839895,814027.49386839895,895430.24325523886,895430.24325523886,895430.24325523886,984973.26758076262,984973.26758076262,984973.26758076262,1083470.5943388392,1083470.5943388392,1083470.5943388392,1191817.6537727232,1191817.6537727232,1191817.6537727232,1310999.4191499955,1310999.4191499955,1310999.4191499955,1442099.3610649952,1442099.3610649952,1442099.3610649952,1586309.2971714947,1586309.2971714947,1586309.2971714947,1744940.2268886445,1744940.2268886445,1744940.2268886445,1919434.249577509,1919434.249577509,1919434.249577509,2111377.6745352601,2111377.6745352601,2111377.6745352601,2322515.4419887862,2322515.4419887862,2322515.4419887862,2554766.9861876648,2554766.9861876648,2554766.9861876648,2810243.6848064316,2810243.6848064316,2810243.6848064316,3091268.0532870749,3091268.0532870749,3091268.0532870749,3400394.8586157826,3400394.8586157826,3400394.8586157826,3740434.3444773615,3740434.3444773615,3740434.3444773615,4114477.778925098,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12043433.336775292,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,25937.424601000017,25937.424601000017,25937.424601000017,28531.167061100026,28531.167061100026,28531.167061100026,31384.283767210025,31384.283767210025,31384.283767210025,34522.712143931029,34522.712143931029,34522.712143931029,37974.983358324142,37974.983358324142,37974.983358324142,41772.481694156551,41772.481694156551,41772.481694156551,45949.729863572211,45949.729863572211,45949.729863572211,50544.702849929432,50544.702849929432,50544.702849929432,55599.173134922377,55599.173134922377,55599.173134922377,61159.09044841463,61159.09044841463,61159.09044841463,67274.999493256095,67274.999493256095,67274.999493256095,74002.499442581713,74002.499442581713,74002.499442581713,81402.749386839889,81402.749386839889,81402.749386839889,89543.024325523889,89543.024325523889,89543.024325523889,98497.326758076262,98497.326758076262,98497.326758076262,108347.05943388391,108347.05943388391,108347.05943388391,119181.76537727231,119181.76537727231,119181.76537727231,131099.94191499957,131099.94191499957,131099.94191499957,144209.93610649952,144209.93610649952,144209.93610649952,158630.92971714947,158630.92971714947,158630.92971714947,174494.02268886444,174494.02268886444,174494.02268886444,191943.42495775089,191943.42495775089,191943.42495775089,211137.767453526,211137.767453526,211137.767453526,232251.5441988786,232251.5441988786,232251.5441988786,255476.6986187665,255476.6986187665,255476.6986187665,281024.3684806432,281024.3684806432,281024.3684806432,309126.8053287075,309126.8053287075,309126.8053287075,340039.48586157826,340039.48586157826,340039.48586157826,374043.43444773619,374043.43444773619,374043.43444773619,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4,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,120,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,"*",10000,null,0]
[162,null,null,null,null,null,0,"Обслуживание автопарка","Через прогрессию","Коэффициент прироста",null,null,"мультипликатор",null,null,"*",1.1000000000000001,null,0]
[163,null,null,null,null,null,0,"Обслуживание автопарка","Через прогрессию","Частота приростов",null,null,"кол-во периодов",null,null,"*",3,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,12043433.336775292,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,25937.424601000017,25937.424601000017,25937.424601000017,28531.167061100026,28531.167061100026,28531.167061100026,31384.283767210025,31384.283767210025,31384.283767210025,34522.712143931029,34522.712143931029,34522.712143931029,37974.983358324142,37974.983358324142,37974.983358324142,41772.481694156551,41772.481694156551,41772.481694156551,45949.729863572211,45949.729863572211,45949.729863572211,50544.702849929432,50544.702849929432,50544.702849929432,55599.173134922377,55599.173134922377,55599.173134922377,61159.09044841463,61159.09044841463,61159.09044841463,67274.999493256095,67274.999493256095,67274.999493256095,74002.499442581713,74002.499442581713,74002.499442581713,81402.749386839889,81402.749386839889,81402.749386839889,89543.024325523889,89543.024325523889,89543.024325523889,98497.326758076262,98497.326758076262,98497.326758076262,108347.05943388391,108347.05943388391,108347.05943388391,119181.76537727231,119181.76537727231,119181.76537727231,131099.94191499957,131099.94191499957,131099.94191499957,144209.93610649952,144209.93610649952,144209.93610649952,158630.92971714947,158630.92971714947,158630.92971714947,174494.02268886444,174494.02268886444,174494.02268886444,191943.42495775089,191943.42495775089,191943.42495775089,211137.767453526,211137.767453526,211137.767453526,232251.5441988786,232251.5441988786,232251.5441988786,255476.6986187665,255476.6986187665,255476.6986187665,281024.3684806432,281024.3684806432,281024.3684806432,309126.8053287075,309126.8053287075,309126.8053287075,340039.48586157826,340039.48586157826,340039.48586157826,374043.43444773619,374043.43444773619,374043.43444773619,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12043433.336775292,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,25937.424601000017,25937.424601000017,25937.424601000017,28531.167061100026,28531.167061100026,28531.167061100026,31384.283767210025,31384.283767210025,31384.283767210025,34522.712143931029,34522.712143931029,34522.712143931029,37974.983358324142,37974.983358324142,37974.983358324142,41772.481694156551,41772.481694156551,41772.481694156551,45949.729863572211,45949.729863572211,45949.729863572211,50544.702849929432,50544.702849929432,50544.702849929432,55599.173134922377,55599.173134922377,55599.173134922377,61159.09044841463,61159.09044841463,61159.09044841463,67274.999493256095,67274.999493256095,67274.999493256095,74002.499442581713,74002.499442581713,74002.499442581713,81402.749386839889,81402.749386839889,81402.749386839889,89543.024325523889,89543.024325523889,89543.024325523889,98497.326758076262,98497.326758076262,98497.326758076262,108347.05943388391,108347.05943388391,108347.05943388391,119181.76537727231,119181.76537727231,119181.76537727231,131099.94191499957,131099.94191499957,131099.94191499957,144209.93610649952,144209.93610649952,144209.93610649952,158630.92971714947,158630.92971714947,158630.92971714947,174494.02268886444,174494.02268886444,174494.02268886444,191943.42495775089,191943.42495775089,191943.42495775089,211137.767453526,211137.767453526,211137.767453526,232251.5441988786,232251.5441988786,232251.5441988786,255476.6986187665,255476.6986187665,255476.6986187665,281024.3684806432,281024.3684806432,281024.3684806432,309126.8053287075,309126.8053287075,309126.8053287075,340039.48586157826,340039.48586157826,340039.48586157826,374043.43444773619,374043.43444773619,374043.43444773619,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,120,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,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[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,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",null,null,"Credits",null,null,"Источники финансирования и их условия",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","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","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[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,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[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,"*",0.14000000000000001,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,50000000,null,null,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,243006690.86043811,null,null,3900950,2872362.6383333337,5669353.5121666659,13698338.485266667,11907113.672533337,14615750.71810583,13114486.903128907,4094787.6828863397,16545549.746461645,15073434.674315169,579370.61449512839,1965671.3759560138,17395268.101577625,16307890.193363115,1878224.6132497489,0,0,18047982.403628141,19504643.72084716,0,0,0,0,16535121.861744076,13257262.689526916,0,0,0,0,0,14351999.534935892,13997063.12774086,0,0,0,0,0,0,0,7228921.2569445074,465143.33323103189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,28516117.557707366]
[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,50000000,"*",null,50000000]
[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,200000000,null,null,0,0,0,0,0,10000000,10000000,40000000,0,0,100000000,0,0,0,0,0,0,40000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,193006690.86043811,null,null,0,0,0,0,0,2663869.0264058318,13114486.903128905,4094787.6828863434,16545549.746461652,15073434.674315169,579370.61449512839,1965671.3759560063,17395268.101577625,16307890.1933631,1878224.6132497638,0,0,18047982.403628126,19504643.72084716,0,0,0,0,16535121.861744121,13257262.689526916,0,0,0,0,0,14351999.534935892,13997063.12774086,0,0,0,0,0,0,0,7228921.2569444776,465143.33323103189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,179764385.08158407]
[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,200000000,"*",null,null,null,null,null,null,10000000,10000000,40000000,null,null,100000000,null,null,null,null,null,null,40000000]
[30,null,null,null,null,null,0,"Финансирование лимитированным кредитом","Ставка по кредиту",null,null,null,"%г",null,null,"*",0.08,null,0]
[31,null,null,null,null,null,0,"Финансирование лимитированным кредитом","Кол-во лет кредитования",null,null,null,"кол-во лет",null,null,"*",9,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,"*",60,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,200000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4166666.6666666665,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666667,4166666.666666667,4166666.6666666665,4166666.666666667,4166666.6666666674,4166666.6666666665,4166666.666666667,4166666.6666666674,4166666.666666667,4166666.666666667,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666666,4166666.666666666,4166666.6666666656,4166666.6666666656,4166666.6666666651,4166666.6666666651,4166666.6666666646,4166666.6666666642,4166666.6666666637,4166666.6666666642,4166666.6666666646,4166666.6666666651,4166666.666666666,4166666.6666666665,4166666.6666666674,4166666.6666666688,4166666.6666666698,4166666.6666666716,4166666.6666666693,4166666.6666666716,4166666.6666666744,4166666.6666666716,4166666.6666666665,4166666.6666666716,4166666.6666666865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,104200000.00000003,null,null,0,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1305555.5555555557,1277777.7777777778,1250000,1222222.2222222222,1194444.4444444443,1166666.6666666667,1138888.888888889,1111111.111111111,1083333.3333333333,1055555.5555555557,1027777.7777777779,1000000.0000000001,972222.22222222236,944444.44444444473,916666.66666666663,888888.88888888899,861111.11111111136,833333.33333333349,805555.55555555562,777777.77777777775,750000,722222.22222222225,694444.44444444438,666666.66666666651,638888.88888888876,611111.11111111101,583333.33333333314,555555.55555555527,527777.77777777752,499999.99999999971,472222.22222222196,444444.44444444421,416666.66666666651,388888.88888888876,361111.11111111112,333333.33333333331,305555.55555555562,277777.77777777787,250000.00000000017,222222.22222222248,194444.44444444455,166666.66666666686,138888.88888888917,111111.11111111124,83333.333333333328,55555.55555555562,27777.777777777912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,110645794.32243344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12845959.603595885,0,0,199933.41743379273,0,0,0,12289362.113674939,14962737.200266073,1798476.6665643714,0,6084774.5942231268,0,0,0,0,13676063.824192006,11145980.847861834,0,0,0,0,0,3663678.8236359358,0,0,11823529.247667588,13639127.773997635,0,0,0,0,0,0,0,0,0,0,8401224.2539318167,114945.95538846031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,41328998.436197713]
[40,null,null,null,null,null,0,"Финансирование остаточного кассового разрыва","Ставка по овердрафту",null,null,null,"%г",null,null,"*",0.1,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,110645794.32243349,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,986972.08249419241,833095.86864084739,0,1256567.8482682533,2612246.4844703986,3223155.6503327331,0,0,0,4327158.8601413164,0,164365.89122137218,6819740.4864631984,6718315.3751876522,1854619.629827186,0,0,3356737.0142121222,6930604.4195891432,4386829.0971536692,670182.18965936918,9355626.1419202741,0,4676650.7960350458,8935029.7303319741,0,0,5256917.486611682,9327510.7379401755,8910845.234451931,10821349.627379553,705103.46078110673,0,0,0,0,0,0,0,6146856.4825429115,2369313.7267773654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7054209.6682873741,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,214099.32672659808,98824.896009180811,0,187097.08449824399,83077.143513553194,61308.422809633194,0,0,0,951483.61446599802,0,582367.44669017405,289814.00758490898,232982.83686438249,176996.87540448504,0,0,1012293.0785369407,340419.27563793957,282664.23880803026,246107.32966508251,240522.47808458842,0,386179.16753110476,154117.49379859306,0,0,761883.76556246448,248040.07550460659,170310.81935510505,96053.775734672323,5875.8621731754392,0,0,0,0,0,0,0,211946.37227143534,19744.281056477688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1,2,3,4,5,6,7,8,9,10,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",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,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","8 год","9 год","10 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,2747388184.7722945,null,null,2072902.1247358001,28138817.176017452,81510087.527152106,156333929.12269276,233002732.74425811,307820965.08669525,380799894.0927887,450487473.33376366,519269269.1024583,587952114.46173227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2383082761.520649,null,null,1807571.87051875,24506076.433548901,70884858.031865701,135821963.39513204,202347936.93621594,267200170.47151619,330264925.47511172,390624745.32283545,450136356.20133388,509488157.38257039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,312994765.48579013,null,null,226980.98688375001,3134497.7243786189,9254329.2424942907,17926989.640604593,26692975.141256891,35133616.28215304,43454380.732481904,51259536.520454325,59038440.169101186,66873019.045981534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,51310657.765855059,null,null,38349.267333299998,498243.01808993175,1370900.2527921158,2584976.086956122,3961820.6667851964,5487178.333026031,7080587.8851949852,8603191.4904738851,10094472.732023211,11590938.03318028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,874681625.4620893,null,null,623265.40914624999,8845210.7636518385,25909660.891771451,50121807.951378316,74519206.936329797,97911844.734871581,120853515.15775669,142973563.94137129,165221720.35175693,187701829.32405519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,684535870.76783121,null,null,487918.76792968751,6883074.3341619037,20121835.495103955,38900808.340524822,57938074.829018563,76340106.377518475,94486057.768567249,112026516.91902161,129713198.26521324,147638279.67077172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Продукт - 1","Сырье и материалы - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,309927463.45261085,null,null,215801.53984374998,2955360.7273455122,8672906.5832455214,16827857.917325694,25311743.348187055,33778409.471405998,42383629.283292696,50961196.819171995,59813896.545641467,69006661.217151135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Продукт - 1","Сырье и материалы - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,20661830.896840725,null,null,14386.769322916665,197024.04848970083,578193.77221636823,1121857.1944883799,1687449.5565458043,2251893.9647603994,2825575.2855528467,3397413.1212781342,3987593.1030427655,4600444.081143409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Продукт - 1","Сырье и материалы - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4132366.1793681458,null,null,2877.3538645833332,39404.809697940167,115638.75444327363,224371.43889767598,337489.91130916076,450378.79295207997,565115.05711056932,679482.6242556267,797518.62060855317,920088.81622868194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Продукт - 1","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,269087854.03000885,null,null,196040.84992187499,2839449.8066374995,8273151.0655375309,15943632.146010054,23539532.317674253,30661095.498769235,37470567.802008562,43837249.503319882,50087838.458400339,56239296.581729606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Продукт - 1","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,80726356.209002659,null,null,58812.254976562501,851834.94199125003,2481945.3196612592,4783089.6438030163,7061859.6953022778,9198328.6496307701,11241170.340602566,13151174.850995965,15026351.537520107,16871788.974518877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,176492296.58128947,null,null,125179.64332031249,1823510.3108655147,5400336.7222288884,10486524.565021101,15473689.834787527,20075003.030554369,24476958.965099391,28686527.280522224,32879796.2137345,37064770.015155628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,17373868.852207683,null,null,11925.918984375001,165441.77420636252,492397.10940257862,960861.6748757906,1439290.8774914041,1904874.566402745,2374254.6405329858,2846157.818908514,3335001.7958905748,3843662.6755123525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,6949547.5408830736,null,null,4770.3675937500002,66176.709682544999,196958.84376103143,384344.66995031619,575716.35099656158,761949.82656109799,949701.85621319443,1138463.1275634053,1334000.7183562298,1537465.0702049411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,6949547.5408830736,null,null,4770.3675937500002,66176.709682544999,196958.84376103143,384344.66995031619,575716.35099656146,761949.82656109799,949701.8562131942,1138463.1275634053,1334000.7183562298,1537465.0702049411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[35,null,null,null,null,null,null,"Себестоимость","Продукт - 2","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,111707178.95947355,null,null,79779.222421874991,1173627.013303125,3472324.5579263438,6736133.5001882156,9909974.0425407682,12804791.393099558,15541000.47087694,18125725.543451462,20674456.139331896,23189367.076333381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,33512153.687842071,null,null,23933.766726562499,352088.10399093747,1041697.3673779031,2020840.0500564647,2972992.2127622305,3841437.4179298677,4662300.1412630808,5437717.6630354384,6202336.8417995693,6956810.1229000147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Себестоимость","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,13653458.11296865,null,null,10166.997896250001,138626.11862442034,387488.67443861114,734475.0458323881,1107442.2725237189,1496735.3267987531,1890498.4240900406,2260519.7418274605,2628725.8728091517,2998779.6381278569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Сырье и материалы - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2847959.8903655112,null,null,2068.751953125,27271.861771708129,76590.0737728862,145869.13768061757,222408.16707028262,304729.08434343705,390308.50644252129,473597.21276304743,558655.4020616702,646461.69250621623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Сырье и материалы - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1139183.9561462048,null,null,827.50078125000005,10908.744708683251,30636.029509154483,58347.65507224702,88963.266828113061,121891.63373737482,156123.40257700853,189438.88510521897,223462.16082466813,258584.67700248645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Сырье и материалы - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2278367.9122924092,null,null,1655.0015625000001,21817.489417366502,61272.059018308966,116695.31014449403,177926.53365622612,243783.26747474965,312246.80515401706,378877.77021043788,446924.32164933626,517169.35400497285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Продукт - 3","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,5683035.6570496354,null,null,4319.8027687499998,60483.094405124997,168454.24010635502,318125.34071925341,475495.61920699768,635639.49326399341,793707.46916653379,937389.1336528894,1076679.9909795981,1212741.4727801401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1704910.6971148904,null,null,1295.9408306249998,18144.9283215375,50536.272031906497,95437.602215776002,142648.68576209934,190691.84797919801,238112.2407499601,281216.74009586684,323003.99729387945,363822.44183404197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1872706559.310205,null,null,1449636.7155895499,19293606.412365615,55600426.635380648,106212121.17131445,158483525.80792826,209909120.35182369,259946378.93503201,307513909.39239234,354047548.75070137,400250285.13767707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1698546890.7528176,null,null,1319653.1025890624,17623002.099387001,50763022.536761738,96921155.054607213,144409862.1071974,190860064.09399775,235778867.70654452,278598228.40381378,320423157.93612063,361849877.71179873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,136502468.90450066,null,null,101801.34356343749,1310987.4135131035,3853992.5202654023,7440465.0755834896,11219285.306469364,15058613.251598675,18977421.767382506,22573009.239932097,26158643.95536669,29808249.030825902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,37657199.652886406,null,null,28182.269437050003,359616.89946551144,983411.57835350453,1850501.0411237339,2854378.394261478,3990443.0062272782,5190089.4611049462,6342671.7486464232,7465746.85921406,8592158.3950524218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,653328136.33114672,null,null,4760363.901041666,12169467.376760416,25006435.066220313,42914233.237782508,59603025.225730918,74921459.362558767,89336510.408072084,102492819.44232222,115028421.15718031,127095401.15347742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16666141.542399995,null,null,408333.33333333349,781666.66666666674,938000,1125600,1350720,1620864,1945036.7999999993,2334044.1599999992,2800852.9919999996,3361023.5904000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,11904386.816,null,null,291666.66666666674,558333.33333333337,670000,804000,964800,1157760,1389312,1667174.3999999997,2000609.28,2400731.1359999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2380877.3632,null,null,58333.333333333343,111666.66666666667,134000,160800,192960,231552,277862.40000000002,333434.88000000006,400121.85600000003,480146.22720000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2380877.3632,null,null,58333.333333333343,111666.66666666667,134000,160800,192960,231552,277862.40000000002,333434.88000000006,400121.85600000003,480146.22720000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,183629437.5,null,null,1699250.0000000002,3737083.3333333335,7404083.333333333,12892750.000000002,17503479.166666668,21562104.166666664,25288375,28505583.333333332,31286520.833333336,33750208.333333328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,174955270.83333334,null,null,248833.33333333334,2423333.3333333335,6534083.333333333,11822750,16633479.166666668,20842104.166666664,24568375.000000004,27785583.333333336,30716520.833333328,33380208.333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6583333.333333334,null,null,1333333.3333333335,1100000,650000,850000,650000,500000,500000,500000,350000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2090833.3333333337,null,null,117083.33333333334,213750.00000000006,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,26857151.261600435,null,null,2024000.0000000002,2373720,2459631.6,2549590.5480000004,2643865.2644399996,2742746.9223731998,2846551.6000443962,2955622.645045728,3070333.2710970989,3191089.4106000122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18388816.238846488,null,null,1480000,1664400,1714332,1765761.9600000002,1818734.8188000005,1873296.8633639994,1929495.7692649197,1987380.6423428673,2047002.061613153,2108412.1234615478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5516644.871653947,null,null,444000,499320,514299.60000000009,529728.58799999999,545620.44563999993,561989.05900919985,578848.73077947588,596214.19270286022,614100.61848394608,632523.63703846431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2951690.1511000013,null,null,100000.00000000001,210000.00000000006,231000.00000000006,254100.00000000009,279510.00000000012,307461.00000000012,338207.10000000015,372027.81000000023,409230.59100000025,450153.65010000032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,112176198.04166666,null,null,135776.5625,1546406.0208333335,4166399.2916666665,7519286.875,10601488.791666666,13337075.541666668,15769712.125,17859452.875,19758548.916666664,21482051.041666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,37445076.375,null,null,45153.645833333336,515950.60416666669,1395715.125,2522874.375,3552387.125,4458153.875,5261489.625,5953700.375,6583704.75,7155946.875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,48382216.25,null,null,57581.25,665533.75,1825610,3317700,4650863.75,5787991.25,6786907.5,7657230,8453611.25,9179187.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,26348905.416666664,null,null,33041.666666666672,364921.66666666669,945074.16666666663,1678712.4999999998,2398237.9166666665,3090930.416666667,3721315,4248522.5,4721232.916666666,5146916.666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,313999207.98547947,null,null,493004.00520833337,3730591.3559270836,10038320.841220314,18827005.814782504,27503472.002957579,35658668.731852219,43486834.883027688,50838116.42894315,58112165.144083217,65311028.777477413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,235845066.82944578,null,null,206156.92708333331,2604301.0430208333,7403323.7240156243,14100158.319063468,20697932.309967373,26879443.639886327,32791049.602328982,38313809.191494726,43750744.436987102,49098147.635598019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,70753520.048833728,null,null,61847.078125,781290.31290625012,2220997.1172046871,4230047.4957190407,6209379.6929902118,8063833.0919658989,9837314.8806986958,11494142.757448418,13125223.331096124,14729444.290679399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7400621.1071999986,null,null,225000,345000,414000,496800,596160,715392,858470.39999999979,1030164.4800000001,1236197.3759999997,1483436.8511999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1219378422.9790583,null,null,-3310727.1854521167,7124139.0356051987,30593991.569160331,63297887.933531925,98880500.582197323,134987660.98926488,170609868.52695996,205021089.95007005,239019127.59352106,273154883.98419958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,337920859.92337108,null,null,17682705.686476525,18804144.359048303,21087025.733543925,23871040.56353993,27124686.114393845,31134456.146869589,36321196.029231399,43217368.559954956,52722809.283981353,65955427.446331233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,128624725.87470157,null,null,11220000,11556600,11903298,12260396.939999998,12628208.848200001,13007055.113645999,13397266.767055376,13799184.770067038,14213160.313169049,14639555.12256412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,27513310.34752975,null,null,2400000,2472000,2546160,2622544.7999999993,2701221.1440000008,2782257.7783199996,2865725.5116695999,2951697.2770196875,3040248.1953302785,3131455.6411901866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,24761979.312776774,null,null,2160000,2224800,2291544,2360290.3200000003,2431099.0295999995,2504032.0004879995,2579152.9605026394,2656527.5493177189,2736223.3757972498,2818310.077071168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,16507986.208517849,null,null,1440000,1483200,1527696,1573526.88,1620732.6863999993,1669354.6669920001,1719435.30700176,1771018.3662118132,1824148.9171981665,1878873.3847141119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,17883651.725894339,null,null,1560000,1606800,1655004,1704654.12,1755793.7435999997,1808467.5559079992,1862721.5825852396,1918603.2300627974,1976161.3269646808,2035446.1667736212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,19259317.243270826,null,null,1680000,1730400,1782312,1835781.36,1890854.8008000001,1947580.4448239992,2006007.85816872,2066188.0939137815,2128173.7367311954,2192018.9488331308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,8941825.8629471697,null,null,780000,803400,827502,852327.06,877896.87179999985,904233.77795399958,931360.79129261978,959301.61503139872,988080.6634823404,1017723.0833868106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13756655.173764875,null,null,1200000,1236000,1273080,1311272.3999999997,1350610.5720000004,1391128.8891599998,1432862.7558348,1475848.6385098437,1520124.0976651392,1565727.8205950933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,38587417.762410469,null,null,3366000,3466980,3570989.4000000008,3678119.0819999999,3788462.6544599994,3902116.5340937991,4019180.0301166126,4139755.4310201113,4263948.093950714,4391866.5367692364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,25785416.562219761,null,null,1821476.6652291669,1479811.0706214583,1944296.907627403,2302985.687613654,2544913.8664181456,2736768.5153735587,2923610.1613530037,3102665.9025188549,3345296.2388241827,3583591.546640336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9357952.0464483295,null,null,744000,781200,820260,861273,904336.64999999991,949553.48250000027,997031.15662500029,1046882.7144562501,1099226.8501790627,1154188.192688016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,358333.33333333337,null,null,358333.33333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6992273.3425297914,null,null,559470.79322916665,465127.38562500011,745447.01150390622,858336.96324345737,849216.50174720224,794686.01800827845,735149.80508040846,671401.60009198147,665108.98816503375,648328.27583535679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7526079.8779313397,null,null,110727.11555555556,172611.69796354164,295025.60826210945,468955.90746518562,647100.41080695123,820909.7517526031,994157.97932800476,1163613.7252486288,1337435.8636414853,1515541.817907274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1550777.9619769701,null,null,48945.423111111108,60871.987032916666,83564.287861387507,114419.81690501061,144260.30386399239,171619.26311267697,197271.22031958992,220767.86272199516,243524.53683860123,265533.26020968857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144923299.7240392,null,null,1275229.0212473581,2300753.2884268421,3668441.4259165232,5629538.8539262768,8163100.745315697,11488515.983756235,15981139.070706401,22175762.456348941,30900404.638037406,43340414.240357533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2390613.6901500006,null,null,150000,165000,181500.00000000003,199650.00000000003,219615.00000000003,241576.50000000003,265734.15000000014,292307.56500000024,321538.32150000014,353692.15365000017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,13736940.923861472,null,null,10364.510623678998,140694.08588008728,407550.43763576046,781669.64561346383,1165013.6637212904,1539104.8254334759,1903999.4704639434,2252437.3666688176,2596346.3455122919,2939760.5723086614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1231933.7832885743,null,null,83333.333333333328,104166.66666666667,109375,114843.75,120585.9375,126615.234375,132945.99609375,139593.2958984375,146572.96069335938,153901.60872802738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13736940.923861472,null,null,10364.510623678998,140694.08588008728,407550.43763576046,781669.64561346383,1165013.6637212904,1539104.8254334759,1903999.4704639434,2252437.3666688176,2596346.3455122919,2939760.5723086614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на уборку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,103790675.95556496,null,null,938416.66666666698,1595769.175000001,2336365.649117501,3420672.9468729347,5008207.2615166642,7332516.2515865518,10735537.043947875,15717899.786044089,23012577.076747153,33692714.098065525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10036194.447312737,null,null,82750.000000000029,154429.27500000005,226099.90152750016,331032.86582641315,484665.21885645145,709598.34692773083,1038922.9397368911,1521087.0760687827,2227023.5880723051,3260585.2352966634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,881457563.05568731,null,null,-20993432.87192864,-11680005.323443102,9506965.8356164042,39426847.369991988,71755814.467803493,103853204.84239529,134288672.49772853,161803721.39011514,186296318.30953974,207199456.53786841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,261337669.82203892,null,null,3283037.6066907262,11255114.614958663,17627073.093887839,22267829.38076416,26549419.430600908,29969238.056367069,33139055.25004296,36108374.147906281,39112283.038322747,42026245.202497564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2808333.3333333344,null,null,785694.44444444473,513055.55555555568,478333.33333333343,478333.33333333343,478333.33333333343,74583.333333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Оформление юрлица",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,16666.666666666668,null,null,3055.5555555555557,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,277.77777777777777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,41666.666666666672,null,null,7638.8888888888887,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,694.44444444444446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разработка логотипа и дизайна",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,249999.99999999997,null,null,45833.333333333328,49999.999999999993,49999.999999999993,49999.999999999993,49999.999999999993,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Заключение контрактов с поставщиками",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,416666.66666666674,null,null,69444.444444444453,83333.333333333343,83333.333333333343,83333.333333333343,83333.333333333343,13888.888888888891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Оборудование для РЦ",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1666666.666666667,null,null,277777.77777777781,333333.33333333337,333333.33333333337,333333.33333333337,333333.33333333337,55555.555555555562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Лицензирование",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,416666.66666666674,null,null,381944.4444444445,34722.222222222219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,254032638.88888893,null,null,2490972.2222222225,10679166.666666668,16979166.666666668,21483333.333333336,25641666.666666668,29358333.333333332,32508333.333333332,35395833.333333336,38325000.000000007,41170833.333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Ремонтные работы (200кв.м.)",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,56573611.111111112,null,null,573611.11111111112,2391666.6666666665,3791666.666666666,4783333.333333334,5716666.666666667,6533333.3333333321,7233333.333333334,7875000,8516666.666666666,9158333.3333333358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Торговое пространство",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,60614583.333333343,null,null,614583.33333333349,2562500.0000000005,4062499.9999999995,5125000,6125000.0000000009,7000000.0000000028,7750000.0000000028,8437500.0000000019,9125000.0000000019,9812500.0000000019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Подсобные помещения",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,28286805.555555556,null,null,286805.55555555556,1195833.3333333333,1895833.333333333,2391666.666666667,2858333.3333333335,3266666.666666666,3616666.666666667,3937500,4258333.333333333,4579166.6666666679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Торговое оборудование",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,48491666.666666664,null,null,491666.66666666674,2049999.9999999998,3250000.0000000005,4100000.0000000014,4900000.0000000009,5600000,6200000,6749999.9999999991,7299999.9999999991,7849999.9999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Охранная и пожарная сигнализации",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,20204861.111111116,null,null,204861.11111111115,854166.66666666674,1354166.6666666667,1708333.3333333335,2041666.6666666672,2333333.3333333335,2583333.3333333335,2812500.0000000009,3041666.666666666,3270833.333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Оргтехника, кассовая техника и ПО",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,15944444.444444446,null,null,127777.77777777778,650000.00000000012,1050000,1350000.0000000005,1599999.9999999995,1850000,2050000.0000000005,2233333.333333333,2433333.3333333335,2600000.0000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Автомобиль",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,23916666.666666668,null,null,191666.66666666669,974999.99999999988,1575000.0000000002,2025000.0000000007,2400000.0000000005,2775000,3075000,3349999.9999999995,3649999.9999999995,3899999.9999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4496697.5998166921,null,null,6370.9400240591167,62892.392736438109,169573.09388783871,306162.7140974967,429419.43060090498,536321.3897004067,630721.91670962935,712540.81457295059,787283.03832273558,855411.86916423182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1873623.9999236218,null,null,2654.5583433579654,26205.163640182545,70655.455786599457,127567.79754062364,178924.76275037709,223467.24570850283,262800.79862901225,296892.00607206271,328034.59930113988,356421.61215176334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,749449.59996944875,null,null,1061.823337343186,10482.065456073018,28262.182314639787,51027.119016249453,71569.905100150849,89386.89828340114,105120.31945160491,118756.80242882512,131213.83972045596,142568.64486070536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1873623.9999236218,null,null,2654.5583433579654,26205.163640182545,70655.455786599457,127567.79754062364,178924.76275037709,223467.24570850283,262800.79862901225,296892.00607206271,328034.59930113988,356421.61215176334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,15811432.291666668,null,null,340230.90277777775,1054906.25,1490156.2499999998,1711895.8333333333,1891812.5,1950743.0555555553,1954833.333333333,1904343.75,1801895.833333334,1710614.5833333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,604308460.94198155,null,null,-24616701.381397147,-23990026.188401766,-9610263.5082714353,15447122.155894497,43314582.537202597,71933223.730472669,99194783.914352208,123791003.49220884,145382139.43788365,163462596.75203747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,111254209.66828738,null,null,3533333.333333334,14666666.66666667,16500021.307234021,18653539.257690661,19148677.917267218,15954449.127261216,11519744.28105648,7499999.9999999981,3500000.0000000005,277777.7777777781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,493054251.27369428,null,null,-28150034.714730483,-38656692.85506843,-26110284.815505452,-3206417.1017961632,24165904.619935382,55978774.603211455,87675039.633295745,116291003.49220884,141882139.43788365,163184818.9742597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,98610850.254738867,null,null,0,0,0,0,0,0,14339257.873868404,23258200.69844177,28376427.887576729,32636963.794851966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,394443401.01895541,null,null,-28150034.714730483,-38656692.85506843,-26110284.815505452,-3206417.1017961632,24165904.619935382,55978774.603211455,73335781.759427354,93032802.793767095,113505711.55030692,130547855.17940775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1,2,3,4,5,6,7,8,9,10,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",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,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","8 год","9 год","10 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,3329678496.4893599,null,null,3036557.6534200078,35919510.397719979,101334307.98915893,191729518.93456236,283494671.0712418,373415097.78860527,460740127.66858184,544056634.92213309,626723441.55926335,709228628.50467348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"CF(+)",null,null,null,null,null,"Поступление ДС","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2888192043.4651976,null,null,2648576.2879631994,31284534.19433995,88127097.517051816,166576609.27151397,246201843.74409646,324136011.67365938,399593695.43877685,471762909.30722845,543283473.16187048,614577292.86869693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"CF(+)",null,null,null,null,null,"Поступление ДС","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,379272177.95140827,null,null,332383.76685827994,4000899.8828846915,11506369.258347597,21982809.055095114,32465117.090324067,42608526.058782421,52569061.674781688,61894894.186496884,71249788.931588888,80662328.046248674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"CF(+)",null,null,null,null,null,"Поступление ДС","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,62214275.072754532,null,null,55597.598598527999,634076.32049534144,1700841.2137595206,3170100.6079533016,4827710.2368212147,6670560.0561634982,8577370.555023374,10398831.428407822,12190179.46580413,13989007.589727804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,473162727.0482192,null,null,903054.07686533988,6370162.5199809372,16183426.899743304,28902551.088679802,41721230.20477213,54571086.661783762,67491462.338196993,80485099.679103613,93930354.538713947,82604299.040379405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23]
[24,"CF(-)",null,null,null,null,null,"ФОТ производственных рабочих",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,378647638.24780118,null,null,269114.93125000002,3965099.1445875,11626023.896126999,22473757.292824499,33199765.431097239,43197460.452264823,52737009.712421194,61642454.882125407,70428275.086945519,79108677.41815801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25]
[26,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,112585063.61249912,null,null,63281.129249999998,1120199.7254624998,3376908.7535756244,6616425.3036716953,9833502.3542182595,12838656.445294848,15706776.968574954,18384792.655584145,21019953.503816273,23624566.773050822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,710395966.23211718,null,null,5346853.9435416674,12872011.752427084,26605437.170830313,46595591.996336341,64627564.363738149,81604271.972434208,97437073.120816827,111868871.28443117,125664766.29387687,137773524.33368456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19999369.850879997,null,null,490000,938000,1125600,1350720,1620864,1945036.7999999998,2334044.1599999997,2800852.9919999996,3361023.5904000001,4033228.3084800001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,14285264.179199999,null,null,350000,670000,804000,964800,1157760,1389312,1667174.3999999997,2000609.28,2400731.1359999995,2880877.3631999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2857052.8358399998,null,null,70000,134000,160800,192960,231552,277862.40000000002,333434.87999999989,400121.85600000003,480146.22720000008,576175.47263999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2857052.8358399998,null,null,70000,134000,160800,192960,231552,277862.40000000002,333434.87999999989,400121.85600000003,480146.22720000008,576175.47263999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,217845173.33333331,null,null,2251893.333333333,4212140,8402100,15323792.5,20555270,25616817.5,30126690,34030142.5,37549862.5,39776465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,207426640,null,null,243160,2714340,7538100,13859792.5,19691270,24752817.5,29262690,33166142.5,36685862.5,39512465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7900000,null,null,1859999.9999999998,1240000,600000,1200000,600000,600000,600000,600000,600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2518533.3333333335,null,null,148733.33333333337,257800,264000,264000,264000,264000,264000,264000,264000,264000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,27448050.649426877,null,null,1996000,2418480,2509094.4,2604233.2320000003,2704212.8289600005,2809377.0738287997,2920100.0320436638,3036788.8436049749,3159886.9005731232,3289877.3384163161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18300744.048938014,null,null,1412500,1662375,1712246.25,1763613.6375000002,1816522.0466250004,1871017.7080237493,1927148.2392644621,1984962.6864423961,2044511.5670356676,2105846.9140467378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5463801.5577088622,null,null,403500,498105,513048.15000000008,528439.59450000001,544292.782335,560621.56580504985,577440.21277920145,594763.41916257748,612606.32173745485,630984.51138957834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3683505.0427800016,null,null,180000,258000,283800,312180.00000000006,343398.00000000006,377737.8000000001,415511.58000000031,457062.73800000019,502769.01180000027,553045.91298000049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,132989532.88999999,null,null,129749.25499999999,1729516.87,4807766.3999999994,8815009.5800000001,12548331.169999998,15835883.029999997,18781028.59,21316813.754999999,23597604.974999994,25427829.265000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,44393884.289999992,null,null,43115.554999999993,576933.06999999995,1610330.4,2957582.8799999994,4205165.3699999992,5294178.3299999991,6266571.9899999993,7106472.5549999997,7863060.9750000006,8470473.1649999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,57366031.200000003,null,null,54830.399999999994,743694.6,2105262,3889215.15,5507388.5999999996,6876778.6499999994,8085052.1999999993,9140799.1500000004,10097016.75,10865993.699999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,31229617.399999999,null,null,31803.3,408889.19999999995,1092174,1968211.5499999998,2835777.2,3664926.05,4429404.3999999994,5069542.05,5637527.25,6091362.4000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,312113839.50847691,null,null,479211.35520833335,3573874.8824270833,9760876.3708303124,18501836.684336342,27198886.364778142,35397157.568605408,43275210.338773161,50684273.193826206,57996388.327903725,65246124.421788238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,233741633.89291918,null,null,169411.52083333334,2463228.2470833333,7178170.9300218746,13834827.612534614,20433046.286105223,26626575.162857063,32551475.462169912,38088886.609546639,43523859.254874922,48872152.806892276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,69491460.286917776,null,null,39799.834374999999,696646.63534375001,2085905.4408084373,4070849.0718017286,6050448.0786729231,7912112.0057483409,9693570.3966032527,11359189.208279563,12989092.221828822,14593847.39345596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8880745.328639999,null,null,270000,414000,496800,596160,715392,858470.39999999979,1030164.4800000001,1236197.3760000002,1483436.8511999997,1780124.22144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,364243814.0730052,null,null,17626879.411023416,19341683.717713486,21831630.415514994,24937761.819799177,28682488.310501996,33315430.271803774,39315284.561756119,47307750.906303696,58326272.858026855,73558631.800561637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,128014744.41126141,null,null,10752500,11542575,11888852.25,12245517.817499997,12612883.352025,12991269.85258575,13381007.948163319,13782438.18660822,14195911.332206465,14621788.672172658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,27382833.029146828,null,null,2300000,2469000,2543070,2619362.0999999996,2697942.9630000005,2778881.2518899995,2862247.6894467003,2948115.1201301008,3036558.5737340041,3127655.3309460236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,24644549.726232145,null,null,2070000,2222100,2288763,2357425.89,2428148.6666999999,2500993.1267009997,2576022.9205020294,2653303.608117091,2732902.716360603,2814889.7978514214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,16429699.817488097,null,null,1380000,1481400,1525842,1571617.26,1618765.7777999993,1667328.751134,1717348.6136680201,1768869.0720780608,1821935.1442404017,1876593.1985676142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,17798841.468945436,null,null,1495000,1604850,1652995.5,1702585.3650000002,1753662.9259499996,1806272.8137284992,1860460.9981403546,1916274.8280845659,1973763.0729271024,2032975.9651149153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,19167983.120402783,null,null,1610000,1728300,1780149,1833553.4700000002,1888560.0741000001,1945216.8763229991,2003573.3826126901,2063680.5840910706,2125591.0016138027,2189358.7316622166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,8899420.7344727181,null,null,747500,802425,826497.75,851292.68250000011,876831.4629749998,903136.40686424961,930230.49907017732,958137.41404228297,986881.53646355122,1016487.9825574576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13691416.514573414,null,null,1150000,1234500,1271535,1309681.0499999998,1348971.4815000002,1389440.6259449997,1431123.8447233501,1474057.5600650504,1518279.286867002,1563827.6654730118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,38404423.323378421,null,null,3225750,3462772.5,3566655.6750000007,3673655.3452500002,3783865.0056074993,3897380.9557757243,4014302.3844489953,4134731.4559824658,4258773.3996619396,4386536.601651798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30942499.874663711,null,null,2263891.9982749997,1779679.2847457503,2337257.5891528837,2767889.1901363842,3058418.322951775,3288869.9858607706,3513317.3494067285,3728433.4965949073,4019851.6208399143,4184891.0366996005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11229542.455737993,null,null,970920,941346,988413.3,1037833.9650000002,1089725.6632500002,1144211.9464125002,1201422.5437331251,1261493.6709197816,1324568.3544657703,1269607.0119568172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,430000,null,null,430000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8390728.0110357497,null,null,671364.95187500003,558152.86275000009,894536.41380468744,1030004.3558921488,1019059.8020966426,953623.221609934,882179.7660964902,805681.92011037772,798130.78579804045,777993.93100242806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9031295.8535176069,null,null,132872.53866666666,207134.03755624997,354030.72991453129,562747.08895822265,776520.49296834122,985091.70210312388,1192989.5751936056,1396336.4702983545,1604923.0363697819,1818650.1814887291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1860933.5543723642,null,null,58734.507733333339,73046.384439500005,100277.14543366496,137303.78028601274,173112.36463679091,205943.11573521237,236725.4643835079,264921.43526639417,292229.44420632144,318639.91225162632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,166882146.46370158,null,null,1384737.4127484148,2556656.9329677369,4038864.9013621118,6250699.4669127902,9227321.6299177222,13137909.477581531,18406656.879737072,25662147.767118108,35851736.505318537,50365415.490037568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2868736.4281800012,null,null,180000,198000,217800.00000000003,239580.00000000003,263538.00000000006,289891.80000000016,318880.98000000021,350769.07800000021,385845.98580000032,424430.58438000019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,13572993.682413412,null,null,0,26357.599911631376,216235.67603619662,565669.56326798175,1023483.2195470153,1482455.4263653141,1929658.5353408791,2362592.4899294684,2777675.9895173311,3188865.182497594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1478320.539946289,null,null,100000,125000,131250,137812.5,144703.125,151938.28125,159535.1953125,167511.95507812506,175887.55283203122,184681.93047363282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16484329.108633768,null,null,12437.412748414798,168832.90305610475,489060.52516291261,938003.5747361565,1398016.3964655483,1846925.7905201716,2284799.3645567317,2702924.8400025815,3115615.6146147503,3527712.6867703935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на уборку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,120434333.36775282,null,null,993000,1853151.3000000005,2713198.818330002,3972394.3899169564,5815982.6262774169,8515180.1631327718,12467075.276842691,18253044.912825387,26724283.056867667,39127022.823559947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12043433.336775282,null,null,99300,185315.13000000009,271319.88183300017,397239.4389916957,581598.26262774179,851518.01631327707,1246707.527684269,1825304.4912825392,2672428.3056867658,3912702.2823559945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1290643287.2757182,null,null,-21172625.838510413,-7749646.462451525,21710880.85336769,62203431.433250874,105430120.40691401,147888191.98502386,188052520.96681577,224367665.51458511,257353819.27788389,312558929.13883913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86]
[87,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,510550000,null,null,88591000,95520000,56799000,58761000,56799000,38520000,38520000,38520000,20241000,18279000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3370000,null,null,3370000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,497700000,null,null,83580000,93900000,55620000,57780000,55620000,37800000,37800000,37800000,19980000,17820000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9480000,null,null,1641000,1620000,1179000,981000,1179000,720000,720000,720000,261000,459000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3950000,null,null,674000,654000,522000,378000,522000,300000,300000,300000,78000,222000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1580000,null,null,272000,264000,204000,156000,204000,120000,120000,120000,36000,84000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3950000,null,null,695000,702000,453000,447000,453000,300000,300000,300000,147000,153000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,15005109.374999998,null,null,64095.486111111102,736000,1292520.8333333333,1637562.4999999998,1813177.083333333,1912503.4722222218,1956520.8333333328,1945645.8333333328,1881406.2500000002,1765677.0833333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,85091666.666666657,null,null,4938333.3333333312,16248333.333333332,12545000,12840000,6420000,6420000,6420000,6419999.9999999925,6420000,6420000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,363742538.99571788,null,null,-852217.96763915103,1911817.7652916843,9060628.3497011438,19358650.607194401,30517496.313605636,41164632.94065392,51401277.756337173,60819403.888827629,69443258.511875182,80917590.829870313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,95918314.801887512,null,null,0,0,0,0,0,0,12750218.383857487,22853172.509892099,27975920.397361934,32339003.510775991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,390518990.7697795,null,null,-104037170.02364904,-89669130.894409895,-32896268.329666786,-4713781.6739435233,22720447.009975027,72711055.572147727,89844503.993287757,106649443.28253204,144232234.11864677,185677657.71485943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,50000000,null,null,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,200000000,null,null,160000000,40000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,200000000.00000003,null,null,0,0,0,0,0,29166666.666666668,50000000,49999999.999999985,50000000.000000007,20833333.333333373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,104200000,null,null,2466666.666666667,14400000.000000004,16000000.000000002,16000000.000000002,16000000.000000002,15416666.666666664,11833333.333333334,7833333.3333333321,3833333.3333333335,416666.66666666727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,110645794.32243346,null,null,0,0,13045893.021029677,48811414.398920506,40272316.693162993,8516170.209320277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,110645794.32243346,null,null,0,0,3076635.7994032931,25719602.377643853,43568576.87551327,35911665.543095671,2369313.7267773654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7054209.6682873741,null,null,0,0,500021.30723402288,2378030.3473331346,3424186.8276247438,732226.90503899474,19744.281056477688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-61254209.668287449,null,null,207533333.33333334,25600000.000000007,-6530764.0856076386,4713781.6739435215,-22720447.009975035,-72711055.572147742,-64222391.341167182,-57833333.333333328,-53833333.333333343,-21250000.000000037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329264781.10149217,null,null,103496163.30968431,-64069130.894409873,-39427032.415274426,3.7252902984619141E-9,3.7252902984619141E-9,-3.7252902984619141E-9,25622112.652120594,48816109.94919873,90398900.785313427,164427657.71485943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329264781.10149217,null,null,103496163.30968431,39427032.415274434,0,1.1175870895385742E-8,1.4901161193847656E-8,1.1175870895385742E-8,25622112.652120605,74438222.601319343,164837123.38663277,329264781.10149217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1,2,3,4,5,6,7,8,9,10,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",null,null,"BS",null,null,"Итоговый баланс",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","8 год","9 год","10 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,509748406.19888324,null,null,184859066.57040569,191382831.75769025,181795949.53909475,210337956.09907633,238221248.07206798,245239763.69650516,274880104.69118559,325034482.54478717,396424982.21248585,509748406.19888324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"АКТИВЫ","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,164120663.51129448,null,null,70550295.726642609,139195181.11168399,168593108.01779613,195600278.63703197,216075859.20643109,218206621.15006396,217167565.90002099,213159191.75211474,191221908.713792,164120663.51129448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,20498367.603267558,null,null,592342.56528400001,2652416.8770929435,6121479.0372224292,10441470.651988033,15229925.722766329,20578946.922812227,26340671.413625397,32671815.73929299,39601560.439556219,20498367.603267558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-4135406.0171709061,null,null,391931.63546141773,548201.35363885015,661362.48407620937,861206.81005634367,495463.14287054539,34195.623628973961,-670245.27458137274,-1654747.5479398966,-2670610.3274950981,-4135406.0171709061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329264781.10149211,null,null,103496163.30968431,39427032.415274426,0,3.7252902984619141E-9,7.4505805969238281E-9,3.7252902984619141E-9,25622112.652120601,74438222.601319328,164837123.38663274,329264781.10149211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9828333.3333333321,9560000,6420000,3435000,6420000,6420000,6419999.9999999925,6420000,3435000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,509748406.19888282,null,null,184859066.57040563,191382831.75769013,181795949.53909472,210337956.09907627,238221248.07206783,245239763.69650519,274880104.69118559,325034482.54478633,396424982.21248537,509748406.19888282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,394443401.01895529,null,null,-28150034.714730483,-66806727.569798917,-92917012.385304362,-96123429.487100542,-71957524.867165163,-15978750.263953723,57357031.495473623,150389834.28924069,263895545.8395476,394443401.01895529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,32812674.762606904,null,null,549075.10373704764,2702004.8902360778,6224207.8468124997,10353011.834143551,14244403.612275643,18274343.296846725,22054598.054082111,25526264.975698516,29126583.612012081,32812674.762606904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,145916.74160465994,616049.21528158337,1283014.2970212474,2050464.7043707296,2782494.6044169217,3547078.345911175,4274681.3819811642,5039662.1061003804,5847877.9403194785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4143056.4266664386,null,null,129889.28666666569,409919.64166666637,904632.39166665776,1440274.5616666563,1882634.9416666683,2308950.0616667159,2670936.0216667205,2962023.2166665271,3248639.4416662678,4143056.4266664386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7025813.2051453516,null,null,67417.412748415023,267758.4258928746,626921.93563059717,1127362.7284292951,1691240.3096403889,2334802.2451538257,3100527.0944812968,4044059.8614096455,5267312.7874849364,7025813.2051453516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6165579.4626792371,null,null,629923.23999999987,1018146.0956499996,1629491.7738520019,2330856.2059663534,3034704.7485482022,3707576.609926641,4346843.5828162581,4950743.4009685367,5559131.4661787301,6165579.4626792371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3516353.2385755554,null,null,237703.94399999999,466430.15739000007,828903.83931120159,1245258.7618298195,1662970.2385264356,2061957.7770354226,2440640.3151015714,2797956.230955299,3157814.3757926375,3516353.2385755554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9000,369000,0,369000,0,0,0,0,369000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,806322.91666666418,null,null,276135.41666666663,595041.66666666663,792677.08333333302,867010.41666666605,945645.83333333302,983885.41666666698,982197.91666666605,940895.83333333395,861385.41666666605,806322.91666666418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8142669.7147359848,null,null,-102626.52695399395,411875.90137184341,1120522.201811837,2008234.886509791,2836536.2569392771,3658384.2582521141,4424720.4500162899,5083419.3962973654,5724893.9418193698,8142669.7147359848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2692535.4528513551,null,null,0,0,0,0,0,0,1589039.4900109172,1994067.6785605848,2394575.1687753797,2692535.4528513551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,50000000,null,null,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,160000000,200000000,200000000,200000000,200000000,170833333.33333334,120833333.33333334,70833333.333333284,20833333.333333373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1066666.666666667,1333333.3333333321,1333333.3333333358,1333333.3333333358,1333333.3333333358,1138888.8888888955,805555.55555555224,472222.22222222388,138888.88888889551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,9969257.2216263842,33061069.242903043,29764809.060552765,2369313.7267773654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,275508.91035752557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-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]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"MAIN","index":17,"n_rows":51,"n_cols":159,"rows_kept":51,"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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",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,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","8 год","9 год","10 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,"Трафик",null,null,null,null,null,null,null,null,null,null,0,null,null,"Трафик",null,20994632.5,null,null,29860,290800,784090,1418730,1996017.5,2501052.5,2948205,3334270,3685982.5,4005625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Трафик","Канал привлечения клиентов - 1",null,1,null,null,null,null,null,null,null,null,null,null,"Канал привлечения клиентов - 1",null,16901967.5,null,null,21950,231875,649475,1189605,1656837.5,2036412.5,2364600,2655825,2924637.5,3170750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Трафик","Канал привлечения клиентов - 1","Ежедневный трафик",null,null,"кол-во чел",null,null,"*",3000,null,null,null,null,"доля // прирост г/г",null,0.80506136508938653,null,null,0,9.5637813211845106,1.8009703504043126,0.83164094075984452,0.39276272376124849,0.22909609421563673,0.16115963735245192,0.12316036538949506,0.10121619459113458,8.4151454667458783E-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]
[19,null,null,null,null,null,null,"Трафик","Канал привлечения клиентов - 1","Значение в стартовый период",null,null,"трафик/ТТ",null,null,"*",500,null,null,null,null,"Конверсия в посетителя",null,9.9986741188562808E-2,null,null,8.9790432801822334E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"Трафик","Канал привлечения клиентов - 1","Коэффициент прироста",null,null,"трафик/ТТ",null,null,"*",300,null,null,null,null,"Валовый поток посетителей",null,1689972.65,null,null,1970.9,23187.5,64947.5,118960.5,165683.75,203641.25,236460,265582.5,292463.75,317075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"Трафик","Канал привлечения клиентов - 1","Частота приростов",null,null,"кол-во периодов",null,null,"*",2,null,null,null,null,"доля // прирост г/г",null,0.77500185556331813,null,null,0,10.764929727535643,1.8009703504043126,0.83164094075984452,0.39276272376124849,0.22909609421563673,0.16115963735245192,0.12316036538949506,0.10121619459113458,8.4151454667458783E-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]
[22,null,null,null,null,null,null,"Трафик","Канал привлечения клиентов - 2",null,2,null,null,null,null,null,null,null,null,null,null,"Канал привлечения клиентов - 2",null,4092665,null,null,7910,58925,134615,229125,339180,464640,583605,678445,761345,834875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Трафик","Канал привлечения клиентов - 2","Ежедневный трафик",null,null,"кол-во чел",null,null,"*",4000,null,null,null,null,"доля // прирост г/г",null,0.19493863491061347,null,null,0,6.4494310998735775,1.284514212982605,0.70207629164654761,0.48032733224222585,0.36989209269414469,0.25603693181818182,0.16250717522982153,0.12219118720014149,9.6579080443163087E-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]
[24,null,null,null,null,null,null,"Трафик","Канал привлечения клиентов - 2","Значение в стартовый период",null,null,"трафик/ТТ",null,null,"*",700,null,null,null,null,"Конверсия в посетителя",null,0.11988081115849941,null,null,8.4032869785082176E-2,0.11654985150615189,0.12,0.12,0.12,0.12,0.12000000000000001,0.12,0.12000000000000001,0.12000000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Трафик","Канал привлечения клиентов - 2","Коэффициент прироста",null,null,"трафик/ТТ",null,null,"*",200,null,null,null,null,"Валовый поток посетителей",null,490632,null,null,664.7,6867.7000000000007,16153.8,27495,40701.599999999999,55756.799999999996,70032.600000000006,81413.399999999994,91361.400000000009,100185.00000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Трафик","Канал привлечения клиентов - 2","Частота приростов",null,null,"трафик/ТТ",null,null,"*",2,null,null,null,null,"доля // прирост г/г",null,0.22499814443668181,null,null,0,9.3320294869866114,1.352141182637564,0.70207629164654761,0.48032733224222579,0.36989209269414464,0.25603693181818205,0.16250717522982136,0.12219118720014169,9.6579080443163143E-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]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[41,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,5356942799.6593618,null,null,5080804.88,59725600.082495995,166877285.89303571,312905665.53612137,459003927.71125716,601224097.51450646,740040306.9431144,872184835.11722469,1004054129.6966312,1135846146.2849751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,"Базовый прайс-лист продукции","Канал привлечения клиентов - 1",null,1,null,null,null,null,null,null,null,null,null,null,"Выручка",null,2747388184.7722945,null,null,2072902.1247358001,28138817.176017452,81510087.527152106,156333929.12269276,233002732.74425811,307820965.08669525,380799894.0927887,450487473.33376366,519269269.1024583,587952114.46173227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Базовый прайс-лист продукции","Канал привлечения клиентов - 1","Продукт - 1",null,null,"руб./шт",null,null,"*",2500,null,null,null,null,"прирост г/г",null,null,null,null,0,12.574599996902343,1.8967133556922455,0.91797032570497272,0.49041691750352373,0.32110452723555405,0.23708238646298677,0.18300314764266803,0.15268303746536052,0.13226826512955456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,"Базовый прайс-лист продукции","Канал привлечения клиентов - 1","Продукт - 2",null,null,"руб./шт",null,null,"*",1000,null,null,null,null,"Фулфилмент",null,0.51286494695201823,null,null,0.40798695751839226,0.47113494275738887,0.48844327189859793,0.49962000162200898,0.50762688220574825,0.51199039818803682,0.51456642363948979,0.5165045930582095,0.51717258436988089,0.51763358654229186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"Базовый прайс-лист продукции","Канал привлечения клиентов - 1","Продукт - 3",null,null,"руб./шт",null,null,"*",400,null,null,null,null,"EBITDA",null,881457563.05568731,null,null,-20993432.87192864,-11680005.323443102,9506965.8356164042,39426847.369991988,71755814.467803493,103853204.84239529,134288672.49772853,161803721.39011514,186296318.30953974,207199456.53786841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,null,"Трафик","Канал привлечения клиентов - 1","Процент индексации/прироста",null,null,"%",null,null,"*",0.02,null,null,null,null,"прирост г/г",null,null,null,null,0,-0.44363528372432048,-1.8139521834407764,3.1471535768315579,0.81997342558049102,0.44731413910706497,0.29306238263442375,0.20489478658635207,0.15137227196630404,0.11220371083016878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Базовый прайс-лист продукции","Канал привлечения клиентов - 2",null,2,null,null,null,null,null,null,null,null,null,null,"Рентабельность",null,0.32083473603812673,null,null,-10.127556251409766,-0.41508515622319409,0.11663545119430163,0.25219635680652097,0.30796125703195976,0.33738184406362925,0.35264892291437111,0.35917474062644061,0.35876630756822459,0.35240872758414798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Базовый прайс-лист продукции","Канал привлечения клиентов - 2","Продукт - 1",null,null,"руб./шт",null,null,"*",3000,null,null,null,null,"Чистая прибыль",null,394443401.01895541,null,null,-28150034.714730483,-38656692.85506843,-26110284.815505452,-3206417.1017961632,24165904.619935382,55978774.603211455,73335781.759427354,93032802.793767095,113505711.55030692,130547855.17940775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Базовый прайс-лист продукции","Канал привлечения клиентов - 2","Продукт - 2",null,null,"руб./шт",null,null,"*",1200,null,null,null,null,"прирост г/г",null,null,null,null,0,0.37323783955548639,-0.32455978804503366,-0.8771971610247602,-8.5367314521863609,1.3164361311362793,0.31006407838052502,0.26858677390191832,0.22006118424620269,0.15014348966525418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,null,"Базовый прайс-лист продукции","Канал привлечения клиентов - 2","Продукт - 3",null,null,"руб./шт",null,null,"*",700,null,null,null,null,"Рентабельность",null,0.14357032006077697,null,null,-13.580011510827276,-1.373785280783419,-0.32033194427386386,-2.0510052550906772E-2,0.10371511241655557,0.1818549772509663,0.1925835140635774,0.20651584849916482,0.21858738481962972,0.22203824421810911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,null,null,null,"Базовый прайс-лист продукции","Канал привлечения клиентов - 2","Процент индексации/прироста",null,null,"%",null,null,"*",0.02,null,null,null,null,"Свободный финпоток (FCF)",null,390518990.7697795,null,null,-104037170.02364904,-89669130.894409865,-41606325.352203667,-5816372.1659352109,32533094.524503559,72711055.572147667,89844503.993287787,106649443.28253204,144232234.11864677,185677657.71485949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"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,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[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,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",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,"2021-07-01",null,null,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","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","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[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,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[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,2747388184.7722936,null,null,0,0,0,0,0,16156.946750000001,53064.625717249997,101461.76360774999,275175.8893485,428705.77335600002,483665.25949919992,714671.86645709991,1034901.5105878649,1285129.6832815649,1510237.20956724,1762159.3294139998,1775443.7921943599,2171426.4900611993,2085484.5317361436,1893328.2694266108,3071954.7908481429,3802517.8553285287,3710922.4403992109,4035311.2731725881,4775883.3032487901,5444610.0539692892,6119757.7840123875,6324833.3169669248,5678464.7071461929,6479508.102493111,6013752.722065812,5236870.5272825025,7834360.9024214381,9312518.6211275198,8892339.8513212167,9397187.6350969132,10863169.337151844,12125497.037577759,12994730.681794073,12870023.833914168,11250905.659007115,12642175.552653257,11623954.123077482,9858413.382300131,14436432.127765292,16594103.770575464,15309184.740128879,15765338.876747288,17818456.494490009,19416817.348716039,20546270.375315007,20134303.755621679,17379797.38055053,18985898.2382246,17138158.959659588,14266717.263284896,20617853.016589809,23465486.813474242,21409342.035675101,21823631.062656567,24565274.531171348,26743170.96199565,27922880.083052557,27000597.430732634,23130896.576256413,25050804.403272923,22529841.159630895,18592974.643872038,26717306.446924198,30219780.054508764,27396070.512714718,27951368.282563116,31295378.588044647,33801857.70857361,35153667.891168043,33788412.759465873,28774348.908299956,30961815.723377518,27727795.525372744,22788200.709453568,32639893.708026059,36813219.193297081,33262744.616621587,33792558.761087984,37618575.060117461,40444182.131956771,41875210.057542756,40160090.463825919,34146111.386819102,36674749.739694059,32811075.79802971,26900278.82961195,38408603.037574984,43254470.514059104,38964288.867768928,39229837.446762845,43608580.692221612,46912701.418977506,48517834.654843293,46462081.217117496,39443878.704273395,42302921.126277097,37808408.867243953,30938081.565714695,44151081.244150385,49598287.064213239,44632326.043574981,44893086.503850646,49627267.321275949,53102276.103730641,54990334.962936677,52740032.856937796,44726571.158655919,47926564.961681128,42795125.446598716,34996884.297436811,49932120.218000501,56049477.403240353,50397014.517604478,50668445.213633269,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2383082761.5206494,null,null,0,0,0,0,0,13994.09375,46234.879775000001,88534.734434999991,240148.52000999998,373994.915385,421734.34768499993,622930.37947874994,901900.87939349993,1119806.1364297499,1315991.2269734999,1535407.4481322498,1546944.4866487498,1891933.5219749995,1816686.2242456197,1648843.7682492717,2675122.3483540919,3310797.5282148477,3230336.1996223917,3512306.6653099316,4156137.5024794945,4737320.0926844161,5324567.6672959179,5502378.8296096502,4939244.2016799459,5635553.7198931556,5229900.739760044,4553473.9022231931,6811680.400006,8096099.5526110213,7730037.4716906846,8168463.9519321704,9441512.0449538995,10537388.267753907,11292396.42308365,11182841.500113618,9775001.4637352042,10983889.985268563,10098808.827737289,8563988.186744798,12540959.463460468,14414330.750206726,13297208.741997683,13693637.740076235,15475860.394586248,16863299.045694906,17845012.338876702,17486560.458572067,15093339.055966435,16488564.902761312,14883439.95643096,12389005.311115226,17904891.08231084,20376816.188265033,18590367.457116578,18950780.744519658,21330927.022294134,23221504.62084103,24246751.962583549,23442609.695694726,20079629.025265042,21747175.489014871,19556723.513831325,16136483.600727338,23188543.572790924,26224951.567808501,23770956.551171828,24253913.849492911,27151327.32437063,29321539.239949584,30494723.2070367,29306140.751254946,24953205.36602718,26850865.28413137,24046108.460943148,19761912.575952679,28305695.467644099,31924182.739522249,28844635.031289056,29304590.026990138,32622136.84475103,35071814.435618103,36313118.465607829,34825042.782070614,29609210.841445029,31802218.090434242,28451331.437150482,23325061.469868559,33304003.105540525,37504126.5170215,33782952.476443976,34013728.856883496,37808856.613864265,40672014.18549528,42063808.210750997,40279574.520295776,34193379.117655672,36671875.154710621,32774471.888331573,26817155.951716974,38270372.442467429,42990262.285706729,38684156.90910209,38910428.9212365,43011643.128532335,46021368.172899298,47658011.794298023,45705802.520420752,38759012.905215204,41532072.789038546,37083900.667294241,30324237.209981576,43265192.832328081,48563617.069927044,43663942.445605353,43899355.847029984,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,312994765.48579013,null,null,0,0,0,0,0,2009.7,5916.4710412500008,10980.33673275,29700.4572315,46558.803158999996,52971.437078999996,78843.781640250003,114388.797053025,142305.20654377504,167142.11165190002,195024.99174345002,196368.08077755003,240241.15952099999,231447.88719726301,210922.85310794276,342605.9508927858,424864.3887258012,415904.85944322479,453281.43772090081,537685.30270886305,614224.75546381541,690877.06641054689,714764.23923004698,643001.88783199259,734850.15650282183,682883.37291274732,595806.34598411992,892130.03519416251,1061229.230327826,1014103.7126941537,1072773.1372331937,1241783.8443029865,1387766.7205091403,1488212.477069342,1475315.853760598,1290684.7785210318,1449967.1097283489,1333213.3628173235,1131403.0971336432,1656663.9980837153,1904744.5811157364,1757716.175275035,1809517.6422876904,2045546.5573191945,2228645.8282521833,2356247.8088602242,2308150.4013080355,1992443.4574801002,2175488.6523920898,1963340.8438321399,1633908.1440069056,2359595.4949155645,2685156.2090939167,2449395.7977217082,2495055.9460748285,2806647.677124422,3053632.0371176247,3186039.9956308324,3081972.2947676838,2641720.4369531879,2858672.2815258959,2571679.5636847913,2122897.5136664901,3047668.7402088656,3448089.8532604687,3127058.8305106456,3187537.0577021325,3570724.8942396552,3858973.2810533252,4011899.8936375729,3858161.6545138462,3287633.5119675919,3535837.6373306685,3165358.9096809225,2600302.0595955285,3723432.5351341707,4198431.7938160403,3792265.8949523624,3851358.6665602168,4285148.8046883289,4605542.4738348527,4767561.6068267394,4571188.5050335396,3885776.7768502664,4172650.0815459965,3732640.0352574848,3059582.1781825596,4368135.7044565575,4919770.6895480817,4431377.2895873478,4460162.3746425668,4957250.1498562656,5332490.8983193664,5514444.0840672301,5281577.8664208138,4484668.2440837845,4809653.7130686752,4299204.3672840232,3518509.4651658875,5020706.7391271275,5640149.0871313605,5075431.3587082867,5104354.1958683683,5642946.4137527728,6038388.8462645812,6252106.9838062618,5996404.5993187428,5086250.0101135522,5450094.465831236,4867340.1354903281,3981466.3903098772,5681132.4584367638,6377457.2515011113,5734635.0391810974,5764796.4519752013,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,51310657.765855052,null,null,0,0,0,0,0,153.15299999999999,913.27490100000023,1946.6924400000003,5326.9121070000001,8152.0548120000003,8959.4747351999995,12897.705338100002,18611.834141340001,23018.340308039998,27103.870941839999,31726.889538299998,32131.224768059998,39251.808565200001,37350.420293260795,33561.648069396484,54226.491601265283,66855.938387879505,64681.381333594065,69723.170141755676,82060.49806043251,93065.205821057389,104313.0503059223,107690.24812722801,96218.617634254362,109104.22609713413,100968.6093930208,87590.279075189814,130550.46722127576,155189.83818867255,148198.6669363784,155950.54593154968,179873.44789495855,200342.04931471305,214121.78164108025,211866.48003995264,185219.41675088086,208318.45765634457,191931.93252287019,163022.09842168825,238808.66622110989,275028.4392530027,254259.82285615912,262183.49438336235,297049.54258456471,324872.47476894851,345010.22757807962,339592.89574157295,294014.86710399494,321844.6830711973,291378.15939648799,243803.80816276374,353366.43936340429,403514.41611529002,369578.78083681251,377794.37206208025,427699.83175279346,468034.30403699452,490088.12483817537,476015.44027022185,409547.1140381833,444956.63273215841,401438.0821147766,333593.52947820735,481094.13392440981,546738.6334397929,498055.13103224494,509917.37536807277,573326.36943435937,621345.18757069844,647044.79049376957,624110.35369707819,533510.03030518361,575112.80191547866,516328.15474867541,425986.07390536059,610765.70524779009,690604.6599587946,625843.69038016582,636610.06753763172,711289.41067810485,766825.22250381578,794529.98510818626,763859.17672176729,651123.76852380717,699881.56771381747,627104.32562174147,515635.18156082835,736464.22757790424,830573.3074895239,749959.10173760622,755946.21523678117,842473.9285010841,908196.33516286663,939582.36002506595,900928.83040090383,765831.34253393917,821392.25849779625,734732.61162835278,602416.14883183315,860002.0625558279,967875.69137515232,872737.77576460678,878303.38674578315,972677.77899083879,1042519.0845667649,1080216.1848323951,1037825.7371983014,881308.24332716584,944397.70681134588,843884.6438141457,691180.69714536134,985794.92723565723,1108403.081812199,998437.03281802521,1004292.9146280792,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,874681625.46208954,null,null,0,0,0,0,0,5252.4268124999999,16104.1769,30179.395023750007,82038.664038749994,127891.04799499999,145597.25630249997,216202.44207374999,311894.44241262501,386489.36508612498,453988.67302137497,532535.58862861234,561202.02526758751,682913.46481110004,738403.01993193745,710999.35111192497,953591.89998761239,1142788.2034815762,1138026.8652490298,1232377.8646623325,1437195.4555698065,1635301.5704533956,1838632.5565323185,1936884.9707833901,1865107.1421681147,2083865.3253542669,2127905.2568804789,2019102.1111545169,2480616.042318068,2810765.7392560393,2772833.8247964396,2901450.8965046182,3262751.4145891718,3633442.230975627,3893610.8309096862,3948589.5671572057,3760431.1219013711,4112012.9508662964,4129603.140505929,3882111.7960766414,4603525.2046550009,5037698.7101846226,4899135.2009318946,4958895.7826248705,5341781.9336853782,5779682.9214930069,6112434.8980384357,6160599.0074025979,5834000.6950075217,6174981.0311736474,6037466.1306514442,5633971.3960391451,6571768.7277440904,7092322.2930139378,6862929.5578727284,6917268.3442078745,7365822.0164210908,7885600.7110237321,8228492.0570530267,8198523.8645474566,7735330.101548804,8110018.7150573125,7866958.1177307433,7311961.6848445572,8481564.8322841749,9097795.2896843012,8778142.7181631178,8851634.6265132781,9358430.4624918513,9928047.6630163714,10320311.195959395,10240625.946014501,9630107.5666751023,10015571.731516739,9638999.8821365926,8935063.6553066187,10343095.929620259,11063113.865538798,10654232.148164617,10725915.111315828,11286435.32412865,11889385.256139131,12280851.846176149,12148860.341289559,11405163.271556465,11858654.668216359,11399042.245403843,10543620.315268811,12173579.475291174,12986475.546869129,12482632.150218293,12518863.500813732,13171380.978367925,13839415.199780244,14246214.866969226,14079539.603445129,13197032.529390046,13702113.183925657,13139075.896541247,12128436.220817782,14024597.615768889,14948904.345916947,14354253.591010468,14390756.319823341,15110354.341447651,15759081.921400787,16192926.417772915,16043852.756676156,15016794.781659264,15561261.926099125,14874216.554836683,13705953.193137961,15896266.505608847,16960927.734048098,16270733.723185066,16309459.46818264,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,684535870.76783097,null,null,0,0,0,0,0,4038.1359374999997,12561.0676953125,23637.179671875005,64318.052695312501,100150.81732249999,114013.40847749998,169200.10612968748,243720.28436492188,301672.12434570311,354373.85845859372,416138.60558138741,436760.96099107497,532143.52783790627,567885.139983,543221.19462239998,742263.47714452492,893196.52990284155,888882.73957063339,962815.89135891595,1122723.2094830417,1276016.6515479241,1434536.7103864909,1510001.5715410139,1445451.9783537108,1618661.8835196923,1634750.2611395749,1536937.0277290561,1924786.675838046,2194470.6309363013,2160372.4066897337,2263126.487939368,2549467.0451513743,2836154.302549006,3038775.2599128778,3077878.6034588944,2908788.623753747,3190612.1546975104,3172164.798787714,2949767.3083112398,3570926.0634384952,3933853.780318853,3809350.2907692152,3863070.1093758997,4179351.7447315706,4520432.2286093859,4781085.3679070324,4810570.373722719,4517084.0129430518,4798096.6948238295,4648952.9488330269,4286361.2650040928,5106276.7188100852,5551074.0607563164,5344947.2492535133,5393842.1636239355,5773667.4418571275,6186799.0169521756,6456117.7515245052,6420964.6749989809,6004636.8838385725,6318390.2799989022,6076659.8942749044,5577805.541929449,6608532.6017794423,7141662.2890421422,6854351.9488820927,6920518.0524401823,7356832.7182425456,7813576.4441809943,8122236.2487286534,8042635.5900819702,7493737.9538136534,7823273.7468649819,7467485.9207132226,6834542.4951364025,8080348.1523461035,8707389.3293711785,8339749.4673764845,8404249.701711053,8889780.5333660468,9377368.1528737806,9688869.1713677999,9565802.643351635,8897046.3524108417,9284069.4730986468,8849846.2342497874,8080602.0745492596,9530421.6731667351,10245397.802522497,9792342.3725766633,9824970.4354879186,10390382.974129511,10936177.150630495,11263886.986679986,11109464.407090029,10315812.204507994,10749147.500630971,10221809.261168355,9312936.1063941028,11001607.334583273,11816208.376597544,11281456.828742573,11314309.134058418,11937133.897447374,12473595.655353459,12829211.166297955,12683151.371754615,11759468.476920744,12231690.553507233,11596262.148424014,10545582.390731782,12494669.678031083,13431353.258790744,12810654.031401562,12845507.04211114,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Продукт - 1","Сырье и материалы - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,309927463.45261079,null,null,0,0,0,0,0,1745.6249999999998,5484.1718749999991,10334.099999999999,28008.553124999999,44314.30324999999,50765.069249999993,75149.717343750002,107516.60149999999,132278.82828125,155427.99781249996,184042.99128687495,187704.04903687496,229586.84936249998,218951.45947499998,196114.47302999994,318289.17576749995,399537.15210911247,395542.90180151246,430368.24788238748,503613.19915843121,568506.0623485687,639118.67525887489,669559.95171621663,609791.809876121,696093.37744525925,641227.27093942103,550659.4622259778,823979.56922099157,992885.05211694562,961312.62225901242,1016159.5306797016,1161345.4144977182,1283175.3962953503,1375393.4825124887,1380654.2989824251,1224089.5029591406,1375378.8543574917,1255027.4725904756,1049103.8702974438,1536250.3411046041,1789420.2428763686,1674139.234034111,1723879.8068180783,1925991.9048505519,2076477.2263586374,2196767.9530302356,2180905.6849828279,1909159.0546312844,2085317.9706349163,1868079.3160237377,1532346.2754413909,2214091.7682816428,2553016.4808960375,2362158.3220971469,2407431.3909586482,2678122.9546926497,2884373.4426179668,3011046.2788869846,2951635.7392895985,2566147.0437707026,2778551.5324190687,2481169.1616322948,2019266.9835346516,2900884.023893124,3326001.1951495288,3059973.1024087435,3121238.0131106772,3456769.3735534674,3696333.5386827327,3843796.673699405,3745243.0829051184,3237004.530804825,3482624.9746826882,3097152.8394888267,2511094.112102882,3596407.8044354357,4112764.8243293585,3772357.5447046417,3832079.9839033172,4220623.7435097685,4492956.3084208798,4651670.4850477772,4523471.3693431597,3904252.5814350192,4193121.4650427233,3725624.7726532361,3013361.6618194147,4302411.990670803,4914160.93626789,4494665.1677995268,4524876.3371617999,4977764.1445462303,5303474.4290519804,5484788.0674005533,5327128.1118050655,4592264.9612661442,4925105.4080966152,4372417.5514028165,3530868.3340192493,5038682.6986194039,5740421.5607969705,5245281.2387090353,5275700.03992741,5772041.7233848004,6116928.2780116741,6334117.6943531167,6160876.273859744,5305614.3341987506,5685190.8524524719,5042524.2657911889,4069672.6382983821,5806610.5064214291,6610085.4526168946,6035363.9457750572,6067635.2519876305,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Продукт - 1","Сырье и материалы - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,20661830.896840718,null,null,0,0,0,0,0,116.37500000000001,365.61145833333342,688.94,1867.2368749999998,2954.2868833333332,3384.3379499999996,5009.9811562499999,7167.7734333333337,8818.5885520833344,10361.866520833335,12269.532752458334,12513.603269125,15305.789957500001,14596.763965,13074.298201999998,21219.278384500001,26635.8101406075,26369.526786767499,28691.216525492491,33574.213277228751,37900.404156571254,42607.911683925005,44637.33011441445,40652.787325074743,46406.225163017298,42748.484729294752,36710.630815065197,54931.971281399448,66192.336807796368,64087.508150600843,67743.968711980109,77423.02763318122,85545.026419690024,91692.898834165913,92043.619932161673,81605.966863942725,91691.923623832772,83668.498172698382,69940.25801982962,102416.68940697362,119294.6828584246,111609.28226894073,114925.32045453855,128399.46032337011,138431.81509057584,146451.1968686824,145393.71233218856,127277.2703087523,139021.1980423278,124538.62106824919,102156.41836275942,147606.11788544286,170201.09872640253,157477.22147314314,160495.42606390989,178541.5303128433,192291.56284119774,200736.41859246563,196775.71595263993,171076.46958471349,185236.76882793792,165411.27744215299,134617.79890231014,193392.26825954163,221733.41300996862,203998.20682724958,208082.53420737849,230451.29157023117,246422.23591218214,256253.1115799603,249682.87219367456,215800.30205365503,232174.9983121792,206476.8559659218,167406.27414019217,239760.52029569575,274184.32162195729,251490.50298030945,255471.99892688787,281374.91623398464,299530.42056139203,310111.36566985189,301564.75795621076,260283.50542900123,279541.4310028482,248374.98484354909,200890.77745462768,286827.46604472032,327610.72908452613,299644.34451996855,301658.42247745336,331850.94296974875,353564.96193679876,365652.53782670363,355141.87412033777,306150.99741774291,328340.36053977435,291494.50342685444,235391.22226794992,335912.17990796024,382694.77071979805,349685.41591393581,351713.33599516074,384802.7815589867,407795.21853411163,422274.5129568745,410725.08492398297,353707.62227991666,379012.72349683149,336168.28438607929,271311.50921989215,387107.36709476187,440672.36350779299,402357.59638500382,404509.01679917547,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Продукт - 1","Сырье и материалы - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4132366.1793681453,null,null,0,0,0,0,0,23.274999999999999,73.122291666666669,137.78800000000001,373.44737499999997,590.8573766666666,676.86758999999995,1001.9962312500001,1433.5546866666668,1763.7177104166669,2072.3733041666669,2453.9065504916666,2502.7206538250002,3061.1579915000002,2919.352793,2614.8596404,4243.8556769000006,5327.1620281215,5273.9053573535002,5738.2433050984991,6714.8426554457492,7580.0808313142506,8521.5823367849989,8927.4660228828889,8130.5574650149483,9281.2450326034595,8549.6969458589483,7342.1261630130375,10986.394256279889,13238.467361559273,12817.501630120167,13548.793742396019,15484.605526636245,17109.005283938001,18338.579766833183,18408.723986432335,16321.193372788543,18338.384724766554,16733.699634539676,13988.051603965921,20483.337881394724,23858.936571684917,22321.856453788147,22985.064090907712,25679.892064674023,27686.363018115168,29290.239373736476,29078.742466437703,25455.454061750457,27804.239608465556,24907.724213649843,20431.283672551883,29521.223577088575,34040.219745280512,31495.444294628629,32099.085212781982,35708.306062568663,38458.312568239555,40147.283718493127,39355.14319052799,34215.293916942697,37047.353765587577,33082.255488430594,26923.559780462019,38678.453651908327,44346.682601993722,40799.641365449927,41616.506841475704,46090.258314046238,49284.44718243643,51250.622315992063,49936.574438734911,43160.060410731014,46434.999662435839,41295.371193184357,33481.254828038429,47952.104059139157,54836.864324391456,50298.100596061879,51094.399785377565,56274.98324679691,59906.084112278397,62022.273133970368,60312.951591242127,52056.701085800254,55908.286200569652,49674.99696870982,40178.155490925543,57365.493208944055,65522.145816905228,59928.868903993716,60331.684495490677,66370.188593949744,70712.992387359758,73130.507565340726,71028.374824067563,61230.199483548597,65668.072107954868,58298.900685370878,47078.244453589992,67182.435981592047,76538.954143959621,69937.083182787159,70342.667199032148,76960.556311797322,81559.043706822325,84454.902591374892,82145.016984796588,70741.524455983337,75802.544699366292,67233.656877215864,54262.301843978421,77421.473418952388,88134.47270155861,80471.519277000756,80901.803359835088,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Продукт - 1","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,269087854.03000879,null,null,0,0,0,0,0,1656.0468749999998,5106.2785156250011,9597.193593750002,26206.781015625002,40224.130624999991,45528.564374999994,67721.854921874998,98155.657496093758,122162.29984765625,143470.4775546875,167209.36537812499,180031.2215625,218607.48502031251,254936.58750000005,254936.58750000005,306547.05178125005,355151.08124999999,355151.08124999999,383090.91049687495,445246.8879937969,509253.92631651554,572529.64700531249,605289.864375,605289.864375,666831.56606062502,724788.31425000005,724788.31425000005,796068.26236875006,863195.98050000006,863195.98050000006,896672.45754253119,996318.45961064484,1115634.5188846365,1194884.8452303,1220593.81581375,1220593.81581375,1311694.6092241688,1397488.5603,1397488.5603,1470596.6884965564,1539446.0907787499,1539446.0907787499,1539446.0907787499,1614831.1442253655,1752182.1724169673,1852750.7527956753,1888609.4107240497,1888609.4107240497,1958425.6050293227,2024174.836559531,2024174.836559531,2088505.8531276237,2149089.4318373809,2149089.4318373809,2149089.4318373809,2216380.5006069741,2362827.4607113628,2464759.8233281244,2487075.4435124728,2487075.4435124728,2551965.0961433137,2613074.7690092507,2613074.7690092507,2673521.4276729757,2730446.9217543467,2730446.9217543467,2730446.9217543467,2787324.457542154,2939643.248002802,3054566.0316409972,3075210.046572648,3075210.046572648,3124645.210928984,3171200.6569732996,3171200.6569732996,3227867.4796583331,3281233.3223811318,3281233.3223811318,3281233.3223811318,3331928.3772119205,3480750.2613686388,3588511.5750124604,3600348.895739248,3600348.895739248,3658075.6083480818,3712439.5998340705,3712439.5998340705,3756782.0948017435,3798541.5318101346,3798541.5318101346,3798541.5318101346,3857228.9984766012,4006480.5901956582,4107935.2876056833,4120127.727954275,4120127.727954275,4176948.9691435588,4230460.2351179328,4230460.2351179328,4276792.3231340898,4320425.4545667805,4320425.4545667805,4320425.4545667805,4387176.0278398385,4513317.7808468081,4606433.8895358378,4638003.8430662248,4638003.8430662248,4685911.1021988941,4731027.6472073309,4731027.6472073309,4787331.023919953,4840354.5922803842,4840354.5922803842,4840354.5922803842,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Продукт - 1","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,80726356.209002614,null,null,0,0,0,0,0,496.81406249999992,1531.8835546875002,2879.1580781250004,7862.0343046875005,12067.239187499998,13658.569312499998,20316.556476562499,29446.697248828128,36648.689954296875,43041.143266406252,50162.809613437494,54009.366468749999,65582.24550609375,76480.976250000007,76480.976250000007,91964.115534375014,106545.324375,106545.324375,114927.27314906249,133574.06639813905,152776.17789495466,171758.89410159373,181586.9593125,181586.9593125,200049.4698181875,217436.494275,217436.494275,238820.478710625,258958.79415,258958.79415,269001.73726275936,298895.53788319346,334690.3556653909,358465.45356908999,366178.14474412502,366178.14474412502,393508.38276725064,419246.56809000002,419246.56809000002,441179.00654896692,461833.82723362494,461833.82723362494,461833.82723362494,484449.3432676096,525654.65172509023,555825.22583870252,566582.8232172149,566582.8232172149,587527.68150879676,607252.45096785924,607252.45096785924,626551.75593828713,644726.82955121424,644726.82955121424,644726.82955121424,664914.15018209221,708848.23821340885,739427.94699843728,746122.63305374177,746122.63305374177,765589.52884299413,783922.43070277513,783922.43070277513,802056.42830189271,819134.07652630401,819134.07652630401,819134.07652630401,836197.33726264618,881892.97440084058,916369.8094922991,922563.0139717944,922563.0139717944,937393.56327869522,951360.1970919898,951360.1970919898,968360.24389749987,984369.99671433948,984369.99671433948,984369.99671433948,999578.51316357614,1044225.0784105916,1076553.472503738,1080104.6687217744,1080104.6687217744,1097422.6825044246,1113731.8799502212,1113731.8799502212,1127034.6284405231,1139562.4595430403,1139562.4595430403,1139562.4595430403,1157168.6995429804,1201944.1770586974,1232380.5862817049,1236038.3183862825,1236038.3183862825,1253084.6907430675,1269138.0705353797,1269138.0705353797,1283037.6969402269,1296127.6363700342,1296127.6363700342,1296127.6363700342,1316152.8083519514,1353995.3342540425,1381930.1668607513,1391401.1529198673,1391401.1529198673,1405773.3306596682,1419308.2941621991,1419308.2941621991,1436199.3071759858,1452106.3776841152,1452106.3776841152,1452106.3776841152,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,176492296.58128947,null,null,0,0,0,0,0,1160.43046875,3295.7096484375002,6036.1402500000004,16338.176507812499,25598.18986875,29199.315881249997,43551.680695312498,63211.63816757813,78692.478507421882,92407.509049218759,107927.20205831248,115551.84890081247,139965.00592359377,158924.55033562501,156687.82436475001,196420.49454037499,231730.04500865994,231420.18815783993,250571.52585132755,292526.81212329562,334440.86945322936,376222.00238583749,397516.93771761359,391514.09727607702,433956.02142628387,461545.86416416982,452354.94233907765,519028.20234346867,574524.38582054526,571313.83085894864,595392.75632034102,665123.85419815732,743801.41365080653,797620.13818132039,812759.54059109697,796690.71651820536,861267.95688815322,897317.48373316997,876147.19174438925,965223.88131278974,1029758.704367137,1017876.5305583954,1022937.1532774812,1083670.7543764883,1173856.9595241176,1240781.774616003,1258624.6804375122,1230695.3166504262,1285315.0255471554,1299209.3754501161,1264717.9544399942,1367454.828513253,1434726.8578987732,1415084.9621924534,1419551.3451412343,1480769.5381236936,1578978.3090160305,1647038.2020393484,1652557.3816260085,1613208.6786344501,1667944.8850513636,1670587.1896477989,1623474.3262065414,1742755.7896145983,1815352.7853870715,1788198.6767517328,1794137.2684557294,1855929.9998261016,1959371.2357335922,2036644.8824215038,2037848.2149558563,1986403.3836674893,2035729.9145556041,2021181.3858824363,1962021.8429631502,2100542.4211648572,2181382.4006929127,2147003.9186022002,2152899.3646336896,2218497.3243285608,2323944.5293692038,2397327.9776017182,2390590.20070507,2328260.4932689629,2387148.9454830075,2369694.4533745162,2298059.9018873442,2450553.0922305523,2534697.6990662739,2492423.9807455367,2495328.6824614769,2571458.3270113901,2682626.8533444875,2754863.0976581099,2745447.8783717351,2671687.7413815791,2735071.9637459866,2709225.2525917762,2624726.2476928649,2799879.6657498302,2893792.8834207165,2844017.0555521529,2846999.2472138698,2931689.1740659466,3033160.2072405946,3104062.5281297024,3103604.4420979181,3017856.3255073647,3080956.8857963555,3041296.0894513093,2943770.0185915944,3147730.3717593192,3257623.0711424239,3199928.5471195914,3203092.3542535068,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,17373868.852207683,null,null,0,0,0,0,0,108.28125,308.60156250000006,565.22812500000009,1528.1578125000003,2430.8645625000004,2804.8123125000002,4179.9733593750007,5987.8695937500006,7376.0955468750008,8662.6701562500002,10253.022955312499,10446.128642812499,12780.728606249999,12219.479353124998,10976.853813749998,17833.284748124999,22413.945143699999,22241.802448800005,24249.893197612506,28422.259531256255,32131.480355493757,36145.633478625008,37887.222863952004,34552.311507542814,39498.205215626433,36415.204448844372,31309.136768237622,46887.796617552005,56512.977938497388,54729.336293165972,57905.544383784974,66229.103255407099,73228.524788437848,78537.268256972457,78873.047536633734,69945.923051693957,78574.969588779801,71680.302669469471,59919.029342369031,87735.59701404009,102176.28921629154,95575.081544768385,98386.538610927179,109892.43331279601,118412.79575460052,125174.33287656218,124179.18970084119,108662.87648579349,118635.73376031221,106226.39070453506,87064.490143356161,125718.27695460239,144889.12083338274,133976.95655209405,136458.28041252794,151646.75157482093,163170.96092759894,170225.19472018268,166761.00099997094,144900.61044910521,156778.86156506377,139937.09888684144,113763.28586392067,163294.45795409338,187089.45255495291,172003.8366464315,175303.05425976292,194038.01949185305,207399.33692902076,215605.41272168132,209981.56997527432,181401.10814840379,195079.89819633096,173436.25980764013,140569.84707470337,201275.51539710441,230130.24614327549,211031.08942621315,214306.33722148492,235935.05778490659,251096.87903942305,259920.83002843236,252713.56752043994,218085.95227815813,234177.13702068286,208053.88054808642,168256.90749965759,240214.72399061406,274353.31938558078,250867.92031850468,252481.64349402706,277666.66634522384,295768.99648354325,305855.48932481231,297056.83722889761,256078.98334547773,274635.02129811945,243817.01525300654,196873.12364250026,280920.65140536183,319992.9046092495,292339.66690449195,293996.44004989037,321615.4620033651,340792.09981161531,352841.544996235,343142.66205214133,295504.81950183364,316643.00512527244,280857.56425222394,226676.41377460459,323450.47632632265,368161.9945769406,336109.48123092239,337867.15186087554,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,6949547.5408830745,null,null,0,0,0,0,0,43.3125,123.440625,226.09125000000003,611.26312500000006,972.34582499999988,1121.924925,1671.9893437500002,2395.1478375000006,2950.4382187500005,3465.0680625000005,4101.2091821250006,4178.4514571250002,5112.2914424999999,4887.7917412500001,4390.7415254999996,7133.3138992499989,8965.578057480001,8896.7209795199997,9699.9572790450002,11368.903812502502,12852.5921421975,14458.253391449998,15154.889145580801,13820.924603017123,15799.282086250576,14566.081779537752,12523.654707295051,18755.118647020805,22605.191175398959,21891.734517266385,23162.217753513985,26491.641302162843,29291.409915375141,31414.907302788986,31549.219014653489,27978.369220677585,31429.987835511918,28672.12106778779,23967.611736947612,35094.238805616034,40870.515686516614,38230.03261790736,39354.615444370873,43956.973325118401,47365.118301840215,50069.733150624881,49671.675880336479,43465.150594317398,47454.293504124886,42490.556281814024,34825.796057342472,50287.310781840963,57955.648333353092,53590.782620837614,54583.312165011164,60658.700629928353,65268.384371039574,68090.077888073065,66704.400399988372,57960.244179642083,62711.544626025512,55974.839554736587,45505.314345568273,65317.783181637344,74835.781021981151,68801.534658572593,70121.221703905161,77615.207796741219,82959.734771608302,86242.165088672511,83992.62799010973,72560.44325936152,78031.959278532377,69374.503923056065,56227.93882988135,80510.206158841756,92052.098457310203,84412.435770485274,85722.534888593975,94374.023113962656,100438.75161576922,103968.33201137294,101085.42700817598,87234.380911263259,93670.854808273143,83221.552219234567,67302.762999863029,96085.889596245615,109741.32775423229,100347.16812740186,100992.65739761082,111066.66653808954,118307.59859341731,122342.19572992492,118822.73489155904,102431.5933381911,109854.00851924779,97526.806101202601,78749.2494570001,112368.26056214471,127997.1618436998,116935.86676179679,117598.57601995615,128646.18480134603,136316.83992464613,141136.61799849401,137257.06482085653,118201.92780073345,126657.20205010897,112343.02570088956,90670.565509841836,129380.19053052906,147264.79783077622,134443.79249236896,135146.86074435024,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,6949547.5408830745,null,null,0,0,0,0,0,43.3125,123.440625,226.09124999999997,611.26312500000006,972.34582499999988,1121.924925,1671.9893437500002,2395.1478375000006,2950.4382187500005,3465.0680625000005,4101.2091821250006,4178.4514571250011,5112.2914424999999,4887.7917412500001,4390.7415255000005,7133.3138992500008,8965.578057480001,8896.7209795199997,9699.9572790450002,11368.903812502502,12852.5921421975,14458.253391449998,15154.889145580801,13820.924603017123,15799.282086250572,14566.081779537748,12523.654707295049,18755.118647020798,22605.191175398955,21891.734517266385,23162.217753513982,26491.64130216284,29291.409915375141,31414.907302788979,31549.219014653489,27978.369220677578,31429.987835511918,28672.121067787783,23967.611736947609,35094.238805616027,40870.515686516606,38230.032617907353,39354.615444370866,43956.973325118393,47365.118301840208,50069.733150624881,49671.675880336479,43465.150594317398,47454.293504124886,42490.556281814024,34825.796057342464,50287.310781840963,57955.648333353092,53590.782620837614,54583.312165011157,60658.700629928353,65268.384371039574,68090.07788807305,66704.400399988357,57960.244179642068,62711.544626025498,55974.839554736573,45505.314345568258,65317.783181637329,74835.781021981151,68801.534658572593,70121.221703905161,77615.207796741219,82959.734771608302,86242.165088672511,83992.62799010973,72560.44325936152,78031.959278532377,69374.503923056051,56227.93882988135,80510.206158841756,92052.098457310203,84412.435770485245,85722.534888593946,94374.023113962627,100438.7516157692,103968.33201137291,101085.42700817598,87234.380911263259,93670.854808273143,83221.552219234567,67302.762999863029,96085.889596245615,109741.32775423229,100347.16812740188,100992.65739761082,111066.66653808954,118307.59859341731,122342.19572992492,118822.73489155904,102431.59333819109,109854.00851924779,97526.806101202586,78749.2494570001,112368.26056214471,127997.16184369978,116935.86676179679,117598.57601995615,128646.18480134603,136316.8399246461,141136.61799849401,137257.06482085653,118201.92780073345,126657.202050109,112343.02570088959,90670.565509841836,129380.19053052906,147264.79783077622,134443.79249236893,135146.86074435024,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[35,null,null,null,null,null,null,"Себестоимость","Продукт - 2","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,111707178.95947351,null,null,0,0,0,0,0,742.7109375,2107.8667968750001,3860.5612499999997,10451.917265624999,16325.102812499999,18577.425937499997,27713.637421874999,40333.440691406249,50319.620402343753,59088.232898437505,68824.431337499991,74422.167187499988,89968.995717187499,105330.37500000001,105330.37500000001,126400.4476875,147219.18749999997,147219.18749999997,159170.55238125002,185666.72689771873,212772.46524103126,239353.74009562496,253323.02812499998,253323.02812499998,279122.50156781252,304614.22781249997,304614.22781249997,334330.89879375004,363693.0965625,363693.0965625,377817.5203304062,419931.89872186497,470761.5915627834,504810.04255289998,515990.81155781256,515990.81155781256,553717.70125257655,590994.56840624998,590994.56840624998,620999.85129809054,650647.21829062491,650647.21829062491,650647.21829062491,681434.13416419644,739010.71320448979,781129.21187553159,796232.41459692165,796232.41459692165,824439.00367584114,852309.13244765613,852309.13244765613,877816.86922689911,903020.33876821853,903020.33876821853,903020.33876821853,929081.06560693542,988669.67642027116,1031256.0396484768,1040298.1383277391,1040298.1383277391,1065956.1032571143,1091308.0089626801,1091308.0089626801,1114481.3579209463,1137378.2852216586,1137378.2852216586,1137378.2852216586,1158970.434415974,1220040.3302010421,1268119.3380942133,1276831.8376925865,1276831.8376925865,1295835.4598478526,1314612.3986374494,1314612.3986374494,1337112.6872692839,1359344.5827961667,1359344.5827961667,1359344.5827961667,1379857.0925505608,1439977.0362294174,1484208.0642696461,1489004.4455140603,1489004.4455140603,1512023.1529582911,1534767.2833753543,1534767.2833753543,1552435.8377288056,1569893.6339786372,1569893.6339786372,1569893.6339786372,1593583.3289153746,1654032.8151339306,1695633.243748806,1700573.516430553,1700573.516430553,1723637.6349302859,1746426.6347202803,1746426.6347202803,1764786.5332462916,1782927.4270185134,1782927.4270185134,1782927.4270185134,1809831.8018922228,1861334.1750612976,1899190.574720369,1912267.4233877417,1912267.4233877417,1931538.0589006655,1950578.8259979279,1950578.8259979279,1973476.5495168758,1996101.1391568701,1996101.1391568701,1996101.1391568701,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,33512153.687842052,null,null,0,0,0,0,0,222.81328124999999,632.36003906250005,1158.168375,3135.5751796874997,4897.5308437499998,5573.2277812499988,8314.0912265624993,12100.032207421875,15095.886120703126,17726.469869531251,20647.329401249997,22326.650156249994,26990.69871515625,31599.112500000003,31599.112500000003,37920.134306249995,44165.756249999991,44165.756249999991,47751.165714375005,55700.018069315622,63831.739572309372,71806.122028687489,75996.908437499995,75996.908437499995,83736.750470343759,91384.268343749995,91384.268343749995,100299.26963812501,109107.92896875,109107.92896875,113345.25609912186,125979.56961655949,141228.47746883502,151443.01276586999,154797.24346734377,154797.24346734377,166115.31037577297,177298.37052187498,177298.37052187498,186299.95538942717,195194.16548718748,195194.16548718748,195194.16548718748,204430.24024925893,221703.21396134692,234338.76356265947,238869.72437907648,238869.72437907648,247331.70110275233,255692.73973429683,255692.73973429683,263345.0607680697,270906.10163046553,270906.10163046553,270906.10163046553,278724.31968208059,296600.90292608133,309376.811894543,312089.44149832171,312089.44149832171,319786.83097713429,327392.40268880402,327392.40268880402,334344.4073762839,341213.48556649761,341213.48556649761,341213.48556649761,347691.13032479218,366012.09906031261,380435.80142826395,383049.55130777595,383049.55130777595,388750.63795435574,394383.71959123481,394383.71959123481,401133.80618078518,407803.37483885,407803.37483885,407803.37483885,413957.12776516826,431993.11086882523,445262.41928089381,446701.33365421806,446701.33365421806,453606.94588748732,460430.18501260626,460430.18501260626,465730.75131864165,470968.09019359114,470968.09019359114,470968.09019359114,478074.99867461238,496209.84454017918,508689.97312464175,510172.05492916587,510172.05492916587,517091.29047908576,523927.99041608407,523927.99041608407,529435.95997388742,534878.22810555401,534878.22810555401,534878.22810555401,542949.54056766687,558400.25251838926,569757.17241611064,573680.22701632243,573680.22701632243,579461.41767019965,585173.64779937838,585173.64779937838,592042.96485506266,598830.341747061,598830.341747061,598830.341747061,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Себестоимость","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,13653458.112968653,null,null,0,0,0,0,0,53.860406249999997,247.39955625000005,506.07510187499997,1382.434835625,2142.0408037500001,2384.5319437500002,3450.6552487500003,4962.5198801249999,6124.7622329999995,7207.3055135625,8469.7809889125001,8889.2153757000015,10804.931049599998,11593.3296133125,11090.332124775001,14907.9283027125,17861.628570074623,17723.937520556625,18990.44745208912,21945.433963469248,24844.049452241998,27873.843759989999,29366.461524762577,28141.066538326664,31247.4204082908,31609.131576733951,29810.141086383352,36801.164136553321,41770.722499192627,41147.587247757278,42931.652244909339,48160.515239640328,53486.514775814576,57215.432815488093,57951.423107214498,54951.781629418409,60132.839280632776,60120.857985045295,56197.296021012808,67375.259903715531,74086.225498632295,71908.379604283793,72888.519971489601,78759.434577318811,85393.733359503676,90567.755515399884,91403.953242366129,86221.365414044136,91569.310802662338,89303.806368300648,82892.176595057899,98037.180420752047,106521.37435884752,102897.34642676193,103874.83544270386,111385.03644027036,119823.38505552616,125336.10348917301,125001.80792246704,117484.53907578185,123683.55000704629,119711.03380804061,110681.81670856668,130276.44089013354,140780.21525508692,135592.09252929391,136979.3056173666,145667.74442320372,155099.9831017844,161430.06480923857,160142.14097667445,149966.22919395994,156568.07009615298,150332.5755409339,138499.3172070671,162205.35610929839,174342.13547470747,167478.76218593342,168766.04497108629,178157.46643404261,188072.57389614682,194654.69720663162,192467.49723285477,179856.42587666068,187436.24963470458,179501.55777953923,164958.33883220708,192604.70989388661,206380.04528035808,197865.79689609309,198564.38286433535,209539.67722702475,220611.19580526193,227464.78263113179,224627.31798336402,209532.58350047271,217893.71954869881,208041.38278111545,190773.86673081489,223110.61543578486,238903.0858986869,228779.70671574265,229447.93855105335,241531.26993432982,252326.05880673486,259652.72334525679,257096.94282362188,239469.97923115417,248614.4867955372,236658.31696135885,216600.78381458469,253866.45581844397,271951.4041149288,260151.14466391254,260860.07181799365,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Сырье и материалы - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2847959.8903655116,null,null,0,0,0,0,0,10.828125000000002,49.80937500000001,102.00093750000001,278.34468750000002,433.85945624999999,486.97048125000003,706.938890625,1007.6229281250002,1235.111625,1453.39115625,1723.2088747499999,1762.9134435000001,2154.4094137499997,2039.2056196874994,1810.5703976250002,2929.4585285624994,3663.0191795793744,3600.4323388893749,3892.5182659893744,4532.3690000428123,5092.9440976321885,5713.9309488937506,5976.1010567102621,5419.1033356030302,6158.1321166532052,5657.6232729472486,4839.9003227878875,7223.0104705015119,8696.7516922466511,8413.5083961396722,8866.699062727992,10108.454400594992,11143.01739271328,11920.822551489864,11948.730216367385,10585.256817369163,11901.427454253584,10869.517757918315,9086.0805015399146,13308.43599273779,15510.578716952175,14520.648764975585,14966.1671137055,16735.436945182701,18076.025208979867,19172.242339911896,19079.451319992932,16723.729579846568,18293.591425429146,16413.06490575882,13498.687736103018,19545.028838444163,22573.722142973191,20926.436719297923,21370.749908362432,23851.125157917497,25765.260445666216,26952.65888419871,26473.611601394365,23056.671216537467,25022.825499230465,22375.716346653433,18271.526755983468,26318.003491156072,30242.536248765446,27884.298646132254,28514.850049801662,31635.188743469458,33870.639930072524,35255.89164526503,34399.841030260119,29774.426583571709,32076.544320475929,28551.844197455819,23173.090409334545,33213.510210886976,38003.943698515068,34884.22856725414,35469.357105959985,39115.83599757195,41670.611056855079,43165.666948088357,41997.977730371327,36265.672568464899,38971.215338993054,34633.530587862973,28022.976520893808,40020.001567252984,45718.803724698824,41848.690822760189,42166.229899233942,46429.317319898182,49500.452313170535,51205.345064155881,49736.875772281142,42875.632825512359,45985.28461468649,40824.326053526376,32975.455121571569,47069.594283530023,53650.816311503142,49049.280319255755,49353.022062578799,54016.378252112663,57264.062696882516,59322.705599987268,57724.4400687093,49712.183890314882,53270.187058715208,47244.113480402229,38127.052959141241,54385.453617185121,61933.461286369085,56569.706990452614,56891.946605944031,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Сырье и материалы - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1139183.9561462046,null,null,0,0,0,0,0,4.3312500000000007,19.923750000000005,40.800375000000003,111.33787500000003,173.54378250000002,194.78819250000001,282.77555625000002,403.04917125000003,494.04464999999999,581.35646250000002,689.28354990000003,705.16537740000001,861.76376549999986,815.68224787500003,724.22815904999993,1171.7834114249999,1465.2076718317498,1440.17293555575,1557.0073063957498,1812.9476000171246,2037.1776390528748,2285.5723795575,2390.4404226841052,2167.6413342412125,2463.2528466612821,2263.0493091788999,1935.960129115155,2889.2041882006042,3478.7006768986598,3365.4033584558688,3546.6796250911966,4043.3817602379959,4457.2069570853128,4768.3290205959456,4779.4920865469539,4234.1027269476663,4760.570981701434,4347.8071031673262,3634.4322006159655,5323.3743970951164,6204.23148678087,5808.2595059902342,5986.4668454821995,6694.1747780730811,7230.4100835919462,7668.8969359647581,7631.7805279971708,6689.4918319386279,7317.4365701716579,6565.2259623035288,5399.4750944412081,7818.0115353776655,9029.4888571892752,8370.5746877191687,8548.2999633449726,9540.450063166998,10306.104178266485,10781.063553679483,10589.444640557747,9222.6684866149844,10009.130199692187,8950.2865386613739,7308.6107023933891,10527.201396462429,12097.014499506178,11153.719458452901,11405.940019920665,12654.075497387783,13548.255972029005,14102.356658106009,13759.936412104047,11909.770633428685,12830.617728190371,11420.737678982327,9269.2361637338199,13285.404084354792,15201.577479406031,13953.691426901658,14187.742842383996,15646.334399028778,16668.244422742031,17266.266779235342,16799.191092148529,14506.269027385959,15588.486135597221,13853.412235145188,11209.190608357525,16008.000626901194,18287.521489879528,16739.476329104073,16866.491959693576,18571.726927959277,19800.180925268214,20482.138025662352,19894.750308912458,17150.253130204943,18394.113845874595,16329.730421410548,13190.182048628629,18827.837713412009,21460.326524601256,19619.7121277023,19741.208825031517,21606.551300845065,22905.625078753001,23729.08223999491,23089.77602748372,19884.873556125949,21308.074823486084,18897.645392160892,15250.821183656497,21754.181446874045,24773.38451454763,22627.882796181046,22756.778642377609,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Сырье и материалы - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2278367.9122924092,null,null,0,0,0,0,0,8.6624999999999996,39.847500000000011,81.600749999999991,222.67574999999999,347.08756500000004,389.57638500000002,565.55111250000004,806.09834250000006,988.08929999999998,1162.712925,1378.5670998000001,1410.3307548,1723.5275309999997,1631.3644957500001,1448.4563180999999,2343.5668228499999,2930.4153436634997,2880.3458711114999,3114.0146127914995,3625.8952000342492,4074.3552781057497,4571.1447591149999,4780.8808453682095,4335.282668482424,4926.5056933225642,4526.0986183577998,3871.9202582303092,5778.4083764012075,6957.4013537973196,6730.8067169117376,7093.3592501823932,8086.7635204759918,8914.4139141706237,9536.6580411918894,9558.9841730939079,8468.2054538953307,9521.141963402868,8695.6142063346506,7268.8644012319301,10646.748794190231,12408.462973561738,11616.519011980467,11972.933690964399,13388.34955614616,14460.820167183892,15337.793871929516,15263.561055994342,13378.983663877256,14634.873140343316,13130.451924607058,10798.950188882416,15636.023070755331,18058.97771437855,16741.149375438334,17096.599926689945,19080.900126333996,20612.20835653297,21562.127107358967,21178.889281115491,18445.336973229969,20018.26039938437,17900.573077322741,14617.221404786773,21054.402792924855,24194.028999012353,22307.438916905801,22811.880039841333,25308.150994775566,27096.511944058009,28204.713316212019,27519.872824208094,23819.541266857366,25661.235456380742,22841.475357964653,18538.47232746764,26570.808168709587,30403.154958812062,27907.382853803309,28375.485684767988,31292.668798057544,33336.488845484055,34532.533558470677,33598.382184297057,29012.538054771918,31176.972271194441,27706.824470290376,22418.38121671505,32016.001253802395,36575.042979759055,33478.952658208145,33732.983919387152,37143.453855918553,39600.361850536428,40964.276051324705,39789.500617824917,34300.506260409886,36788.227691749191,32659.460842821096,26380.364097257258,37655.675426824018,42920.653049202512,39239.4242554046,39482.417650063027,43213.102601690131,45811.250157506001,47458.164479989806,46179.552054967433,39769.747112251898,42616.149646972168,37795.290784321784,30501.642367312994,43508.362893748097,49546.76902909526,45255.765592362077,45513.557284755218,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Продукт - 3","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,5683035.6570496364,null,null,0,0,0,0,0,23.106562499999999,106.01456250000001,216.67156875000001,592.36655625000003,913.49999999999989,1010.1514499999998,1457.99206875,2112.1149525000001,2621.1666599999999,3084.4961306250002,3599.0165111250003,3854.4660000000003,4665.5617995000002,5466.9825000000001,5466.9825000000001,6510.0919537500004,7540.7587499999991,7540.7587499999991,8020.6978976249984,9210.9401256731235,10491.978798039376,11771.688978787501,12476.183999999999,12476.183999999999,13615.0228858875,14740.277212500001,14740.277212500001,16085.031616499999,17413.745212499998,17413.745212499998,18019.164851467503,19939.935044870268,22286.058855265663,23838.171694007997,24357.089716312497,24357.089716312497,26115.152985596065,27852.24532125,27852.24532125,29305.154399763382,30740.732554875005,30740.732554875005,30740.732554875005,32262.671767628359,35097.290692113827,37222.171051995167,38022.43102952437,38022.43102952437,39479.545897475546,40919.279673562494,40919.279673562494,42337.013058596072,43737.835111004999,43737.835111004999,43737.835111004999,45317.354686809129,48569.086211584989,50800.19534148911,51353.740307230328,51353.740307230328,52794.872237491734,54218.813727233122,54218.813727233122,55674.487084300148,57112.796544463796,57112.796544463796,57112.796544463796,58515.637836593014,61988.134812019118,64513.156299735005,64971.1467000786,64971.1467000786,66153.594300850717,67321.937158870074,67321.937158870074,68565.872034882326,69794.9687215187,69794.9687215187,69794.9687215187,70848.174799526416,74151.715054665881,76684.792246797879,76978.420173875304,76978.420173875304,78230.442991476841,79467.53114326208,79467.53114326208,80431.312650715394,81383.597758477437,81383.597758477437,81383.597758477437,82611.676248652861,85930.923627912896,88317.710376914503,88620.147141804249,88620.147141804249,89789.302612606552,90944.511894890325,90944.511894890325,91967.313855399072,92977.915394907701,92977.915394907701,92977.915394907701,94380.952138216875,97188.554518148725,99340.593096372933,100079.36513266263,100079.36513266263,101092.36558951056,102093.28254190306,102093.28254190306,103244.96758510517,104382.9148345514,104382.9148345514,104382.9148345514,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1704910.6971148902,null,null,0,0,0,0,0,6.9319687499999993,31.804368750000002,65.001470624999996,177.70996687499999,274.04999999999995,303.04543499999994,437.397620625,633.63448574999995,786.34999799999991,925.34883918750006,1079.7049533375,1156.3398,1399.6685398500001,1640.09475,1640.09475,1953.027586125,2262.2276249999995,2262.2276249999995,2406.2093692874996,2763.282037701937,3147.5936394118125,3531.50669363625,3742.8551999999995,3742.8551999999995,4084.5068657662496,4422.0831637500005,4422.0831637500005,4825.5094849499992,5224.1235637499994,5224.1235637499994,5405.749455440251,5981.9805134610806,6685.8176565796985,7151.4515082023991,7307.126914893749,7307.126914893749,7834.5458956788189,8355.6735963749998,8355.6735963749998,8791.5463199290134,9222.2197664625019,9222.2197664625019,9222.2197664625019,9678.8015302885069,10529.187207634148,11166.65131559855,11406.729308857311,11406.729308857311,11843.863769242664,12275.783902068748,12275.783902068748,12701.103917578821,13121.3505333015,13121.3505333015,13121.3505333015,13595.206406042738,14570.725863475496,15240.058602446732,15406.122092169098,15406.122092169098,15838.46167124752,16265.644118169936,16265.644118169936,16702.346125290045,17133.838963339138,17133.838963339138,17133.838963339138,17554.691350977904,18596.440443605734,19353.946889920502,19491.344010023578,19491.344010023578,19846.078290255213,20196.581147661022,20196.581147661022,20569.761610464699,20938.490616455609,20938.490616455609,20938.490616455609,21254.452439857923,22245.514516399762,23005.437674039364,23093.52605216259,23093.52605216259,23469.132897443051,23840.259342978625,23840.259342978625,24129.393795214619,24415.07932754323,24415.07932754323,24415.07932754323,24783.502874595859,25779.277088373867,26495.31311307435,26586.044142541276,26586.044142541276,26936.790783781966,27283.353568467097,27283.353568467097,27590.19415661972,27893.37461847231,27893.37461847231,27893.37461847231,28314.285641465063,29156.566355444618,29802.177928911879,30023.809539798785,30023.809539798785,30327.709676853166,30627.984762570915,30627.984762570915,30973.490275531549,31314.874450365416,31314.874450365416,31314.874450365416,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1872706559.3102047,null,null,0,0,0,0,0,10904.519937500001,36960.448817249999,71282.368583999982,193137.22530975001,300814.72536100005,338068.00319669995,498469.42438334995,723007.06817523995,898640.31819543988,1056248.536545865,1229623.7407853873,1214241.7669267724,1488513.0252500991,1347081.5118042063,1182328.9183146858,2118362.8908605305,2659729.6518469527,2572895.5751501811,2802933.4085102556,3338687.8476789836,3809308.4835158936,4281125.2274800688,4387948.3461835347,3813357.564978078,4395642.7771388441,3885847.465185333,3217768.4161279853,5353744.8601033706,6501752.8818714805,6119506.0265247766,6495736.738592295,7600417.9225626718,8492054.8066021316,9101119.8508843873,8921434.266756963,7490474.5371057447,8530162.6017869599,7494350.9825715534,5976301.5862234896,9832906.9231102914,11556405.060390841,10410049.539196983,10806443.094122417,12476674.560804632,13637134.427223032,14433835.477276571,13973704.74821908,11545796.685543008,12810917.207050953,11100692.829008143,8632745.8672457505,14046084.288845718,16373164.520460304,14546412.477802373,14906362.718448691,17199452.514750257,18857570.250971917,19694388.025999531,18802073.566185176,15395566.474707609,16940785.68821561,14662883.04190015,11281012.95902748,18235741.614640024,21121984.764824465,18617927.7945516,19099733.65604984,21936948.125552796,23873810.045557238,24833356.695208646,23547786.813451372,19144241.341624856,20946243.991860777,18088795.643236153,13853137.054146949,22296797.7784058,25750105.327758282,22608512.468456969,23066643.649772156,26332139.735988811,28554796.875817642,29594358.211366609,28011230.122536361,22740948.115262635,24816095.0714777,21412033.552625865,16356658.514343139,26235023.56228381,30267994.967189975,26481656.717550635,26710973.945949115,30437199.713853687,33073286.219197262,34271619.787874065,32382541.613672368,26246846.174883351,28600807.942351438,24669332.970702708,18809645.344896913,30126483.628381498,34649382.718296289,30278072.452564515,30502330.184027307,34516912.979828298,37343194.182329856,38797408.545163766,36696180.100261644,29709776.376996655,32365303.035582002,27920908.891762033,21290931.104298852,34035853.712391652,39088549.669192255,34126280.794419408,34358985.745450631,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1698546890.7528176,null,null,0,0,0,0,0,9955.9578125000007,33673.812079687501,64897.554763124986,175830.46731468747,273844.09806250001,307720.93920749996,453730.27334906242,658180.59502857807,818134.01208404684,961617.36851490615,1119268.8425508623,1110183.5256576748,1359789.9941370932,1248801.0842626197,1105622.5736268717,1932858.8712095669,2417600.9983120062,2341453.4600517582,2549490.7739510154,3033414.2929964531,3461303.441136492,3890030.956909427,3992377.2580686361,3493792.2233262351,4016891.8363734633,3595150.4786204691,3016536.8744941372,4886893.7241679542,5901628.92167472,5569665.0650009513,5905337.4639928024,6892044.9998025252,7701233.9652049001,8253621.1631707717,8104962.8966547232,6866212.8399814572,7793277.8305710526,6926644.0289495746,5614220.8784335582,8970033.4000219721,10480476.969887873,9487858.4512284677,9830567.6307003349,11296508.649854679,12342866.817085519,13063926.97096967,12675990.084849348,10576255.043023383,11690468.207937483,10234487.007597934,8102644.0461111329,12798614.363500755,14825742.127508717,13245420.207863064,13556938.580895722,15557259.580437006,17034705.603888854,17790634.211059045,17021645.020695746,14074992.14142647,15428785.209015969,13480063.61955642,10558678.058797888,16580010.971011482,19083289.27876636,16916604.602289736,17333395.79705273,19794494.606128085,21507962.795768589,22372486.958308049,21263505.161172975,17459467.412213527,19027591.537266389,16578622.540229924,12927370.080816276,20225347.315297995,23216793.410151072,20504885.56391257,20900340.325279087,23732356.311384983,25694446.282744322,26624249.294240028,25259240.138718978,20712164.489034187,22518148.617335595,19601485.202900693,15244459.3953193,23773581.432373792,27258728.714499004,23990610.103867315,24188758.421395577,27418473.639734752,29735837.034864783,30799921.224071011,29170110.113205746,23877566.91314768,25922727.65407965,22552662.627163216,17504219.84532287,27268765.107884154,31174053.909109183,27402700.080359519,27596119.787178084,31074509.231084961,33547772.517545842,34828800.628000066,33022651.148666136,26999544.428294457,29300382.235531315,25487638.518870227,19778654.819249794,30770523.154296998,35132263.811136298,30853288.414203793,31053848.804918844,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,136502468.90450069,null,null,0,0,0,0,0,849.26953125,2620.7613928125006,4944.1964827499996,13362.280723687501,20960.613290249996,23772.121197749999,35292.100944937505,51177.158885446872,63612.728036353161,74734.602602681261,87097.789685137541,80816.231876737555,100276.15359740623,72523.336861638003,54235.028743192757,146185.45635241081,193134.34371714125,184484.67128538486,202709.91186957326,245158.49058556743,279783.88601058605,314655.0640247094,317247.30151243339,251487.79055591556,300894.13507653796,221337.5087485775,143451.40364504227,373101.83285069384,486704.84450728074,442789.88183520501,477380.38091285271,576659.99010482919,643965.30685833376,690592.33888802165,662556.31316950102,493994.06200282648,588699.15284019569,435895.87908415357,255255.90538925398,691440.11677092558,874985.87674859934,739839.64471663954,786580.48901020922,961875.80294270627,1054788.8687280656,1115466.0342442212,1049525.7208705232,761748.14082967397,890173.62684493442,664131.46838202374,369190.18956691143,992140.66640231153,1250429.3511951435,1034310.8355292547,1075504.6009335942,1325878.1390007285,1474653.7281015941,1539001.793591484,1429414.9131416753,1028511.7583187378,1190727.3964745323,901092.37403699243,499423.18745994871,1304912.9505942673,1632737.0678733971,1338860.1537589128,1393399.7892464031,1714794.8944135536,1899602.045319733,1975255.0112160691,1820313.4395579898,1301230.1283001027,1500107.7227750644,1144177.5237984862,638280.21663237829,1622890.1139693134,2017049.3931231275,1645261.9763501622,1698459.3019265272,2066651.480359768,2281597.9444656488,2370233.6292250212,2180598.3043284696,1557516.2835813034,1785501.136062989,1362945.5818829685,761522.27629521536,1917582.6122260052,2385072.9904818079,1938953.308841811,1964833.6921810899,2385791.8228448755,2649864.0449748789,2759580.9864091203,2536129.9880490787,1812980.5027022054,2074581.7493226887,1589979.114692247,893783.21747302264,2220827.0733772973,2746356.203710644,2231414.3031561337,2257354.9486544984,2711257.2396868262,3005228.6390239866,3148044.4556765594,2892800.1572208246,2068393.6846061875,2369137.5800348804,1826044.0460390188,1037696.3717182828,2533402.0866774446,3119834.1803586874,2534706.492061506,2561704.0977216945,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,37657199.652886406,null,null,0,0,0,0,0,99.292593749999995,665.87534475000018,1440.6173381250003,3944.4772713749999,6010.0140082500002,6574.9427914499993,9447.050089350003,13649.314261215,16893.578075040001,19896.565428277499,23257.1085493875,23242.009392359996,28446.877515600005,25757.090679948295,22471.315944621485,39318.563298552785,48994.309817804882,46957.44381303744,50732.722689666552,60115.064096963266,68221.156368815398,76439.206545932306,78323.786602465436,68077.551095927702,77856.805688843335,69359.477816286846,57780.137988806462,93749.303084722429,113419.11568947992,107051.07968862113,113018.89368664034,131712.93265531823,146855.53453889847,156906.34882559214,153915.05693273814,130267.63512146246,148185.61837571178,131811.0745378249,106824.80240067544,171433.40631739434,200942.2137543704,182351.44325187535,189294.97441187274,218290.1080072459,239478.74140944483,254442.47206267974,248188.94249920681,207793.50168995082,230275.37226853496,202074.35302818735,160911.63156770583,255329.25894265226,296993.04175644252,266681.43441005057,273919.53661937639,316314.79531252309,348210.91898146836,364752.02134900237,351013.63234775478,292062.57496240141,321273.08272511209,281727.04830673599,222911.71276964067,350817.69303427625,405958.41818470601,362463.03850295104,372938.0697507062,427658.62501115561,466245.20446891407,485614.72568453103,463968.21272040374,383543.80111122364,418544.73181932571,365995.57920774154,287486.75669829349,448560.34913849167,516262.52448408713,458364.9281942324,467844.02256654541,533131.9442440623,578752.64860766893,599875.28790155461,571391.67948891246,471267.34264714649,512445.31807911291,447602.76784220221,350676.84272862127,543859.51768401766,624193.26220916584,552093.30484151316,557381.83237244585,632934.25127405929,687585.13935760467,712117.57739393413,676301.51241753984,556298.75903346646,603498.53894909751,526691.2288472373,411642.28210101824,636891.44712004298,728972.60547646543,643958.06904886407,648855.44819472986,731146.50905650901,790193.02576003002,820563.46148713829,780728.79437467945,641838.26409601164,695783.22001580871,607226.32685278682,474579.91333077662,731928.47141721332,836451.67769727018,738285.88815411273,743432.84281008551,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,653328136.3311466,null,null,84500,128250,323416.66666666669,284250,455083.33333333337,352145.46875,401023.81770833331,527858.47708333342,484909.41666666669,527597.04374999995,426315.39166666672,765014.28541666665,681055.20723958337,787382.6958333333,691742.08041666681,764775.3743125,978109.16597916675,1065897.2404166667,948522.24041666673,908657.57374999998,1222145.0464583335,1213330.2964583333,1447646.2131250002,1460204.2423541667,1670293.7554636458,1667426.4176895833,1839506.042875,1803726.542875,1678754.7095416668,2409518.3035479165,1797144.13688125,2093787.1368812502,2507291.4934645835,2469496.7434645835,2399421.4934645835,2670068.2900712499,2961597.9035158427,3475596.8102532811,3459153.4052018644,3411918.0718685314,2966524.1552018644,3819997.3042964581,2912628.9709631251,3356882.4709631251,4171186.3488796046,4030418.6822129376,4109114.6822129376,4239214.4322129376,4619250.1925953217,4781914.2392199896,4964374.5936894706,4774823.5936894706,4325017.3436894706,5323105.2128474787,4037896.7961808126,4611044.2961808126,5877735.7185761882,5495748.1352428552,5303027.2185761882,5489087.8852428552,5861829.779411627,6247207.7973142527,6360314.8828738499,6104241.299540516,5508304.8328738492,6697038.5843101013,5080684.1176434355,6023445.3176434357,7079230.5627369247,6814019.3960702568,6362063.8960702568,6783078.8960702568,7142137.3440614417,7593321.0058965106,7696637.5739813708,7363049.9239813704,6641152.9273147043,7965237.8396321759,6052625.0929655097,7110563.5129655097,8325811.4218183719,8000600.9218183719,7485372.4218183719,7960000.4218183719,8311332.5528700659,8795036.9271099381,8854899.5800297856,8489185.2500297874,7644659.9370297864,9165639.1155625433,6975958.8025625441,7900098.989562544,9616971.6552246381,9062794.5718913041,8661283.488557972,9014958.5718913041,9425121.3470121007,9915576.4430037346,9976365.5755111799,9563512.5628445148,8624700.3018778469,10289195.044675533,7865922.5337088667,8879758.5227422006,10496570.123117752,10023270.373117752,9795650.4564510863,10172777.873117752,10653112.682684097,10922698.696387146,11072614.887211002,10598448.638677668,9592215.5016143359,11354930.487700623,8733424.6006372888,9819131.546907289,11602909.152914492,11066483.986247826,10563439.486247826,11115991.486247826,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16666141.542400012,null,null,0,0,0,0,0,58333.333333333343,58333.333333333343,58333.333333333343,58333.333333333343,58333.333333333343,58333.333333333343,58333.333333333343,58333.333333333343,58333.333333333343,58333.333333333343,58333.333333333343,58333.333333333343,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,11904386.815999987,null,null,0,0,0,0,0,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2380877.363200001,null,null,0,0,0,0,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2380877.363200001,null,null,0,0,0,0,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,183629437.50000003,null,null,0,43750.000000000007,147916.66666666669,83750,251250.00000000003,81250.000000000015,120416.66666666667,235000.00000000003,142083.33333333334,182250,65916.666666666672,345666.66666666669,216000,285833.33333333337,152083.33333333334,175750,402083.33333333337,338333.33333333331,286250,203250.00000000003,325000,319833.33333333331,560333.33333333337,472333.33333333331,570500.00000000012,470000,526666.66666666674,501333.33333333331,424916.66666666669,877500.00000000012,445000,645500.00000000012,744166.66666666674,721083.33333333337,678333.33333333337,799083.33333333337,884416.66666666674,1222083.3333333333,1115416.6666666667,1101708.3333333333,770833.33333333337,1160000,605000.00000000012,876416.66666666674,1275833.3333333333,1189833.3333333333,1335000,1356208.3333333333,1505062.5,1457083.3333333333,1515416.6666666667,1394208.3333333333,1119083.3333333333,1622500,837083.33333333337,1186749.9999999998,1970833.3333333333,1679083.3333333333,1580666.6666666667,1635708.3333333333,1770687.5,1894583.3333333333,1929583.3333333333,1766958.3333333333,1402875,2025833.3333333333,1039583.3333333334,1711500,2215000.0000000005,2072583.3333333333,1738333.3333333333,1994583.3333333333,2135250.0000000005,2277916.666666667,2309583.3333333335,2098458.3333333335,1658375,2380416.666666667,1215208.3333333333,1956791.6666666667,2562083.3333333335,2383458.3333333335,2011000,2299833.3333333335,2444000.0000000005,2603333.3333333335,2620833.3333333335,2389083.3333333335,1874500,2701666.666666667,1368333.3333333333,1930500,3013750.0000000005,2617708.3333333335,2392666.666666667,2549208.3333333335,2718312.5000000005,2891250.0000000005,2908750.0000000005,2646708.3333333335,2074875,2986250.0000000005,1511041.6666666667,2127666.666666667,3049166.666666667,2761083.3333333335,2720333.3333333335,2891083.3333333335,3111750.0000000005,3132500.0000000005,3176666.666666667,2875083.3333333335,2262416.666666667,3240000.0000000005,1644583.3333333333,2304708.3333333335,3314583.3333333335,2987958.3333333335,2682000.0000000005,3017958.3333333335,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,174955270.83333334,null,null,0,0,0,0,0,4166.666666666667,9166.6666666666679,14583.333333333334,45833.333333333336,43500,51333.333333333336,80250,99750,119166.66666666667,135000,158250,134166.66666666669,220000,117916.66666666667,184916.66666666669,306666.66666666669,301500,292000,354000,402166.66666666669,451666.66666666669,508333.33333333337,483000,406583.33333333337,609166.66666666674,326666.66666666669,477166.66666666669,725833.33333333337,702750,660000,780750,866083.33333333337,953750,997083.33333333337,933375,752500,1141666.6666666667,586666.66666666674,858083.33333333337,1257500,1171500,1066666.6666666667,1237875,1336729.1666666667,1438750,1497083.3333333335,1375875,1100750,1604166.6666666667,818750,1168416.6666666665,1702500,1560750,1412333.3333333335,1617375,1752354.1666666667,1876250,1911250,1748625,1384541.6666666667,2007500,1021250,1443166.6666666667,2096666.6666666667,1904250,1720000,1976250,2116916.666666667,2259583.3333333335,2291250,2080125,1640041.6666666667,2362083.3333333335,1196875,1688458.3333333335,2443750,2215125,1992666.6666666667,2281500,2425666.666666667,2585000,2602500,2370750,1856166.6666666667,2683333.3333333335,1350000,1912166.6666666667,2745416.666666667,2499375,2224333.3333333335,2530875,2699979.166666667,2872916.666666667,2890416.666666667,2628375,2056541.6666666667,2967916.666666667,1492708.3333333335,2109333.3333333335,3030833.3333333335,2742750,2452000,2772750,2943416.666666667,3114166.666666667,3158333.3333333335,2856750,2244083.3333333335,3221666.666666667,1626250,2286375,3296250,2969625,2663666.666666667,2999625,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6583333.333333334,null,null,0,41666.666666666672,141666.66666666669,75000,241666.66666666669,66666.666666666672,100000,208333.33333333334,83333.333333333343,125000,0,250000,100000,150000,0,0,250000,100000,150000,0,0,0,250000,100000,150000,0,0,0,0,250000,100000,150000,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2090833.3333333298,null,null,0,2083.3333333333335,6250,8750,9583.3333333333339,10416.666666666668,11250.000000000002,12083.333333333334,12916.666666666668,13750,14583.333333333334,15416.666666666668,16250,16666.666666666668,17083.333333333336,17500,17916.666666666668,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,26857151.261600446,null,null,84500,84500,175500,175500,178833.33333333334,182166.66666666666,185500,188833.33333333334,192166.66666666666,192166.66666666666,192166.66666666666,192166.66666666666,194701.66666666666,194701.66666666666,197431.66666666666,197431.66666666666,197765,198098.33333333334,198431.66666666666,198765,199098.33333333334,199098.33333333334,199098.33333333334,199098.33333333334,201709.38333333333,201709.38333333333,204521.28333333335,204521.28333333335,204887.95,205254.61666666667,205621.28333333335,205987.95,206354.6166666667,206354.6166666667,206354.6166666667,206354.6166666667,209043.99816666666,209043.99816666666,211940.2551666667,211940.2551666667,212343.58850000001,212746.92183333336,213150.2551666667,213553.58850000001,213956.92183333336,213956.92183333336,213956.92183333336,213956.92183333336,216726.98477833334,216726.98477833334,219710.12948833333,219710.12948833333,220153.79615499999,220597.46282166668,221041.12948833333,221484.79615499999,221928.46282166668,221928.46282166668,221928.46282166668,221928.46282166668,224781.62765501667,224781.62765501667,227854.26670631664,227854.26670631664,228342.30003964997,228830.3333729833,229318.36670631662,229806.40003964998,230294.4333729833,230294.4333729833,230294.4333729833,230294.4333729833,233233.19315133381,233233.19315133381,236398.01137417284,236398.01137417284,236934.84804083951,237471.68470750618,238008.52137417285,238545.35804083952,239082.19470750619,239082.19470750619,239082.19470750619,239082.19470750619,242109.11727920722,242109.11727920722,245368.8800487314,245368.8800487314,245959.40038206472,246549.92071539807,247140.44104873139,247730.96138206474,248321.48171539805,248321.48171539805,248321.48171539805,248321.48171539805,251439.21196425008,251439.21196425008,254796.76761685993,254796.76761685993,255446.33998352662,256095.91235019328,256745.48471685994,257395.0570835266,258044.62945019326,258044.62945019326,258044.62945019326,258044.62945019326,261255.89160651091,261255.89160651091,264714.17392869911,264714.17392869911,265428.70353203244,266143.23313536576,266857.76273869909,267572.29234203242,268286.82194536575,268286.82194536575,268286.82194536575,268286.82194536575,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18388816.238846503,null,null,65000,65000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,136950,136950,139050,139050,139050,139050,139050,139050,139050,139050,139050,139050,141058.5,141058.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,145290.255,145290.255,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,149648.96265,149648.96265,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,154138.4315295,154138.4315295,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,158762.58447538497,158762.58447538497,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,163525.46200964655,163525.46200964655,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,168431.22586993594,168431.22586993594,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,173484.162646034,173484.162646034,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5516644.8716539526,null,null,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,50529.367760980778,50529.367760980778,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,52045.248793810199,52045.248793810199,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2951690.1510999985,null,null,0,0,0,0,3333.3333333333335,6666.666666666667,10000,13333.333333333334,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,17000,17333.333333333336,17666.666666666668,18000,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18700,19066.666666666668,19433.333333333336,19800,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20570.000000000007,20973.333333333339,21376.666666666675,21780.000000000007,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22627.000000000007,23070.666666666675,23514.333333333339,23958.000000000007,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24889.700000000008,25377.733333333341,25865.766666666674,26353.80000000001,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,27378.670000000016,27915.506666666679,28452.343333333345,28989.180000000015,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,30116.537000000015,30707.057333333356,31297.57766666669,31888.098000000024,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,33128.190700000028,33777.763066666696,34427.335433333355,35076.907800000023,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,36441.009770000019,37155.539373333355,37870.068976666691,38584.59858000002,39299.128183333363,39299.128183333363,39299.128183333363,39299.128183333363,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,112176198.04166667,null,null,0,0,0,0,0,1779.1666666666667,3980.5208333333339,6960.4791666666661,22713.333333333336,23461.5,28572,48309.5625,61645.104166666672,73585.416666666672,85333.125,99870.375,86537.5,141445,75820,118622,196860.83333333331,193212.75,187028.66666666669,226445.25,257175.29166666669,288530.83333333337,324841.66666666669,308395.5,259473.66666666669,388496.66666666663,208255.83333333334,304032.16666666669,462346.66666666663,447635.25,420310,496905.75,551125.875,606608.33333333337,634115,593388,478465.75,725933.33333333337,373161.66666666669,545595.16666666663,799811.66666666674,745044,678573.33333333337,787464.75,850583.29166666674,915740.83333333337,953336.66666666663,876354,701229.08333333337,1022145.8333333334,521910.41666666669,744947.58333333337,1085885.8333333333,995648.25,901344,1032363,1119409.5416666667,1198715.8333333333,1221675.8333333335,1117859.25,885518.08333333326,1284145,653552.5,923909,1342830,1220035.5,1102330,1267095,1357470.0416666665,1449320,1469710,1334805.75,1052455.25,1516272.5,768331.25,1084149.5,1569175,1422589.5,1279819.3333333335,1465614,1558553.375,1660972.5,1672452.5,1523558.25,1193025.75,1724712.5,867775,1229158,1764864.1666666667,1606728.75,1430259.3333333335,1627392.75,1736590.5,1847737.5,1859217.5,1690490.25,1322861.75,1908907.5,960193.75,1356755.1666666667,1949701.6666666667,1764485.25,1577615.3333333335,1783992.75,1894009.4583333335,2003889.1666666667,2032575,1838493,1444212,2073355,1046551.25,1471418.6666666667,2121131.6666666665,1911331.5,1714245.3333333333,1930839,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,37445076.375,null,null,0,0,0,0,0,612.5,1311.7708333333335,2314.2291666666665,7513.3333333333339,7801.5,9492,16108.3125,20518.020833333336,24543.75,28403.958333333336,33292.875000000007,28787.5,47145,25270,39592,65677.5,64527.750000000007,62482,75710.25,86001.125000000015,96547.5,108675,103225.5,86877,130130,69772.5,101895.5,154980,150050.25,140910,166650.75,184853.375,203525,212765,199143,160560.75,243600,125195,183088.5,268345,249984.00000000006,227640,264174.75,285301.625,307107.5,319620,293769,235040.75000000003,342562.5,174868.75,249569.25,363702.5,333443.25000000006,301784.00000000006,345618.00000000006,374577.875,401082.5,408642.5,373889.25,296094.75,429345,218452.5,308749,448630,407515.5,368130,423045,453180.87500000006,483770,490560,445425.75000000006,351195.25,505872.5,256331.25,361644.5,523425,474484.50000000006,426846.00000000006,488753.99999999994,519680.87500000006,553822.5,557602.5,507953.25000000006,397720.75,574962.5,289275,409738,588297.5,535578.75,476686.00000000006,542382.75,578683.00000000012,615737.5,619517.5,563330.25000000012,440791.75,636107.5,319943.75,452098.50000000006,649635,587900.25000000012,525602,594357.75,630968.625,667572.5,677075,612423,481082.00000000006,690655,348626.25,490147.00000000006,706615,636646.50000000012,571032,643104,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,48382216.25,null,null,0,0,0,0,0,875,1618.75,2948.75,9400,9944.9999999999982,12060,20733.75,26243.75,31625,36337.5,42817.499999999993,36750,60600,32475,51135,84700,83520,80960,98370,111815,125800,141500,134640,113435,170150,91299.999999999985,133490,203150.00000000003,196695,184800,218835,242820,267625,279825,262102.5,211260,320500,164600,240905,352850,328770,299200,347242.5,374798.75,403225,419225,385132.5,308035,448750,228875,326515,475450,435735,394020,451102.5,488086.25,522475,531775,486427.5,384842.49999999994,557850,283575,400469.99999999994,581400,527715,476400,546975,585770,624975,633675,574897.5,453232.5,652425,330562.5,466147.5,674625,611347.5,549880,629370,668895,712800,717450,653535,511560,739500,372000,526890,756425,688612.5,612580,696982.50000000012,743208.74999999988,790875,795524.99999999988,723532.5,566002.5,816975.00000000012,410812.5,580580,834050,754695,674560,762795.00000000012,809590,856550,868500,785564.99999999988,617085,885900,447225,628722.5,906575,816457.5,732460,824557.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,26348905.416666668,null,null,0,0,0,0,0,291.66666666666669,1050.0000000000002,1697.4999999999998,5799.9999999999991,5715.0000000000009,7020,11467.500000000002,14883.333333333334,17416.666666666668,20591.666666666668,23760,21000,33700,18074.999999999996,27895,46483.333333333328,45165,43586.666666666672,52364.999999999993,59359.166666666672,66183.333333333343,74666.666666666672,70530,59161.666666666672,88216.666666666657,47183.333333333343,68646.666666666672,104216.66666666666,100889.99999999999,94600,111420,123452.49999999999,135458.33333333334,141525,132142.5,106644.99999999999,161833.33333333334,83366.666666666672,121601.66666666664,178616.66666666669,166290,151733.33333333334,176047.50000000003,190482.91666666669,205408.33333333334,214491.66666666666,197452.49999999997,158153.33333333334,230833.33333333334,118166.66666666667,168863.33333333334,246733.33333333334,226470,205540,235642.5,256745.41666666669,275158.33333333331,281258.33333333337,257542.5,204580.83333333331,296949.99999999994,151525,214689.99999999997,312800,284805,257800,297074.99999999994,318519.16666666663,340574.99999999994,345475,314482.5,248027.5,357975,181437.5,256357.5,371125,336757.5,303093.33333333337,347489.99999999994,369977.49999999994,394350,397399.99999999994,362070,283745,410250,206500,292529.99999999994,420141.66666666669,382537.5,340993.33333333337,388027.5,414698.75,441125,444175,403627.5,316067.5,455825,229437.5,324076.66666666669,466016.66666666669,421890,377453.33333333337,426840,453450.83333333337,479766.66666666669,487000,440505,346045,496800,250699.99999999997,352549.16666666669,507941.66666666657,458227.5,410753.33333333326,463177.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,313999207.98547941,null,null,0,0,0,25000,25000,28616.302083333332,32793.296875,38731.331250000003,69612.75,71385.543749999983,81326.725000000006,120538.05624999999,150375.10307291668,174928.94583333333,198560.62208333338,233389.99931249997,233389.99931249997,318020.57375000004,318020.57375000004,318020.57375000004,431185.8797916667,431185.8797916667,431185.8797916667,492327.32568749995,570909.08046364575,637186.20102291659,713476.42620833335,719476.42620833335,719476.42620833335,854267.02021458326,854267.02021458326,854267.02021458326,1010423.5434645836,1010423.5434645836,1010423.5434645836,1083724.5900712498,1233011.3636825094,1353861.1454199478,1413681.4833685311,1420881.4833685311,1420881.4833685311,1620517.0491297916,1620517.0491297916,1620517.0491297916,1780784.4270462708,1780784.4270462708,1780784.4270462708,1780784.4270462708,1946077.4161503215,2091563.0877749901,2175111.1308678039,2183751.1308678039,2183751.1308678039,2336901.916692479,2336901.916692479,2336901.916692479,2478128.0890878551,2478128.0890878551,2478128.0890878551,2478128.0890878551,2625991.1100899442,2808167.0029925695,2860241.4495008667,2870609.4495008667,2870609.4495008667,3013077.9176037852,3013077.9176037852,3013077.9176037852,3145954.1293639406,3145954.1293639406,3145954.1293639406,3145954.1293639406,3271032.1092434414,3487699.1460785093,3535794.2292738641,3548235.8292738642,3548235.8292738642,3656894.5882580034,3656894.5882580034,3656894.5882580034,3781288.4937775326,3781288.4937775326,3781288.4937775326,3781288.4937775326,3892487.6605908582,4114439.5764973969,4142062.4666477218,4156992.3866477218,4156992.3866477218,4283691.1481804792,4283691.1481804792,4283691.1481804792,4381017.1268425733,4381017.1268425733,4381017.1268425733,4381017.1268425733,4509760.2550478503,4716130.8510394841,4744582.4278943203,4762498.3318943204,4762498.3318943204,4887118.9763253396,4887118.9763253396,4887118.9763253396,4988834.5043342263,4988834.5043342263,4988834.5043342263,4988834.5043342263,5135274.6767442534,5274230.9821139686,5347836.3906156365,5369335.4754156368,5369335.4754156368,5474445.0673652561,5474445.0673652561,5474445.0673652561,5597920.1437691264,5597920.1437691264,5597920.1437691264,5597920.1437691264,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,235845066.82944581,null,null,0,0,0,0,0,2781.7708333333335,5994.84375,10562.5625,34317.5,35681.187499999993,43328.25,73490.8125,96442.386979166666,115329.95833333333,133508.17083333337,156453.84562499999,156453.84562499999,221554.28750000003,221554.28750000003,221554.28750000003,308604.5229166667,308604.5229166667,308604.5229166667,355636.40437499998,416083.90804895828,467066.30847916659,525751.0970833333,525751.0970833333,525751.0970833333,629436.16939583328,629436.16939583328,629436.16939583328,749556.57189583348,749556.57189583348,749556.57189583348,805941.99236249982,920777.97206346877,1013739.3426307291,1059754.9872065624,1059754.9872065624,1059754.9872065624,1213320.8070229166,1213320.8070229166,1213320.8070229166,1336603.4054202083,1336603.4054202083,1336603.4054202083,1336603.4054202083,1463751.8585771704,1575663.9136730693,1639931.6391290801,1639931.6391290801,1639931.6391290801,1757739.9359172916,1757739.9359172916,1757739.9359172916,1866375.453144504,1866375.453144504,1866375.453144504,1866375.453144504,1980116.2385307264,2120251.540763515,2160308.8073083591,2160308.8073083591,2160308.8073083591,2269899.9366182964,2269899.9366182964,2269899.9366182964,2372112.4072030312,2372112.4072030312,2372112.4072030312,2372112.4072030312,2468326.2378795701,2634993.189291161,2671989.4071337418,2671989.4071337418,2671989.4071337418,2755573.0678907717,2755573.0678907717,2755573.0678907717,2851260.6875211787,2851260.6875211787,2851260.6875211787,2851260.6875211787,2936798.5081468141,3107530.7511518439,3128779.1281905551,3128779.1281905551,3128779.1281905551,3226239.713984984,3226239.713984984,3226239.713984984,3301105.8514173646,3301105.8514173646,3301105.8514173646,3301105.8514173646,3400139.0269598849,3558885.6392611419,3580771.4676110158,3580771.4676110158,3580771.4676110158,3676633.5017887233,3676633.5017887233,3676633.5017887233,3754876.2156417128,3754876.2156417128,3754876.2156417128,3754876.2156417128,3867522.5021109646,3974411.9677799763,4031031.5127812591,4031031.5127812591,4031031.5127812591,4111885.0450501973,4111885.0450501973,4111885.0450501973,4206865.8730531745,4206865.8730531745,4206865.8730531745,4206865.8730531745,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,70753520.048833728,null,null,0,0,0,0,0,834.53125,1798.453125,3168.7687499999997,10295.25,10704.356249999997,12998.475,22047.243749999998,28932.716093749998,34598.987499999996,40052.451250000006,46936.153687499995,46936.153687499995,66466.286250000005,66466.286250000005,66466.286250000005,92581.356875000012,92581.356875000012,92581.356875000012,106690.9213125,124825.17241468748,140119.89254374997,157725.32912499999,157725.32912499999,157725.32912499999,188830.85081874998,188830.85081874998,188830.85081874998,224866.97156875004,224866.97156875004,224866.97156875004,241782.59770874993,276233.39161904063,304121.80278921872,317926.49616196874,317926.49616196874,317926.49616196874,363996.242106875,363996.242106875,363996.242106875,400981.02162606252,400981.02162606252,400981.02162606252,400981.02162606252,439125.55757315113,472699.1741019208,491979.491738724,491979.491738724,491979.491738724,527321.98077518749,527321.98077518749,527321.98077518749,559912.6359433512,559912.6359433512,559912.6359433512,559912.6359433512,594034.87155921792,636075.46222905454,648092.64219250774,648092.64219250774,648092.64219250774,680969.98098548886,680969.98098548886,680969.98098548886,711633.72216090932,711633.72216090932,711633.72216090932,711633.72216090932,740497.87136387103,790497.95678734826,801596.82214012253,801596.82214012253,801596.82214012253,826671.92036723148,826671.92036723148,826671.92036723148,855378.20625635365,855378.20625635365,855378.20625635365,855378.20625635365,881039.55244404415,932259.22534555313,938633.73845716647,938633.73845716647,938633.73845716647,967871.91419549519,967871.91419549519,967871.91419549519,990331.7554252093,990331.7554252093,990331.7554252093,990331.7554252093,1020041.7080879654,1067665.6917783425,1074231.4402833048,1074231.4402833048,1074231.4402833048,1102990.0505366169,1102990.0505366169,1102990.0505366169,1126462.8646925138,1126462.8646925138,1126462.8646925138,1126462.8646925138,1160256.7506332893,1192323.5903339928,1209309.4538343777,1209309.4538343777,1209309.4538343777,1233565.5135150591,1233565.5135150591,1233565.5135150591,1262059.7619159522,1262059.7619159522,1262059.7619159522,1262059.7619159522,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7400621.107199993,null,null,0,0,0,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1219378422.9790585,null,null,-84500,-128250,-323416.66666666669,-284250,-455083.33333333337,-341240.94881249999,-364063.36889108334,-456576.10849933344,-291772.19135691662,-226782.31838899996,-88247.388469966827,-266544.8610333167,41951.86093565647,111257.62236210657,364506.4561291982,464848.36647288734,236132.60094760568,422615.78483343264,398559.27138753957,273671.34456468583,896217.84440219728,1446399.3553886195,1125249.3620251808,1342729.1661560889,1668394.0922153378,2141882.0658263103,2441619.184605069,2584221.8033085344,2134602.8554364117,1986124.4735909272,2088703.3283040831,1123981.2792467354,2846453.3666387862,4032256.138406897,3720084.5330601931,3825668.448521045,4638820.01904683,5016457.9963488514,5641966.4456825228,5509516.1948884316,4523950.3819038793,4710165.2974905018,4581722.0116084274,2619419.1152603645,5661720.5742306877,7525986.3781779036,6300934.8569840454,6567228.6619094796,7857424.3682093099,8855220.1880030427,9469460.8835870996,9198881.1545296106,7220779.3418535367,7487811.9942034744,7062796.0328273308,4021701.5710649379,8168348.5702695306,10877416.385217449,9243385.2592261843,9417274.8332058378,11337622.73533863,12610362.453657664,13334073.143125679,12697832.26664466,9887261.6418337598,10243747.10390551,9582198.9242567159,5257567.6413840447,11156511.051903099,14307965.368754206,12255863.898481343,12316654.759979581,14794810.781491354,16280489.039660729,17136719.121227279,16184736.889470004,12503088.41431015,12981006.152228601,12036170.550270641,6742573.5411814395,13970986.356587429,17749504.405939911,15123140.046638597,15106643.227953784,18020807.183118746,19759759.9487077,20739458.631336823,19522044.872506574,15096288.178232849,15650455.955915157,14436074.750063322,8456559.5247805938,16618051.90705917,21205200.395298671,17820373.228992663,17696015.374057807,21012078.366841584,23157709.776193529,24295254.212362885,22819029.050827853,17622145.873005502,18311612.897675909,16803410.436993837,9929886.8221547119,19629913.505263746,24626112.345178537,20482421.996113427,20329552.310909554,23863800.297144201,26420495.485942706,27724793.657952759,26097731.461583972,20117560.875382319,21010372.54788138,19187484.291124746,11471799.557391562,22432944.559477162,28022065.682944428,23562841.308171585,23242994.259202801,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,337920859.92337102,null,null,2102833.3333333335,1302833.3333333333,1394500,1402833.3333333333,1402833.3333333333,1415794.583703611,1417808.9884793947,1420684.8737367718,1461997.7204316796,1431449.0383516154,1440146.9075463808,1488990.2408937379,1522907.9078192641,1522411.3242153677,1535091.0800451515,1547171.6855882024,1509302.8137316313,1630583.7467245704,1527587.5326881949,1525665.9700650994,1695745.8342062943,1568305.3001425562,1561141.754118263,1658229.4097037052,1720019.3505659634,1729099.014462562,1766528.1860488898,1670957.3651251798,1664493.6790269725,1857735.714499278,1690290.8994181822,1682522.0774703491,1932711.2424794768,1751915.2542338108,1744167.4039107477,1876585.546302513,1998249.761594364,2014361.0693001868,1971156.8442094517,1888206.2819922869,1872015.1002432164,2151706.4236733038,1908498.0062364673,1890842.5988286936,2182218.2063632556,1993449.8165352528,1980600.626230787,2019735.8283326621,2270639.5052733002,2308129.8912018873,2276534.1288939794,2158266.8268753127,2130721.7631246014,2353515.5177810518,2173213.9197784532,2144499.5028147059,2441834.0010979855,2285992.8061865442,2265431.3584085531,2315906.8929574699,2542730.5437172269,2679928.4068840202,2571377.1050374573,2486626.0730045931,2447929.0644598305,2663387.2328398908,2505897.8650031388,2466529.1998455501,2792201.3063795241,2653644.979448908,2625407.8840309675,2698796.4862184846,2891099.9594570221,3128583.7677971646,2992491.9323314568,2906742.8231291673,2856602.1846175082,3042063.9956931463,2937763.6145585701,2888367.6663993783,3251482.6101501174,3130796.8957907725,3095292.1500240178,3199908.429283075,3350712.4659783626,3674272.34760998,3517494.2134633372,3456075.6715571797,3395935.8807871114,3635967.7657223176,3516323.863237787,3457215.893553609,3845674.8762633917,3768477.3477812284,3725575.5313183265,3873642.7026823196,4013473.027363196,4382577.3743178677,4265371.0559701091,4201279.4375527455,4131097.4124243045,4430349.3648378644,4309827.7917860895,4241124.5187707972,4702999.2826963011,4642841.4617410377,4593181.8515346553,4808686.7049863841,4936876.4334778618,5275106.3172420831,5357494.4860595698,5233211.7311127689,5153077.1141299494,5524113.4196558902,5418449.6489294181,5340467.2374377986,5920029.9052858949,5865077.7472375482,5808553.1183811892,6122970.2873812579,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,128624725.87470151,null,null,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,27513310.347529761,null,null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,24761979.312776785,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,16507986.208517851,null,null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,17883651.725894351,null,null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,19259317.243270878,null,null,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,8941825.8629471753,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13756655.173764881,null,null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,38587417.762410462,null,null,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,25785416.562219765,null,null,874833.33333333337,74833.333333333328,74833.333333333328,74833.333333333328,74833.333333333328,79299.680902777778,80111.675555555543,82503.589434027774,112912.6282048611,79911.980618055561,88060.254951388895,124510.18889583334,116502.22604671877,113503.36071588541,112423.70794947914,120875.92562739583,82874.209143020838,187994.4818239584,84637.604037500001,84637.604037500001,229510.2862978125,93422.029922604153,87174.43804760417,166255.19697197923,180229.16670014217,182621.56308953589,196622.44820876577,97376.941038843754,97376.941038843754,264745.30247434683,100171.71718919062,100171.71718919062,304736.41435526253,107193.89251336872,103647.82988836875,209402.97394154366,274047.70166276209,277535.73236432578,201403.82328051064,117322.73228705344,117322.73228705344,356947.78697467112,121306.22685299147,121306.22685299147,338132.72014629235,124910.72121152692,124910.72121152692,127838.56248194796,313536.44124363142,335043.21862995863,256860.18089426358,139231.50493135079,139231.50493135079,307672.8094580833,142019.46008583708,142019.46008583708,333722.01512779325,145192.42367668005,145192.42367668005,145192.42367668005,297094.57156672981,412513.47042527975,240692.70772363566,160067.91134326925,160067.91134326925,300264.5018754506,162378.5165173476,162378.5165173476,345138.55548531492,165390.61752530478,165390.61752530478,165390.61752530478,273184.35864077427,485603.37577562715,260842.46756166292,181283.99098260174,181283.99098260174,262790.02827573381,182621.73855803255,182621.73855803255,356930.53612814337,185482.64529659777,185482.64529659777,185482.64529659777,242339.13697722065,537642.94789044524,256746.20970851611,201553.86857994329,201553.86857994329,296124.42323098402,203099.76548755463,203099.76548755463,344283.06468674849,205407.61729664833,205407.61729664833,205407.61729664833,239626.09408781384,575689.23377492651,281892.43709427718,222363.06764102619,222363.06764102619,317076.45628994389,223905.19187403968,223905.19187403968,360107.00551612087,226122.83101032284,226122.83101032284,226122.83101032284,236808.76941235061,540288.56535202474,368993.56540866999,243795.1341484705,243795.1341484705,325225.8305369023,245115.88785052847,245115.88785052847,391959.95827500487,247497.60455246177,247497.60455246177,247497.60455246177,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9357952.0464483332,null,null,62000,62000,62000,62000,62000,62000,62000,62000,62000,62000,62000,62000,65100,65100,65100,65100,65100,65100,65100,65100,65100,65100,65100,65100,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,358333.33333333337,null,null,358333.33333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6992273.3425297923,null,null,441666.66666666669,0,0,0,0,4391.0720486111122,5115.3745659722217,7380.76111111111,37152.893142361114,4082.2638888888855,12024.405555555561,47657.356250000004,35334.007825520843,31792.719765624995,30197.854622395815,38001.716484374992,0,103356.87778645841,0,0,142442.43981770833,6247.5918749999782,0,77754.177447916736,86013.844041015604,86930.001730468721,99245.507169921984,0,0,164573.58528515621,0,0,201148.80343359377,3546.0626249999655,0,103989.20721874993,160878.762320801,161634.38164042964,84081.090993457168,0,0,235641.56012167962,0,0,213221.99893476546,0,0,2879.1692323244711,179613.47405300554,197791.41090792455,117628.67596291278,0,0,165653.34937224622,0,0,188529.59145111314,0,0,0,142630.68044402832,253796.61786577065,80624.796380366373,0,0,137885.985358103,0,0,179747.93796001014,0,0,0,98328.191378220421,305646.9565738801,79558.476579061171,0,0,80168.289717701249,0,0,171447.89083154558,0,0,0,47302.880395322289,337006.27343455685,55192.341128572807,0,0,93024.657743429401,0,0,138875.44739010013,0,0,0,24112.713265706814,354311.46652437362,59529.369453250983,0,0,93171.264415904268,0,0,133984.17450579803,0,0,0,0,298557.54816624039,125198.43126019949,0,0,80109.942686373819,0,0,144462.35372254308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7526079.8779313378,null,null,8833.3333333333339,8833.3333333333339,8833.3333333333339,8833.3333333333339,8833.3333333333339,8896.0629340277774,8969.1397135416664,9074.5791579861125,9605.3347743055565,9663.652829861112,9835.4300520833331,10516.249427083334,11546.833438802085,12001.015149739585,12432.413072916668,12975.294736979165,12975.294736979165,14451.821562500003,14451.821562500003,14451.821562500003,16486.713559895834,16575.964872395834,16575.964872395834,17686.7388359375,19799.844978320314,21041.702145898438,22459.495105468755,22459.495105468755,22459.495105468755,24810.546323828126,24810.546323828126,24810.546323828126,27684.100658593758,27734.758696093755,27734.758696093755,29220.318799218749,32979.602772333994,35288.665367197267,36489.823809960944,36489.823809960944,36489.823809960944,39856.131811699226,39856.131811699226,39856.131811699226,42902.160367910161,42902.160367910161,42902.160367910161,42943.291356943366,47656.362696976314,50481.954281375241,52162.363937988273,52162.363937988273,52162.363937988273,54528.840357591791,54528.840357591791,54528.840357591791,57222.120235464856,57222.120235464856,57222.120235464856,57222.120235464856,62120.807396438482,65746.473365949481,66898.256171383298,66898.256171383298,66898.256171383298,68868.05596221333,68868.05596221333,68868.05596221333,71435.883647356328,71435.883647356328,71435.883647356328,71435.883647356328,76412.36627798446,80778.751371897044,81915.301037312194,81915.301037312194,81915.301037312194,83060.562318993645,83060.562318993645,83060.562318993645,85509.817902301438,85509.817902301438,85509.817902301438,85509.817902301438,90461.064231635406,95275.439566414789,96063.901582537277,96063.901582537277,96063.901582537277,97392.825264586252,97392.825264586252,97392.825264586252,99376.760227301973,99376.760227301973,99376.760227301973,99376.760227301973,104690.06557103428,109751.65794995391,110602.07751357181,110602.07751357181,110602.07751357181,111933.09557665615,111933.09557665615,111933.09557665615,113847.15521245329,113847.15521245329,113847.15521245329,113847.15521245329,119539.51297307594,123804.6208040222,125593.16982202507,125593.16982202507,125593.16982202507,126737.59757468756,126737.59757468756,126737.59757468756,128801.34548500959,128801.34548500959,128801.34548500959,128801.34548500959,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1550777.9619769708,null,null,4000,4000,4000,4000,4000,4012.545920138889,4027.1612760416674,4048.2491649305562,4154.4002881944443,4166.0638993055554,4200.4193437499998,4336.5832187500009,4521.384782395834,4609.6258005208338,4693.4402541666668,4798.9144060416666,4798.9144060416666,5085.782475,5085.782475,5085.782475,5481.1329202083334,5498.4731752083335,5498.4731752083335,5714.2806881249999,6060.4776808062497,6294.8592131687492,6562.4459333749992,6562.4459333749992,6562.4459333749992,7006.1708653625001,7006.1708653625001,7006.1708653625001,7548.5102630749989,7558.0711922749988,7558.0711922749988,7838.4479235749986,8416.586569627123,8839.9353566988739,9060.1584770924983,9060.1584770924983,9060.1584770924983,9677.3450412922484,9677.3450412922484,9677.3450412922484,10235.810843616749,10235.810843616749,10235.810843616749,10243.351892680124,10905.216993649519,11408.465940658843,11707.753493362501,11707.753493362501,11707.753493362501,12129.232228245271,12129.232228245271,12129.232228245271,12608.915941215182,12608.915941215182,12608.915941215182,12608.915941215182,13213.626851262963,13840.922318559604,14040.198296885945,14040.198296885945,14040.198296885945,14381.003680134254,14381.003680134254,14381.003680134254,14825.277002948458,14825.277002948458,14825.277002948458,14825.277002948458,15357.871265819367,16091.73811109998,16282.760226539544,16282.760226539544,16282.760226539544,16475.246520288885,16475.246520288885,16475.246520288885,16886.89767554633,16886.89767554633,16886.89767554633,16886.89767554633,17334.966145575469,18121.008684786091,18249.740792718516,18249.740792718516,18249.740792718516,18466.714018280869,18466.714018280869,18466.714018280869,18790.630864658873,18790.630864658873,18790.630864658873,18790.630864658873,19221.077736150859,20023.871785677195,20158.752612532502,20158.752612532502,20158.752612532502,20369.85878246163,20369.85878246163,20369.85878246163,20673.438282947685,20673.438282947685,20673.438282947685,20673.438282947685,21086.907048606652,21744.046991094147,22019.614935777434,22019.614935777434,22019.614935777434,22195.940885172913,22195.940885172913,22195.940885172913,22513.909676784177,22513.909676784177,22513.909676784177,22513.909676784177,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144923299.72403917,null,null,12500,12500,104166.66666666669,112500.00000000001,112500.00000000001,120994.90280083336,122197.31292383918,122681.28430274418,133585.09222681835,136037.05773356001,136586.65259499202,148980.05199790437,154440.68177254533,156942.96349948234,170702.37209567241,174330.7599608067,174463.60458861029,190624.26490061203,190984.92865069484,189063.36602759949,214270.54790848156,222918.27021995204,222002.31607065888,240009.21273172597,250266.23386582136,256953.50137302632,280381.78784012399,284056.47408633603,277592.78798812872,303466.46202493127,300595.23222899158,292826.41028115846,338450.87812421453,355197.41172044206,350995.62402237899,377658.62236096937,395992.39143160207,408615.66843586124,441543.35242894106,442673.88120523363,426482.6994561631,466548.96819863288,458982.11088347592,441326.70347570238,515875.81771696324,540329.42682372592,527480.2365192601,563687.59735071438,589047.10547466855,605030.7140169288,651617.98944471567,650979.363388962,623434.29963825061,677786.7497679682,663138.50113761565,634424.08417386876,740056.02741519245,772744.42395486415,752182.97617687273,802658.51072578959,836538.33483884763,858317.29914709064,921586.76000217197,917460.524349674,878763.51580491173,954025.09365279018,934421.71117414115,895053.04601655272,1037965.1135825592,1079156.7246119534,1050919.6291940128,1124308.2313815299,1166545.0343852488,1191609.8255905383,1280278.8983387942,1274088.2657155662,1223947.6272039071,1327903.4009864132,1303771.3095695383,1254375.3614103466,1443181.5075909749,1493943.6840631755,1458438.9382964205,1563055.217555478,1613461.6455772123,1641717.7162956055,1765836.320330892,1759610.1195533071,1699470.3287832388,1844931.6590674045,1818312.4143263027,1759204.4446421252,2006480.1281527139,2068158.0470606508,2025256.2305977489,2173323.401961742,2234087.8993487349,2267129.106616294,2443719.5849491847,2439157.335985072,2368975.310856631,2573513.874621273,2546163.5659854026,2477460.2929701102,2803133.2432535328,2876959.5968040675,2827299.9865976851,3042804.840049414,3114115.8591210647,3148865.9469456114,3402549.1157064531,3403464.792019851,3323330.1750370325,3612935.784174541,3587381.9561344427,3509399.5446428233,3942118.1420664429,4031628.3377406397,3975103.7088842806,4289520.8778843489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2390613.6901500011,null,null,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,13750,13750,13750,13750,13750,13750,13750,13750,13750,13750,13750,13750,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,13736940.923861476,null,null,0,0,0,0,0,80.784733750000001,265.32312858624999,507.30881803875002,1375.8794467425,2143.5288667799996,2418.3262974959994,3573.3593322854995,5174.5075529393253,6425.6484164078247,7551.1860478361996,8810.7966470699994,8877.2189609717989,10857.132450305997,10427.422658680718,9466.6413471330561,15359.773954240716,19012.589276642644,18554.612201996053,20176.55636586294,23879.416516243949,27223.050269846441,30598.788920061939,31624.166584834627,28392.323535730957,32397.540512465555,30068.763610329061,26184.352636412514,39171.804512107192,46562.593105637599,44461.69925660608,46985.938175484574,54315.846685759221,60627.485187888808,64973.653408970364,64350.11916957084,56254.528295035576,63210.877763266282,58119.770615387417,49292.066911500653,72182.160638826463,82970.518852877329,76545.923700644402,78826.694383736452,89092.282472450039,97084.086743580177,102731.35187657505,100671.51877810838,86898.986902752644,94929.491191123001,85690.794798297939,71333.58631642448,103089.26508294904,117327.4340673712,107046.71017837549,109118.15531328283,122826.37265585674,133715.85480997825,139614.40041526279,135002.98715366318,115654.48288128205,125254.02201636464,112649.20579815446,92964.87321936019,133586.532234621,151098.90027254383,136980.35256357357,139756.84141281559,156476.89294022322,169009.28854286805,175768.33945584021,168942.06379732935,143871.74454149976,154809.07861688759,138638.97762686375,113941.00354726783,163199.4685401303,184066.09596648542,166313.72308310794,168962.79380543993,188092.8753005873,202220.91065978387,209376.05028771373,200800.4523191296,170730.55693409551,183373.74869847027,164055.37899014854,134501.39414805974,192043.01518787496,216272.35257029554,194821.44433884462,196149.18723381424,218042.90346110807,234563.50709488758,242589.17327421645,232310.40608558746,197219.39352136696,211514.60563138546,189042.04433621975,154690.40782857349,220755.40622075196,247991.43532106621,223161.63021787492,224465.43251925323,248136.33660637974,265511.38051865326,274951.67481468344,263700.16428468894,223632.8557932796,239632.82480840562,213975.62723299357,174984.42148718407,249660.60109000251,280247.3870162018,251985.07258802236,253342.22606816635,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1231933.7832885738,null,null,0,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13736940.923861476,null,null,0,0,0,0,0,80.784733750000001,265.32312858624999,507.30881803875002,1375.8794467425,2143.5288667799996,2418.3262974959994,3573.3593322854995,5174.5075529393253,6425.6484164078247,7551.1860478361996,8810.7966470699994,8877.2189609717989,10857.132450305997,10427.422658680718,9466.6413471330561,15359.773954240716,19012.589276642644,18554.612201996053,20176.55636586294,23879.416516243949,27223.050269846441,30598.788920061939,31624.166584834627,28392.323535730957,32397.540512465555,30068.763610329061,26184.352636412514,39171.804512107192,46562.593105637599,44461.69925660608,46985.938175484574,54315.846685759221,60627.485187888808,64973.653408970364,64350.11916957084,56254.528295035576,63210.877763266282,58119.770615387417,49292.066911500653,72182.160638826463,82970.518852877329,76545.923700644402,78826.694383736452,89092.282472450039,97084.086743580177,102731.35187657505,100671.51877810838,86898.986902752644,94929.491191123001,85690.794798297939,71333.58631642448,103089.26508294904,117327.4340673712,107046.71017837549,109118.15531328283,122826.37265585674,133715.85480997825,139614.40041526279,135002.98715366318,115654.48288128205,125254.02201636464,112649.20579815446,92964.87321936019,133586.532234621,151098.90027254383,136980.35256357357,139756.84141281559,156476.89294022322,169009.28854286805,175768.33945584021,168942.06379732935,143871.74454149976,154809.07861688759,138638.97762686375,113941.00354726783,163199.4685401303,184066.09596648542,166313.72308310794,168962.79380543993,188092.8753005873,202220.91065978387,209376.05028771373,200800.4523191296,170730.55693409551,183373.74869847027,164055.37899014854,134501.39414805974,192043.01518787496,216272.35257029554,194821.44433884462,196149.18723381424,218042.90346110807,234563.50709488758,242589.17327421645,232310.40608558746,197219.39352136696,211514.60563138546,189042.04433621975,154690.40782857349,220755.40622075196,247991.43532106621,223161.63021787492,224465.43251925323,248136.33660637974,265511.38051865326,274951.67481468344,263700.16428468894,223632.8557932796,239632.82480840562,213975.62723299357,174984.42148718407,249660.60109000251,280247.3870162018,251985.07258802236,253342.22606816635,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на уборку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,103790675.95556495,null,null,0,0,83333.333333333343,83333.333333333343,83333.333333333343,91666.666666666686,91666.666666666686,91666.666666666686,100833.33333333334,100833.33333333334,100833.33333333334,110916.6666666667,110916.6666666667,110916.6666666667,122008.33333333336,122008.33333333336,122008.33333333336,134209.16666666672,134209.16666666672,134209.16666666672,147630.08333333343,147630.08333333343,147630.08333333343,162393.09166666676,162393.09166666676,162393.09166666676,178632.40083333344,178632.40083333344,178632.40083333344,196495.6409166668,196495.6409166668,196495.6409166668,216145.20500833349,216145.20500833349,216145.20500833349,237759.72550916689,237759.72550916689,237759.72550916689,261535.69806008358,261535.69806008358,261535.69806008358,287689.26786609192,287689.26786609192,287689.26786609192,316458.19465270115,316458.19465270115,316458.19465270115,348104.0141179713,348104.0141179713,348104.0141179713,382914.41552976839,382914.41552976839,382914.41552976839,421205.85708274529,421205.85708274529,421205.85708274529,463326.4427910198,463326.4427910198,463326.4427910198,509659.0870701219,509659.0870701219,509659.0870701219,560624.9957771342,560624.9957771342,560624.9957771342,616687.49535484752,616687.49535484752,616687.49535484752,678356.24489033245,678356.24489033245,678356.24489033245,746191.8693793657,746191.8693793657,746191.8693793657,820811.05631730217,820811.05631730217,820811.05631730217,902892.16194903268,902892.16194903268,902892.16194903268,993181.37814393605,993181.37814393605,993181.37814393605,1092499.5159583297,1092499.5159583297,1092499.5159583297,1201749.4675541627,1201749.4675541627,1201749.4675541627,1321924.4143095789,1321924.4143095789,1321924.4143095789,1454116.8557405372,1454116.8557405372,1454116.8557405372,1599528.541314591,1599528.541314591,1599528.541314591,1759481.3954460502,1759481.3954460502,1759481.3954460502,1935429.5349906553,1935429.5349906553,1935429.5349906553,2128972.488489721,2128972.488489721,2128972.488489721,2341869.7373386933,2341869.7373386933,2341869.7373386933,2576056.7110725627,2576056.7110725627,2576056.7110725627,2833662.382179819,2833662.382179819,2833662.382179819,3117028.6203978015,3117028.6203978015,3117028.6203978015,3428731.4824375818,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10036194.447312737,null,null,0,0,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,9166.6666666666679,9166.6666666666679,9166.6666666666679,10083.333333333336,10083.333333333336,10083.333333333336,11091.66666666667,11091.66666666667,11091.66666666667,12200.833333333338,12200.833333333338,12200.833333333338,13420.916666666672,13420.916666666672,13420.916666666672,14763.00833333334,14763.00833333334,14763.00833333334,16239.309166666679,16239.309166666679,16239.309166666679,17863.240083333345,17863.240083333345,17863.240083333345,19649.564091666682,19649.564091666682,19649.564091666682,21614.520500833347,21614.520500833347,21614.520500833347,23775.972550916689,23775.972550916689,23775.972550916689,26153.569806008356,26153.569806008356,26153.569806008356,28768.92678660919,28768.92678660919,28768.92678660919,31645.81946527012,31645.81946527012,31645.81946527012,34810.401411797131,34810.401411797131,34810.401411797131,38291.441552976845,38291.441552976845,38291.441552976845,42120.585708274528,42120.585708274528,42120.585708274528,46332.64427910198,46332.64427910198,46332.64427910198,50965.908707012197,50965.908707012197,50965.908707012197,56062.499577713417,56062.499577713417,56062.499577713417,61668.749535484763,61668.749535484763,61668.749535484763,67835.624489033245,67835.624489033245,67835.624489033245,74619.186937936582,74619.186937936582,74619.186937936582,82081.105631730228,82081.105631730228,82081.105631730228,90289.21619490326,90289.21619490326,90289.21619490326,99318.137814393602,99318.137814393602,99318.137814393602,109249.95159583297,109249.95159583297,109249.95159583297,120174.94675541627,120174.94675541627,120174.94675541627,132192.4414309579,132192.4414309579,132192.4414309579,145411.6855740537,145411.6855740537,145411.6855740537,159952.85413145908,159952.85413145908,159952.85413145908,175948.13954460502,175948.13954460502,175948.13954460502,193542.95349906551,193542.95349906551,193542.95349906551,212897.24884897209,212897.24884897209,212897.24884897209,234186.97373386935,234186.97373386935,234186.97373386935,257605.67110725626,257605.67110725626,257605.67110725626,283366.23821798188,283366.23821798188,283366.23821798188,311702.86203978019,311702.86203978019,311702.86203978019,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,881457563.05568719,null,null,-2187333.3333333335,-1431083.3333333333,-1717916.6666666667,-1687083.3333333333,-1857916.6666666665,-1757035.5325161112,-1781872.3573704781,-1877260.9822361053,-1753769.9117885963,-1658231.3567406153,-1528394.2960163476,-1755535.1019270546,-1480956.0468836077,-1411153.7018532611,-1170584.6239159531,-1082323.3191153151,-1273170.2127840258,-1207967.961891138,-1129028.2613006553,-1251994.6255004136,-799527.98980409699,-121905.94475393696,-435892.39209308196,-315500.24354761653,-51625.258350625634,412783.0513637485,675090.99855617899,913264.43818335421,470109.17640943918,128388.7590916492,398412.42888590135,-558540.79822361376,913742.12415930908,2280340.8841730859,1975917.1291494453,1949082.9022185318,2640570.2574524656,3002096.9270486645,3670809.6014730707,3621309.9128961451,2651935.281660663,2558458.873817198,2673224.0053719599,728576.51643167064,3479502.3678674325,5532536.5616426505,4320334.2307532579,4547492.8335768171,5586784.8629360087,6547090.2968011554,7192926.7546931207,7040614.3276542984,5090057.5787289347,5134296.4764224216,4889582.1130488776,1877202.0682502314,5726514.5691715442,8591423.5790309049,6977953.9008176308,7101367.9402483683,8794892.1916214041,9930434.046773646,10762696.038088221,10211206.193640068,7439332.5773739293,7580359.8710656203,7076301.0592535771,2791038.4415384941,8364309.7455235757,11654320.389305297,9630456.014450375,9617858.2737610973,11903710.822034333,13151905.271863565,14144227.188895822,13277994.066340838,9646486.2296926416,9938942.1565354541,9098406.9357120693,3854205.8747820631,10719503.746437311,14618707.510149136,12027847.896614578,11906734.798670709,14670094.717140384,16085487.601097718,17221964.417873487,16065969.200949393,11700352.297445737,12014488.190192841,10919750.886825535,4999343.6312269866,12772377.030795779,17436723.047517441,14094797.697674338,13822372.671375487,16998605.339478388,18775132.40187566,20029883.156392775,18617749.613275107,13491048.460581198,13881263.532838047,12493582.645207748,5688762.3033839166,14926914.222567447,19983270.883437499,15889240.14457877,15520865.605923168,18926923.863666341,21145389.168700624,22367299.171893191,20864519.730471201,14964483.76125237,15486259.12822549,13769034.642195329,6131332.319953762,16512914.654191267,22156987.935706884,17754288.189790398,17120023.971821543,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,261337669.82203889,null,null,0,39861.111111111109,74583.333333333343,74583.333333333343,111388.88888888891,228844.51795841212,249982.17047602683,397261.10347329633,425584.07802027842,425640.78879532567,610017.99660117249,645290.28469954745,645639.71472761652,611233.98445704684,832416.74781844916,874987.77949628618,875337.20952435513,875970.19342766039,876319.62345572934,1097785.940692368,1140389.9104466212,1141022.8943499266,1141688.8163296483,1142321.8002329534,1142987.722212675,1364454.0394493137,1407374.5011552195,1408007.4850585249,1408989.8989898991,1409622.8828932045,1410605.2968245787,1411238.2807278838,1633054.0279925915,1675941.5516220811,1676923.9655534553,1677873.4414084132,1678855.8553397874,1679795.879398904,1680759.3897385958,1681652.1548185064,1903326.125145596,1946473.4299516908,1947172.290007829,1948343.7398560273,1949042.5999121652,1950025.0138435394,1950723.8738996775,1951659.0288518455,1952357.8889079837,2173890.0822974546,2216843.4820797769,2217542.3421359146,2218510.4351644991,2219209.2952206372,2219941.0933531914,2220639.9534093295,2221371.7515418837,2222070.6115980218,2222755.15075137,2444287.3441408412,2486990.1281243437,2482550.0992915924,2448592.613278341,2449291.4733344791,2450056.2095434498,2450707.8106203815,2451472.5468293522,2451887.853010254,2452652.5892192242,2453067.895400126,2674649.4959042221,2717319.3418113077,2718034.6709056539,2718719.210059002,2719418.0701151402,2719849.84533425,2720548.7053903877,2720964.0115712895,2721662.8716274272,2722061.708770121,2722760.5688262586,2723142.936930744,2944627.8713410096,2987264.7791716792,2987663.6163143725,2988362.4763705102,2988744.8444749955,2989443.7045311336,2989826.072635619,2990524.9326917571,2990890.8317580339,2991589.6918141721,2991891.8628630349,2992590.7229191726,2992656.5990720056,3214188.7924614768,3256509.2083404944,3257191.5993584241,3257573.9674629094,3258239.889442631,3258622.2575471164,3259288.179526838,3259670.5476313233,3260289.2106318385,3260671.5787363239,3261037.4778026012,3261419.8459070865,3261769.2759351553,3262151.6440396407,3483334.4074010425,3525971.3152317121,3526320.7452597814,3527019.605315919,3527369.0353439879,3528051.426361918,3528353.5974107808,3529019.5193905025,3529085.395543335,3529751.3175230566,3529817.1936758892,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2808333.3333333293,null,null,0,39861.111111111109,74583.333333333343,74583.333333333343,74583.333333333343,74583.333333333343,74583.333333333343,74583.333333333343,74583.333333333343,74583.333333333343,74583.333333333343,74583.333333333343,74583.333333333343,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,34722.222222222226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Оформление юрлица",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,16666.66666666665,null,null,0,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,41666.666666666701,null,null,0,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разработка логотипа и дизайна",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,249999.9999999998,null,null,0,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Заключение контрактов с поставщиками",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,416666.6666666664,null,null,0,0,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Оборудование для РЦ",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1666666.6666666656,null,null,0,0,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Лицензирование",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,416666.66666666674,null,null,0,34722.222222222219,34722.222222222219,34722.222222222219,34722.222222222219,34722.222222222219,34722.222222222219,34722.222222222219,34722.222222222219,34722.222222222219,34722.222222222219,34722.222222222219,34722.222222222219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,254032638.88888893,null,null,0,0,0,0,36805.555555555562,154166.66666666669,175000.00000000003,322222.22222222231,350000.00000000006,350000.00000000006,534027.77777777787,568750,568750,568750,789583.33333333337,831250,831250,831250,831250,1052083.3333333335,1093750.0000000002,1093750.0000000002,1093750.0000000002,1093750.0000000002,1093750.0000000002,1314583.3333333335,1356250.0000000002,1356250.0000000002,1356250.0000000002,1356250.0000000002,1356250.0000000002,1356250.0000000002,1577083.3333333337,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1839583.3333333335,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,2102083.3333333335,2143750,2143750,2143750,2143750,2143750,2143750,2143750,2143750,2143750,2364583.3333333335,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2627083.3333333335,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2889583.3333333335,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,3152083.3333333335,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3414583.3333333335,3456250,3456250,3456250,3456250,3456250,3456250,3456250,3456250,3456250,3456250,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Ремонтные работы (200кв.м.)",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,56573611.111111104,null,null,0,0,0,0,9722.2222222222226,38888.888888888891,38888.888888888891,77777.777777777781,77777.777777777781,77777.777777777781,126388.88888888889,126388.88888888889,126388.88888888889,126388.88888888889,184722.22222222222,184722.22222222222,184722.22222222222,184722.22222222222,184722.22222222222,243055.55555555553,243055.55555555553,243055.55555555553,243055.55555555553,243055.55555555553,243055.55555555553,301388.88888888888,301388.88888888888,301388.88888888888,301388.88888888888,301388.88888888888,301388.88888888888,301388.88888888888,359722.22222222219,359722.22222222219,359722.22222222219,359722.22222222219,359722.22222222219,359722.22222222219,359722.22222222219,359722.22222222219,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,768055.5555555555,768055.5555555555,768055.5555555555,768055.5555555555,768055.5555555555,768055.5555555555,768055.5555555555,768055.5555555555,768055.5555555555,768055.5555555555,768055.5555555555,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Торговое пространство",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,60614583.333333269,null,null,0,0,0,0,10416.666666666668,41666.666666666672,41666.666666666672,83333.333333333343,83333.333333333343,83333.333333333343,135416.66666666669,135416.66666666669,135416.66666666669,135416.66666666669,197916.66666666669,197916.66666666669,197916.66666666669,197916.66666666669,197916.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Подсобные помещения",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,28286805.555555552,null,null,0,0,0,0,4861.1111111111113,19444.444444444445,19444.444444444445,38888.888888888891,38888.888888888891,38888.888888888891,63194.444444444445,63194.444444444445,63194.444444444445,63194.444444444445,92361.111111111109,92361.111111111109,92361.111111111109,92361.111111111109,92361.111111111109,121527.77777777777,121527.77777777777,121527.77777777777,121527.77777777777,121527.77777777777,121527.77777777777,150694.44444444444,150694.44444444444,150694.44444444444,150694.44444444444,150694.44444444444,150694.44444444444,150694.44444444444,179861.11111111109,179861.11111111109,179861.11111111109,179861.11111111109,179861.11111111109,179861.11111111109,179861.11111111109,179861.11111111109,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,384027.77777777775,384027.77777777775,384027.77777777775,384027.77777777775,384027.77777777775,384027.77777777775,384027.77777777775,384027.77777777775,384027.77777777775,384027.77777777775,384027.77777777775,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Торговое оборудование",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,48491666.666666694,null,null,0,0,0,0,8333.3333333333339,33333.333333333336,33333.333333333336,66666.666666666672,66666.666666666672,66666.666666666672,108333.33333333334,108333.33333333334,108333.33333333334,108333.33333333334,158333.33333333334,158333.33333333334,158333.33333333334,158333.33333333334,158333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,258333.33333333334,258333.33333333334,258333.33333333334,258333.33333333334,258333.33333333334,258333.33333333334,258333.33333333334,308333.33333333337,308333.33333333337,308333.33333333337,308333.33333333337,308333.33333333337,308333.33333333337,308333.33333333337,308333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,658333.33333333337,658333.33333333337,658333.33333333337,658333.33333333337,658333.33333333337,658333.33333333337,658333.33333333337,658333.33333333337,658333.33333333337,658333.33333333337,658333.33333333337,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Охранная и пожарная сигнализации",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,20204861.111111108,null,null,0,0,0,0,3472.2222222222226,13888.888888888891,13888.888888888891,27777.777777777781,27777.777777777781,27777.777777777781,45138.888888888898,45138.888888888898,45138.888888888898,45138.888888888898,65972.222222222234,65972.222222222234,65972.222222222234,65972.222222222234,65972.222222222234,86805.555555555562,86805.555555555562,86805.555555555562,86805.555555555562,86805.555555555562,86805.555555555562,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Оргтехника, кассовая техника и ПО",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,15944444.444444451,null,null,0,0,0,0,0,2777.7777777777778,11111.111111111111,11111.111111111111,22222.222222222223,22222.222222222223,22222.222222222223,36111.111111111117,36111.111111111117,36111.111111111117,36111.111111111117,52777.777777777781,52777.777777777781,52777.777777777781,52777.777777777781,52777.777777777781,69444.444444444453,69444.444444444453,69444.444444444453,69444.444444444453,69444.444444444453,69444.444444444453,86111.111111111124,86111.111111111124,86111.111111111124,86111.111111111124,86111.111111111124,86111.111111111124,86111.111111111124,102777.7777777778,102777.7777777778,102777.7777777778,102777.7777777778,102777.7777777778,102777.7777777778,102777.7777777778,102777.7777777778,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,219444.4444444445,219444.4444444445,219444.4444444445,219444.4444444445,219444.4444444445,219444.4444444445,219444.4444444445,219444.4444444445,219444.4444444445,219444.4444444445,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Автомобиль",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,23916666.666666679,null,null,0,0,0,0,0,4166.666666666667,16666.666666666668,16666.666666666668,33333.333333333336,33333.333333333336,33333.333333333336,54166.666666666672,54166.666666666672,54166.666666666672,54166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4496697.5998166921,null,null,0,0,0,0,0,94.517958412098295,398.83714269347536,455.54791774073442,1000.744686945065,1057.4554619923238,1406.8854900612937,1956.9513662141262,2306.3813942830957,2622.8733459357277,2972.3033740046976,3876.6683851750017,4226.0984132439717,4859.0823165492357,5208.5123446182051,5841.4962479234691,6778.7993355101107,7411.7832388153747,8077.7052185369766,8710.6891218422425,9376.6111015638417,10009.595004869107,11263.390044108381,11896.373947413646,12878.78787878788,13511.771782093143,14494.185713467379,15127.169616772644,16109.583548146877,17330.440510969813,18312.854442344047,19262.330297301938,20244.74422867618,21184.768287792867,22148.27862748468,23041.043707395314,23881.680701151403,25362.318840579708,26061.178896717651,27232.628744916081,27931.488801054016,28913.902732428251,29612.762788566186,30547.917740734374,31246.777796872313,31945.637853010256,33232.370968665862,33931.231024803797,34899.324053388322,35598.184109526257,36329.982242080536,37028.842298218478,37760.640430772757,38459.500486910692,39144.039640258918,39842.899696396853,40879.017013232515,41577.87706937045,42342.613278341065,43041.473334479007,43806.209543449615,44457.810620381511,45222.546829352126,45637.853010253762,46402.589219224377,46817.895400126021,47566.16257088846,48569.341811307779,49284.670905653897,49969.210059002115,50668.07011514005,51099.845334249869,51798.705390387811,52214.011571289455,52912.87162742739,53311.708770120873,54010.568826258808,54392.936930744108,55044.538007676005,56014.77917167898,56413.616314372463,57112.476370510383,57494.844474995698,58193.704531133641,58576.072635618941,59274.932691756891,59640.83175803403,60339.691814171965,60641.862863034883,61340.722919172818,61406.599072005491,62105.459128143426,62759.208340493773,63441.599358423548,63823.967462908855,64489.889442630447,64872.257547115747,65538.179526837368,65920.547631322668,66539.210631838214,66921.578736323529,67287.477802600668,67669.845907085983,68019.275935154932,68401.644039640247,68751.074067709225,69721.3152317122,70070.745259781164,70769.605315919092,71119.035343988071,71801.426361917853,72103.597410780756,72769.519390502363,72835.395543335035,73501.317523056641,73567.193675889313,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1873623.9999236215,null,null,0,0,0,0,0,39.382482671707628,166.18214278894808,189.81163239197267,416.97695289377708,440.60644249680161,586.20228752553908,815.39640258921929,960.99224761795654,1092.8638941398865,1238.4597391686241,1615.2784938229174,1760.8743388516546,2024.6176318955149,2170.2134769242521,2433.9567699681124,2824.4997231292127,3088.2430161730731,3365.7105077237402,3629.453800767601,3906.9212923182677,4170.6645853621276,4693.0791850451587,4956.8224780890196,5366.1616161616166,5629.9049092054765,6039.2440472780745,6302.9873403219344,6712.3264783945324,7221.0168795707541,7630.3560176433521,8025.9709572091415,8435.3100952817404,8826.9867865803608,9228.4494281186162,9600.4348780813816,9950.7002921464173,10567.632850241545,10858.824540299021,11346.928643715033,11638.120333772507,12047.459471845104,12338.651161902579,12728.299058639323,13019.490748696797,13310.682438754273,13846.82123694411,14138.012927001582,14541.385022245135,14832.576712302607,15137.49260086689,15428.684290924366,15733.600179488649,16024.791869546123,16310.016516774549,16601.208206832023,17032.923755513548,17324.11544557102,17642.75553264211,17933.947222699586,18252.587309770675,18524.087758492296,18842.727845563386,19015.772087605736,19334.412174676825,19507.456416719175,19819.234404536859,20237.225754711577,20535.279544022458,20820.504191250882,21111.695881308355,21291.602222604113,21582.793912661589,21755.838154703939,22047.029844761415,22213.211987550363,22504.403677607839,22663.723721143378,22935.224169865,23339.491321532911,23505.673464321859,23796.865154379328,23956.185197914874,24247.37688797235,24406.696931507893,24697.888621565369,24850.346565847511,25141.538255904987,25267.442859597864,25558.63454965534,25586.082946668954,25877.27463672643,26149.670141872408,26433.999732676479,26593.319776212025,26870.787267762687,27030.10731129823,27307.574802848903,27466.894846384446,27724.671096599257,27883.991140134804,28036.449084416945,28195.769127952488,28341.364972981224,28500.685016516771,28646.280861545511,29050.548013213418,29196.143858242154,29487.335548299623,29632.931393328363,29917.260984132441,30043.165587825315,30320.633079375984,30348.081476389598,30625.548967940267,30652.997364953881,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,749449.59996944864,null,null,0,0,0,0,0,15.75299306868305,66.472857115579231,75.92465295678906,166.79078115751085,176.24257699872066,234.48091501021557,326.15856103568768,384.39689904718261,437.14555765595463,495.38389566744962,646.11139752916699,704.34973554066187,809.8470527582059,868.08539076970078,973.58270798724493,1129.799889251685,1235.297206469229,1346.284203089496,1451.7815203070402,1562.7685169273072,1668.2658341448514,1877.2316740180634,1982.7289912356075,2146.4646464646466,2251.9619636821913,2415.6976189112297,2521.1949361287734,2684.9305913578128,2888.4067518283023,3052.1424070573412,3210.3883828836574,3374.1240381126968,3530.794714632144,3691.3797712474457,3840.1739512325521,3980.2801168585675,4227.0531400966174,4343.5298161196079,4538.7714574860129,4655.2481335090033,4818.9837887380418,4935.4604647610304,5091.3196234557281,5207.7962994787185,5324.2729755017099,5538.7284947776443,5655.2051708006338,5816.5540088980551,5933.0306849210447,6054.997040346756,6171.4737163697464,6293.4400717954586,6409.916747818449,6524.0066067098205,6640.48328273281,6813.1695022054182,6929.6461782284086,7057.1022130568454,7173.5788890798349,7301.0349239082689,7409.6351033969177,7537.0911382253544,7606.308835042295,7733.7648698707289,7802.9825666876714,7927.693761814744,8094.8903018846295,8214.1118176089803,8328.2016765003536,8444.6783525233423,8516.640889041646,8633.1175650646364,8702.335261881577,8818.8119379045656,8885.2847950201449,9001.7614710431353,9065.4894884573532,9174.0896679460002,9335.7965286131621,9402.2693857287413,9518.7460617517318,9582.4740791659497,9698.9507551889419,9762.6787726031562,9879.1554486261484,9940.138626339005,10056.615302361995,10106.977143839147,10223.453819862138,10234.433178667583,10350.909854690572,10459.868056748963,10573.599893070592,10637.327910484808,10748.314907105076,10812.042924519294,10923.02992113956,10986.757938553777,11089.868438639705,11153.596456053923,11214.579633766778,11278.307651180998,11336.545989192491,11400.274006606709,11458.512344618204,11620.219205285366,11678.457543296861,11794.934219319852,11853.172557331345,11966.904393652974,12017.266235130128,12128.253231750396,12139.232590555843,12250.219587176109,12261.198945981554,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1873623.9999236215,null,null,0,0,0,0,0,39.382482671707628,166.18214278894808,189.81163239197267,416.97695289377708,440.60644249680161,586.20228752553908,815.39640258921929,960.99224761795654,1092.8638941398865,1238.4597391686241,1615.2784938229174,1760.8743388516546,2024.6176318955149,2170.2134769242521,2433.9567699681124,2824.4997231292127,3088.2430161730731,3365.7105077237402,3629.453800767601,3906.9212923182677,4170.6645853621276,4693.0791850451587,4956.8224780890196,5366.1616161616166,5629.9049092054765,6039.2440472780745,6302.9873403219344,6712.3264783945324,7221.0168795707541,7630.3560176433521,8025.9709572091415,8435.3100952817404,8826.9867865803608,9228.4494281186162,9600.4348780813816,9950.7002921464173,10567.632850241545,10858.824540299021,11346.928643715033,11638.120333772507,12047.459471845104,12338.651161902579,12728.299058639323,13019.490748696797,13310.682438754273,13846.82123694411,14138.012927001582,14541.385022245135,14832.576712302607,15137.49260086689,15428.684290924366,15733.600179488649,16024.791869546123,16310.016516774549,16601.208206832023,17032.923755513548,17324.11544557102,17642.75553264211,17933.947222699586,18252.587309770675,18524.087758492296,18842.727845563386,19015.772087605736,19334.412174676825,19507.456416719175,19819.234404536859,20237.225754711577,20535.279544022458,20820.504191250882,21111.695881308355,21291.602222604113,21582.793912661589,21755.838154703939,22047.029844761415,22213.211987550363,22504.403677607839,22663.723721143378,22935.224169865,23339.491321532911,23505.673464321859,23796.865154379328,23956.185197914874,24247.37688797235,24406.696931507893,24697.888621565369,24850.346565847511,25141.538255904987,25267.442859597864,25558.63454965534,25586.082946668954,25877.27463672643,26149.670141872408,26433.999732676479,26593.319776212025,26870.787267762687,27030.10731129823,27307.574802848903,27466.894846384446,27724.671096599257,27883.991140134804,28036.449084416945,28195.769127952488,28341.364972981224,28500.685016516771,28646.280861545511,29050.548013213418,29196.143858242154,29487.335548299623,29632.931393328363,29917.260984132441,30043.165587825315,30320.633079375984,30348.081476389598,30625.548967940267,30652.997364953881,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,15811432.291666662,null,null,1041.6666666666665,2083.333333333333,4069.4444444444439,12118.055555555555,18241.319444444442,26541.666666666664,34451.388888888883,34659.722222222212,44451.388888888891,54243.055555555547,54407.986111111109,53921.874999999985,65560.763888888876,77199.652777777766,77286.458333333328,76592.013888888876,75897.569444444438,87328.124999999985,98758.680555555547,98637.152777777752,97734.374999999985,96831.597222222204,95928.819444444438,107151.04166666666,118373.26388888886,118043.40277777777,116932.29166666666,115821.18055555555,114710.06944444444,113598.9583333333,124612.84722222222,135626.73611111107,135088.54166666663,133769.09722222222,132449.65277777775,131130.20833333331,129810.76388888889,128491.31944444442,139296.875,150102.43055555553,149355.90277777775,147828.12499999997,146300.34722222222,144772.56944444444,143244.79166666666,141717.01388888888,140189.23611111109,150786.45833333331,161383.68055555553,160428.81944444441,158692.70833333328,156956.59722222219,155220.48611111109,153484.37499999997,151748.26388888888,150012.15277777778,148276.04166666666,158664.9305555555,169053.81944444441,167890.62499999997,165946.18055555553,164001.73611111107,162092.01388888885,160182.29166666663,158272.56944444441,156362.84722222219,154453.12499999997,152543.40277777772,162758.6805555555,172973.95833333328,171637.15277777772,169519.09722222216,167401.0416666666,165282.98611111107,163164.9305555555,161046.87499999997,158928.81944444441,156810.76388888885,154692.70833333328,152574.65277777775,162581.59722222216,172588.54166666663,171043.40277777775,168717.01388888888,166390.62499999997,164064.23611111109,161737.84722222222,159411.45833333334,157085.06944444444,154758.68055555556,152432.29166666669,150105.90277777778,147779.51388888891,157578.12500000003,167376.73611111112,165623.26388888893,163088.54166666672,160553.8194444445,158019.09722222228,155484.37500000003,152949.65277777778,150414.93055555559,147880.20833333334,145345.48611111112,142810.76388888891,140276.04166666669,137741.31944444447,147331.59722222222,156921.87500000003,154960.06944444447,152217.01388888891,149473.95833333334,146730.90277777778,143987.84722222225,141244.79166666669,138501.73611111115,135758.68055555556,133015.625,130272.56944444447,127529.51388888891,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,604308460.94198167,null,null,-2188375,-1473027.7777777775,-1796569.4444444445,-1773784.722222222,-1987546.875,-2012421.7171411901,-2066305.9167353937,-2309181.8079316234,-2223805.3786977637,-2138115.2010914967,-2192820.2787286313,-2454747.2616266022,-2192156.5255001131,-2099587.339088086,-2080287.8300677356,-2033903.1125004902,-2224404.9917528252,-2171266.2803187985,-2104106.5653119404,-2448417.7189705591,-2037652.2752507185,-1359760.4363260861,-1673510.0278671738,-1564973.0854472369,-1312986.2444521897,-1069714.3908633431,-849215.79426570795,-610564.2274307264,-1053590.7920249039,-1394833.0821348885,-1136805.7151608989,-2105405.8150626086,-854400.44549994823,470630.23532878235,166543.51081821136,140079.25247678533,831903.63822378963,1193809.7282053158,1850753.3367344756,1789555.3275220823,599253.25373728946,464157.31886550784,579751.3681419082,-1364539.7928688005,1387214.9762886018,3440794.5339102224,2229421.1207424682,2445047.3463916369,3473043.2934724689,4212771.3950592577,4817390.5642800089,4666115.3882961627,2716326.6574533246,2761602.8062017839,2517892.7558067981,-493450.0379368756,3356866.7759629935,6210688.0368773267,4586144.9306218177,4489189.9711075276,6141955.8829415031,7283882.2113709413,8152011.4109209925,7601732.4286389202,4831003.7983860373,4973289.213223014,4470375.3874242231,186607.18575046211,5748898.475748796,9028278.5355718397,6784169.3657683767,6731019.8347275667,9018275.1094620116,10267903.075693451,11261644.188225124,10397097.346006587,6767008.7048578113,7061167.3810752779,6222051.3557513095,979569.51323416457,7834161.5803888291,11722976.031551722,8912176.6224957928,8750753.0056101419,11516040.47582601,12933060.888616096,14071481.726176269,12917114.038084928,8553441.155365672,8869204.5769455284,7776427.7634008341,1857648.0366350375,9632705.654043857,14286554.199598268,10934764.36249122,10442560.615025122,13579007.589471225,15357386.983072791,16614290.091707643,15204025.348832477,10079476.550256304,10471560.422755651,9086031.8892430924,2283127.6066409647,11523431.879942235,16581957.363968231,12490078.979227241,12111764.73276579,15507850.344626702,17507094.691855133,18689110.842772588,17188725.026878081,11290733.253158674,11814902.245659277,10099738.424166743,2464476.9864318706,12848136.45424521,18494886.915163547,14094264.302822895,13462677.264256768,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,111254209.66828738,null,null,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1440382.9966966324,1440382.9966966324,1432158.229342514,1426881.8755824552,1426881.8755824552,1416410.4768468866,1394641.7561429664,1470193.4766708182,1594882.9533397022,1609870.2588944053,1609870.2588944053,1624517.0566784204,1624517.0566784204,1623147.3409182422,1566316.1701977155,1510330.2087378185,1608842.2436908586,1701725.4174230406,1701725.4174230406,1673752.6089712728,1615997.5721413633,1579440.6629984162,1573855.8114179214,1526422.9170988854,1526422.9170988854,1487450.8271319265,1511521.6564430567,1625181.0545597037,1625181.0545597037,1581373.4088379396,1503644.1526884381,1429387.1090680053,1339209.1955065092,1333333.3333333333,1305555.5555555557,1277777.7777777778,1250000,1222222.2222222222,1264454.6465605428,1237634.7517443358,1209856.973966558,1130855.3921675892,1083333.3333333333,1055555.5555555557,1027777.7777777779,1000000.0000000001,972222.22222222236,944444.44444444473,916666.66666666663,888888.88888888899,861111.11111111136,833333.33333333349,805555.55555555562,777777.77777777775,750000,722222.22222222225,694444.44444444438,666666.66666666651,638888.88888888876,611111.11111111101,583333.33333333314,555555.55555555527,527777.77777777752,499999.99999999971,472222.22222222196,444444.44444444421,416666.66666666651,388888.88888888876,361111.11111111112,333333.33333333331,305555.55555555562,277777.77777777787,250000.00000000017,222222.22222222248,194444.44444444455,166666.66666666686,138888.88888888917,111111.11111111124,83333.333333333328,55555.55555555562,27777.777777777912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,493054251.27369428,null,null,-2188375,-1473027.7777777775,-1796569.4444444445,-1773784.722222222,-1987546.875,-2079088.3838078568,-2199639.2500687269,-2709181.8079316234,-2623805.3786977637,-2538115.2010914967,-3259486.9453952983,-3521413.9282932691,-3258823.1921667797,-3166254.0057547521,-3146954.4967344026,-3100569.7791671567,-3291071.6584194917,-3504599.6136521315,-3437439.8986452734,-3781751.0523038921,-3370985.6085840515,-2693093.7696594191,-3006843.3612005068,-2898306.4187805699,-2646319.5777855227,-2403047.7241966762,-2182549.127599041,-1943897.5607640594,-2386924.125358237,-2728166.4154682215,-2470139.0484942328,-3545788.8117592409,-2294783.4421965806,-961527.9940137323,-1260338.3647642434,-1286802.6231056694,-584506.83862309717,-200832.02793765068,380559.86006365716,194672.37418238074,-1010617.0051571149,-1145712.9400288984,-1044765.6885365117,-2989056.8495472204,-235932.36462964118,1874478.3637125064,719090.91200464964,836205.10270077735,1771317.8760494292,2511045.9776362181,3143637.9553087354,3050117.8161548004,1136885.9944549091,1187746.9947838634,991469.83870791271,-2019872.955035761,1869415.9488310665,4699166.3804342709,2960963.8760621138,2864008.9165478237,4560582.4741035625,5780238.058682505,6722624.3018529862,6262523.2331324108,3497670.4650527053,3667733.6576674581,3192597.609646447,-1063392.8142495379,4526676.2535265721,7763823.8890112974,5546534.6140240394,5521162.8607610092,7887419.717294421,9184569.7423601188,10206088.632669568,9369319.568228811,5767008.7048578113,6088945.158853054,5277606.9113068655,62902.846567496657,6945272.6914999411,10861864.92044061,8078843.2891624607,7945197.4500545859,10738262.698048234,12183060.888616096,13349259.503954045,12222669.593640484,7886774.4886990041,8230315.6880566403,7165316.6522897221,1274314.7033017054,9077150.098488301,13758776.421820492,10434764.36249122,9970338.3928029016,13134563.145026781,14940720.316406123,16225401.202818755,14842914.237721365,9746143.2169229724,10166004.867200095,8808254.1114653163,2033127.6066409647,11301209.657720011,16387512.919523787,12323412.312560573,11972875.843876902,15396739.23351559,17423761.358521797,18633555.287217036,17160947.249100305,11290733.253158674,11814902.245659277,10099738.424166743,2464476.9864318706,12848136.45424521,18494886.915163547,14094264.302822895,13462677.264256768,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,98610850.254738867,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,218647.83914016339,2041217.726533914,1873863.913645762,1153401.7409715629,1217789.0317706103,1055521.3822613731,12580.569313499145,1389054.538299989,2172372.984088121,1615768.6578324921,1589039.4900109172,2147652.5396096464,2436612.1777232215,2669851.9007908106,2444533.9187280945,1577354.8977398016,1646063.1376113258,1433063.3304579444,254862.94066033885,1815430.0196976587,2751755.2843641005,2086952.8724982403,1994067.6785605848,2626912.6290053502,2988144.0632812306,3245080.2405637503,2968582.8475442678,1949228.6433845982,2033200.9734400213,1761650.822293058,406625.52132819593,2260241.9315440059,3277502.5839047581,2464682.4625121132,2394575.1687753797,3079347.8467031047,3484752.2717043757,3726711.0574433953,3432189.4498200715,2258146.6506317407,2362980.4491318613,2019947.6848333478,492895.3972863704,2569627.2908490449,3698977.3830327094,2818852.8605645895,2692535.4528513551,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,394443401.01895529,null,null,-2188375,-1473027.7777777775,-1796569.4444444445,-1773784.722222222,-1987546.875,-2079088.3838078568,-2199639.2500687269,-2709181.8079316234,-2623805.3786977637,-2538115.2010914967,-3259486.9453952983,-3521413.9282932691,-3258823.1921667797,-3166254.0057547521,-3146954.4967344026,-3100569.7791671567,-3291071.6584194917,-3504599.6136521315,-3437439.8986452734,-3781751.0523038921,-3370985.6085840515,-2693093.7696594191,-3006843.3612005068,-2898306.4187805699,-2646319.5777855227,-2403047.7241966762,-2182549.127599041,-1943897.5607640594,-2386924.125358237,-2728166.4154682215,-2470139.0484942328,-3545788.8117592409,-2294783.4421965806,-961527.9940137323,-1260338.3647642434,-1286802.6231056694,-584506.83862309717,-200832.02793765068,380559.86006365716,194672.37418238074,-1010617.0051571149,-1145712.9400288984,-1044765.6885365117,-2989056.8495472204,-235932.36462964118,1874478.3637125064,719090.91200464964,836205.10270077735,1771317.8760494292,2511045.9776362181,3143637.9553087354,3050117.8161548004,1136885.9944549091,1187746.9947838634,991469.83870791271,-2019872.955035761,1869415.9488310665,4699166.3804342709,2960963.8760621138,2864008.9165478237,4560582.4741035625,5780238.058682505,6722624.3018529862,6262523.2331324108,3497670.4650527053,3667733.6576674581,3192597.609646447,-1063392.8142495379,4526676.2535265721,7763823.8890112974,5546534.6140240394,5521162.8607610092,7887419.717294421,8965921.9032199569,8164870.9061356559,7495455.6545830481,4613606.9638862498,4871156.1270824447,4222085.5290454924,50322.277253996581,5556218.1531999521,8689491.9363524914,6463074.6313299686,6356157.9600436687,8590610.1584385857,9746448.7108928747,10679407.603163235,9778135.6749123894,6309419.5909592025,6584252.5504453145,5732253.3218317777,1019451.7626413666,7261720.0787906423,11007021.137456391,8347811.4899929799,7976270.7142423168,10507650.51602143,11952576.253124893,12980320.962255009,11874331.390177093,7796914.5735383742,8132803.8937600777,7046603.2891722582,1626502.0853127688,9040967.7261760086,13110010.335619025,9858729.8500484601,9578300.6751015261,12317391.386812486,13939009.086817421,14906844.229773641,13728757.799280234,9032586.602526933,9451921.7965274155,8079790.7393333986,1971581.5891455002,10278509.163396165,14795909.532130837,11275411.442258306,10770141.811405413,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[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,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",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,"2021-07-01",null,null,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","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","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[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,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[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,3329678496.4893603,null,null,0,0,0,0,0,39140.693759999995,89051.539389120007,155554.88376204,508804.64684279991,523566.02692799986,638471.6510077439,1081968.2117303039,1409043.1338034847,1680929.7981536952,1948735.9897181569,2286147.151872518,1975217.8837796927,3245168.4468387836,1758041.5920644132,2781588.1389706586,4617769.0535632316,4524793.0241347076,4379334.1421258403,5312742.0426948015,6166112.1334072398,6916058.9601969039,7786621.6322053242,7397602.5908722291,6216082.5885571735,9352835.63534493,5069631.416748262,7481282.1144512538,11379878.491411302,11003554.021652339,10328551.353422903,12236097.050889067,13868606.008937119,15261079.212766465,15945902.134331396,14939313.899867119,12026268.817766925,18346377.123516858,9528107.2982450016,14092191.760173764,20658630.36931489,19215924.380647555,17497083.404660735,20350034.524334546,22460599.064890698,24175836.306846034,25160730.085701987,23152283.835937131,18497017.862498067,27105408.144402541,13984446.521906683,20190829.700699527,29435415.929166019,26946022.675323263,24389959.256735235,27996121.687134586,31022419.912556708,33210345.417622164,33831216.672776237,30949329.186055072,24477406.260151535,35687875.367560148,18326803.202566717,26207425.025508247,38097466.645393237,34508974.452099703,31177806.559563942,35918029.086751573,39266242.656624302,41914672.636688903,42484634.700413913,38576671.981260501,30368591.033366792,43989112.70922979,22484658.260215446,32095613.433592301,46462315.784217805,41983514.819655739,37766989.878452197,43347109.774864167,47023747.38507387,50105999.011784241,50426784.259456538,45918738.543814704,35896290.594385102,52180138.37159802,26479303.323665798,37948056.332530141,54492105.724043451,49427862.770935193,43989663.079614349,50167945.525231726,54591354.698708676,58073599.111823343,58405399.543947749,53057203.540310442,41449830.012158081,60141640.401014097,30497185.092369609,43599283.330440849,62661188.35425061,56497466.302710369,50508131.081736773,57241160.089792758,61970960.032367393,65552793.696756102,66466575.983487904,60058738.603453279,47104362.590977363,67991519.549392477,34601093.836185776,49215622.504222296,70958064.661984578,63698506.617888607,57126897.08821597,64483493.339741774,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"CF(+)",null,null,null,null,null,"Поступление ДС","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2888192043.4651976,null,null,0,0,0,0,0,33939.360000000001,77838.855528000015,135713.13502319998,444473.5560047999,456495.62353919988,556872.85972079984,943242.89814719988,1228366.88818452,1464672.8141614799,1698662.38549392,1991858.6366632795,1721099.5933194,2828256.3718919996,1529889.581933798,2423095.231397178,4023125.4424658176,3938847.7876884048,3811926.3841566835,4624733.0769834695,5366262.1290642312,6017988.6009203847,6775809.528790528,6434391.7337416103,5405567.7912688768,8137352.113776926,4404161.5863596061,6507087.1009751251,9897995.2863516826,9565092.1237700526,8977749.9241380244,10637639.597894758,12054150.524976199,13263266.611682858,13857558.693957809,12978493.202997735,10445943.824837191,15945932.48140399,8268848.7601331333,12245948.471860886,17952825.093750738,16688895.981357941,15196182.969755424,17678562.654800046,19508526.864531409,20998441.926848583,21854388.864388518,20104300.609734636,16059252.794413716,23548550.783079833,12131154.58739455,17539440.862979282,25571646.427733783,23395161.058357984,21176589.502355948,24314389.462278247,26939965.402455654,28839407.647947151,29378698.047728959,26863250.048880134,21242900.100081954,30992448.563164257,15888350.135921014,22752804.444861971,33077857.434393644,29938735.582957733,27049564.476276465,31172029.788990423,34064353.603601255,36362166.978566058,36854807.050122112,33449903.406638429,26327820.577884205,38162196.986172661,19477606.305610351,27842751.559581585,40306760.498975419,36402692.491167523,32746632.483928736,37596003.496528476,40780936.639954276,43453304.597298443,43729538.979865327,39812970.206151627,31117367.427448008,45263358.277989693,22935183.192562189,32915458.567527853,47266248.463933744,42849763.557839483,38135313.778285146,43503465.618372664,47333667.166656874,50351499.280341424,50636801.537677929,45989101.933588848,35921251.433349647,52153863.574681439,26406408.243216347,37804265.427768871,54333972.850761391,48961895.957290269,43771294.804514214,49619450.952023089,53712102.178533576,56815216.595440321,57605358.497099727,52039248.580780536,40806884.54882548,58940146.394563615,29948840.332287971,42658558.526430435,61504833.676353082,55181702.219579592,49487978.396206185,55876422.922596507,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"CF(+)",null,null,null,null,null,"Поступление ДС","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,379272177.95140827,null,null,0,0,0,0,0,4833.0240000000003,9385.4484192,16991.911815479998,54379.949760719996,57442.915255679996,69719.625292319994,119630.89231487999,155074.56008104802,186593.28791245204,214668.20141020801,253526.96849572801,217762.93731722399,359028.56349072,196403.73173508095,309711.60040718497,513181.14523991215,506892.21649150399,491236.0060302593,596820.66427337006,694033.29308844858,780477.22040170198,877999.38655183697,837550.60419576406,705305.9879275728,1058779.7126182094,579888.42220952304,849624.61650665023,1292924.1888767215,1254845.8387955572,1178774.5843121875,1396165.4028634243,1584935.2693162027,1746412.6556691576,1825784.2990260397,1714911.2209166861,1381837.066562932,2098856.2747545955,1100289.7172340793,1614099.2418712287,2364441.0730494461,2208148.7365763551,2009657.2190857131,2333436.2810326833,2577019.8391517187,2772617.9026944088,2882995.5148397437,2656332.2487477721,2124001.3488707566,3098058.9087243765,1612930.5210373173,2306851.7751255576,3359695.8967974144,3086257.4812179417,2791149.3525317465,3197206.30058531,3540258.8723002099,3789655.5167093282,3857482.4507853389,3538746.48598625,2799248.0082392702,4062617.3551541422,2108022.1178452796,2984756.0019845115,4334132.7137969714,3943224.3697277973,3560160.3094480555,4090221.856805264,4481375.7697894834,4781557.6726745619,4847743.5344196586,4411099.0388905471,3476455.1927769035,5010758.5507578561,2584306.5719786626,3653678.7014744347,5288004.8639410958,4790534.4679261614,4308934.3907528939,4934612.9193994226,5351847.4367647031,5703007.9242893485,5739925.4794063009,5229974.8206654992,4092566.2353960699,5923184.861185573,3033017.8413897785,4306716.0754261818,6183154.1172151277,5626970.1315673795,5005967.3954424448,5698561.8677484673,6201248.6144530615,6598548.890596875,6636999.1084287092,6037658.7226532605,4721681.2589183114,6823063.3395688599,3492552.2359938379,4948085.2930000816,7108894.2616272587,6430466.9043268142,5747830.3312231442,6502759.9707986861,7042922.7784158932,7451127.7492615813,7554965.2210251624,6835166.0482029114,5367421.1053340742,7714569.7069916427,3964221.1426440971,5587003.0486684302,8055955.6567586008,7253317.8670528615,6506689.5132250683,7328968.2086683558,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"CF(+)",null,null,null,null,null,"Поступление ДС","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,62214275.072754517,null,null,0,0,0,0,0,368.30975999999998,1827.2354419200001,2849.8369233599997,9951.1410772799991,9627.4881331199995,11879.165994623998,19094.421268224003,25601.685537916794,29663.696079763198,35405.402814028799,40761.54671351039,36355.353143068794,57883.511456064,31748.278395534333,48781.307166295453,81462.465857501782,79053.019954798685,76171.751938897214,91188.301437962014,105816.71125456052,117593.13887481661,132812.71686295987,125660.25293485427,105208.80936072358,156703.80894979407,85581.40817913285,124570.39696947864,188959.01618289758,183616.05908672814,172026.84497269007,202292.05013088451,229520.21464471734,251399.94541444728,262559.14134754578,245909.47595269867,198487.92636680166,301588.36735826993,158968.82087778952,232144.04644165048,341364.2025147074,318879.66271325969,291243.21581959812,338035.58850181551,375052.36120756972,404776.47730304307,423345.7064737255,391650.97745472111,313763.71921359363,458798.45259833295,240361.41347481526,344537.06259468454,504073.60463482223,464604.13574733736,422220.40184754116,484525.92427102843,542195.63780084299,581282.25296568545,595036.17426194099,547332.65118868602,435258.15183031361,632809.44924174633,330430.94880042109,469864.57866176596,685476.49720261735,627014.49941417237,568081.77383942145,655777.44095588441,720513.28323356609,770947.98544828629,782084.11587214528,715669.53573152516,564315.26270568208,816157.17229927436,422745.38262643479,599183.17253628117,867550.42130128725,790287.86056205479,711423.00377056806,816493.35893626884,890963.30835489416,949686.49019644875,957319.80018491636,875793.51699757273,686356.93154102855,993595.23242275149,511102.28971382993,725881.68957610521,1042703.1428945842,951129.08152832917,848381.90588676487,965918.03911059676,1056438.9175987409,1123550.9408850446,1131598.8978411122,1030442.8840683337,806897.31989012891,1164713.486763801,598224.61315942439,846932.60967190098,1218321.2418619599,1105103.4410932872,989005.94599941501,1118949.1669709794,1215935.0754179186,1286449.3520542001,1306252.2653630176,1184323.9744698312,930056.93681780982,1336803.4478372221,688032.36125371058,970060.92912342923,1397275.328872889,1263486.5312561535,1132229.1787847106,1278102.2084769097,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,473162727.0482192,null,null,0,529.30499999999984,2186.8454999999999,7953.9935999999998,18347.2317,33794.461601999996,67506.272459999978,79548.308009999979,105688.48282499998,158186.03071799997,196111.13119499997,233202.01425533998,263463.24984468002,308582.34942617995,293295.27989789995,383855.48323937994,293971.25609705993,433994.0313744258,600350.11378317,614036.84102544712,635175.98566199839,751689.3514455707,850794.60446629464,940953.97371883073,1000588.3657413443,995372.06769042369,909787.49470381136,1117526.4795691422,821605.59494083957,1142256.9244794492,1492698.4342374464,1497256.0323763266,1502984.4093526031,1738062.4268397186,1911919.9064004766,2053368.7634117221,2063019.7775860601,2015611.4219799952,1786733.9612154947,2200769.9725586646,1554731.1090432024,2136053.5971098631,2704100.5739161381,2617224.2880560169,2551247.1094708298,2890184.3367144,3106349.3846800514,3276525.5563490842,3269043.6594750783,3131754.6606210968,2734661.6793457624,3271625.43904689,2277897.8778513833,3075654.5240138927,3867795.7850310123,3691073.7789472574,3572946.0960179549,4012715.3349010167,4308512.4764336161,4507548.8930871682,4423932.0231996411,4212817.7862267252,3646629.1826571445,4342675.691479736,3004507.8652609196,4026580.5735957995,5046147.2381065497,4783487.2913347427,4621547.5181171037,5188087.3573462814,5520578.6007256042,5754095.5337335113,5619247.5256146882,5312492.1885053664,4575924.1338901389,5421871.8359211031,3734182.7372912411,4994046.5328963846,6239114.6178387906,5898541.5940884119,5672452.3677987009,6341864.1905356469,6706726.0141462572,6974998.5996702556,6777779.9239285402,6416824.8192121573,5501259.8532217145,6530028.0748820435,4471453.1821444165,5987297.3029423738,7440916.7385330386,7036806.5312467786,6708601.4820077484,7472686.6467992263,7918003.7287812419,8223441.3954043202,7984148.3529098295,7546453.4893095745,6463993.2770521734,7662158.8295033863,5242041.0103722643,7005392.1195745803,8705583.9032625183,8199509.5334529132,7826601.800697023,8667924.4992713984,9150349.2097145356,9476198.5135937594,9246532.8134060781,8707594.9058443755,7472844.2693969347,8828105.1076442562,6050542.7498267014,8062902.1993522868,10036070.359537609,9424640.2873422317,7977735.4525651243,6797330.8954638075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23]
[24,"CF(-)",null,null,null,null,null,"ФОТ производственных рабочих",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,378647638.24780113,null,null,0,0,0,0,0,2132.15625,6771.7781249999998,12955.696250000001,34485.178125000006,55368.232499999998,64211.592499999999,93190.297499999986,135969.28093125002,171471.75290000002,202248.30546874995,235811.23463749996,254486.46977500001,302971.07138750004,351455.67300000007,351455.67300000007,420562.70028749999,495973.42027499992,502277.112975,540416.44995000004,629700.0563593125,723185.0450385001,813453.84267543757,861381.92106750014,861381.92106750014,935397.5072523749,1009413.0934372498,1009413.0934372498,1105541.9757843749,1205180.6123835,1208690.3666355,1263284.4609884999,1416138.6492574257,1591649.7381722773,1711093.7849029894,1753286.8366347752,1753286.8366347752,1850445.3479332838,1947603.8592317924,1947603.8592317924,2048952.078441435,2150300.2976510776,2150300.2976510776,2153095.7070817966,2284681.4369083019,2505926.6158951111,2655326.1506141541,2712270.8267421746,2712270.8267421746,2769062.9967781622,2825855.1668141494,2825855.1668141494,2912297.3920330452,2998739.617251941,2998739.617251941,2998739.617251941,3127477.2030053898,3373214.2993736682,3531204.6301640002,3572195.4503395027,3572195.4503395027,3607083.4348114962,3641971.4192834902,3641971.4192834902,3722294.4862163938,3802617.5531492974,3802617.5531492974,3802617.5531492974,3928300.6120357779,4191244.9735468663,4369708.8200994544,4410911.364027435,4410911.364027435,4412740.6943106893,4414570.0245939428,4414570.0245939428,4489680.2727096397,4564790.5208253376,4564790.5208253376,4564790.5208253376,4675788.6712107062,4943420.6853411095,5131460.7395564038,5162866.9300266616,5162866.9300266616,5162960.4250379112,5163053.9200491598,5163053.9200491598,5223734.9172821585,5284415.9145151572,5284415.9145151572,5284415.9145151572,5384947.0825405437,5661875.9424373973,5872013.1247464791,5905752.6151840948,5905752.6151840948,5905752.6151840948,5905752.6151840948,5905752.6151840948,5956847.6724075573,6007942.7296310198,6007942.7296310198,6007942.7296310198,6098061.8705754848,6354843.2922799299,6581283.5664494522,6641061.5598589936,6641061.5598589936,6641061.5598589936,6641061.5598589936,6641061.5598589936,6684623.6527335923,6728185.7456081919,6728185.7456081919,6728185.7456081919,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25]
[26,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,112585063.61249918,null,null,0,0,0,0,0,0,1279.29375,2783.7731249999997,4989.6446249999999,15701.46225,17519.47725,21007.47825,34906.700249999994,46674.868308750003,56208.183431249992,65140.799849999996,76345.940932500002,76345.940932500002,105436.70190000001,105436.70190000001,105436.70190000001,146900.91827249998,150683.13389249999,150683.13389249999,173566.73607749995,204253.29773808751,229657.72928501249,258414.57632025002,258414.57632025002,258414.57632025002,302823.92803117493,302823.92803117493,302823.92803117493,360501.25743944995,362607.10999064997,362607.10999064997,395363.56660244998,454319.62295200536,500670.21995136113,525986.0509904325,525986.0509904325,525986.0509904325,584281.15776953776,584281.15776953776,584281.15776953776,645090.08929532324,645090.08929532324,645090.08929532324,646767.33495375479,724041.52719122649,779514.44234584004,813681.24802265235,813681.24802265235,813681.24802265235,847756.55004424474,847756.55004424474,847756.55004424474,899621.88517558225,899621.88517558225,899621.88517558225,899621.88517558225,976864.43662765156,1047064.1429965493,1071658.6351018508,1071658.6351018508,1071658.6351018508,1092591.425785047,1092591.425785047,1092591.425785047,1140785.2659447894,1140785.2659447894,1140785.2659447894,1140785.2659447894,1216195.1012766776,1298551.8828514426,1323273.4092082304,1323273.4092082304,1323273.4092082304,1324371.0073781828,1324371.0073781828,1324371.0073781828,1369437.1562476014,1369437.1562476014,1369437.1562476014,1369437.1562476014,1436036.0464788219,1530016.3647258435,1548860.0790079986,1548860.0790079986,1548860.0790079986,1548916.1760147484,1548916.1760147484,1548916.1760147484,1585324.774354547,1585324.774354547,1585324.774354547,1585324.774354547,1645643.4751697793,1751482.0902926594,1771725.7845552284,1771725.7845552284,1771725.7845552284,1771725.7845552284,1771725.7845552284,1771725.7845552284,1802382.8188893057,1802382.8188893057,1802382.8188893057,1802382.8188893057,1856454.3034559849,1956451.671911973,1992318.467957698,1992318.467957698,1992318.467957698,1992318.467957698,1992318.467957698,1992318.467957698,2018455.7236824576,2018455.7236824576,2018455.7236824576,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,710395966.23211741,null,null,32500,182500,415833.33333333331,256433.33333333334,611480.16666666663,339495.54791666666,325391.25437500008,811616.90874999994,412958.84916666668,440966.52708333335,454494.49583333341,1063183.5270833333,633277.28432291665,661126.25124999997,724802.53041666676,788311.67447916663,1407251.8476458334,916091.92024999997,1019320.81375,928796.9537500001,1111495.3014583334,1345128.4797916666,1906129.8997916668,1430278.7955208332,1572960.1075244793,1745251.9756787501,1901681.5053250003,2012793.1362083333,1987409.8762083333,2534824.6923645833,2294817.4302145829,1974059.1902145832,2334131.6214645831,2754612.3534645839,2729728.1934645837,2763167.0886979168,3083168.9474217342,3943254.9154661396,3646460.4042078643,3655060.6818685308,3572739.7718685307,3465072.6117767082,3958094.8576297918,3380526.6776297917,3954981.9568284377,4548319.1755462708,4982573.3455462707,4405338.6505462704,4724196.9309497513,5071267.7601432707,5333748.5452979952,5379013.1770228036,5203392.7670228034,4951840.7554169102,5498695.4228474796,4661199.1828474794,5938754.831461085,6155877.8452428551,5903082.5352428555,5806494.6102428548,6224423.7590257162,6629465.1371946894,6915410.9915038412,6877886.9395405166,6633524.3595405165,6267513.1041954849,6908348.1976434346,6405036.5776434354,6737207.9729358023,7567926.2494035903,7281201.34940359,7156327.3344035903,7642809.1469643023,8061527.9797672387,8382540.9425958144,8306224.9573147036,7984479.3373147026,7509291.4176932182,8210012.126298843,7505580.9162988421,7964292.9161140472,8908831.4918183722,8562955.1918183714,8398526.6968183722,8929463.0731203053,9350589.4377059136,9680203.1305406485,9552241.5460297875,9192734.9860297851,8636664.0749270022,9441230.3735625446,7987329.5335625438,9640592.5522787347,10179224.812224638,9751794.4122246392,9526803.3522246368,10101488.737014689,10567438.676829394,10900564.158404034,10753758.768177848,10346132.528177846,9723590.4664667007,10597954.593808867,8986758.3638088666,10183627.500735361,11347450.401817754,11458505.121817753,10697496.976817753,11258881.825881733,11716287.214218603,12025172.382839911,11924084.971957669,11458865.811957669,10784601.845532138,11699800.981347289,9956684.5713472888,11249498.715348776,12530429.91775116,12025408.337751158,11143807.757751159,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19999369.850880004,null,null,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,361184.62463999999,361184.62463999999,361184.62463999999,361184.62463999999,361184.62463999999,361184.62463999999,361184.62463999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,14285264.179199986,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,217845173.33333334,null,null,0,98000,296333.33333333331,30933.333333333336,385766.66666666663,41700,21383.333333333336,498299.99999999994,77736.666666666672,72033.333333333343,76423.333333333343,653283.33333333337,165583.33333333334,148590,172423.33333333334,188480,773463.33333333337,241650,257290,202230,287110,387000,947820,440500,470080,529220,581360,613710,598400,1108930,709360,498020,681350,879560,864400,867710,1000140,1658060,1214455,1173860,1123635,998500,1224770,871640,1185170,1487460,1970605,1415497.5,1555280,1669802.5,1754955,1741850,1634415,1429880,1706210,1194470,2159360,2036160,1866075,1806812.5,2026310,2173627.5,2266585,2213265,2064035,1789365,2126580,2037810,2005970,2446620,2271520,2195130,2461260,2617460,2719565,2642685,2446365,2110160,2496015,2285855,2332620,2845500,2634725,2534480,2830820,2992260,3102490,2999820,2780910,2387180,2829460,1944370,3147045,3234920,2959020,2821847.5,3140680,3326332.5,3444355,3327545,3079555,2640920,3126420,2145815,2850370,3520400,3807120,3140350,3431230,3620870,3738710,3629910,3346850,2875380,3392865,2332330,3090010,3823200,3515720,2979390,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,207426640,null,null,0,0,0,0,499.99999999999994,2100,7450,16700,28470,55100,58490,74350,105650,128590,151490,167480,191530,179650,235290,180230,265110,365000,365820,378500,448080,507220,559360,591710,576400,526930,647360,476020,659350,857560,842400,845710,978140,1076060,1152455,1151860,1101635,976500,1202770,849640,1163170,1465460,1388605,1353497.5,1533280,1647802.5,1732955,1719850,1612415,1407880,1684210,1172470,1577359.9999999998,1974160,1844075,1784812.5,2004310,2151627.5,2244585,2191265,2042035,1767365,2104580,1455810,1943970,2424620,2249520,2173130,2439260,2595460,2697565,2620685,2424365,2088160,2474015,1703855,2270620,2823500,2612725,2512480,2808820,2970260,3080490,2977820,2758910,2365180,2807460,1922370,2565045,3172920,2937020,2799847.5,3118680,3304332.5,3422355,3305545,3057555,2618920,3104420,2123815,2828370,3498400,3225120,3078350,3409230,3598870,3716710,3607910,3324850,2853380,3370865,2310330,3068010,3801200,3493720,2957390,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7900000,null,null,0,93333.333333333328,286666.66666666663,20000,373333.33333333331,26666.666666666668,0,466666.66666666663,33333.333333333336,0,0,560000,40000,0,0,0,560000,40000,0,0,0,0,560000,40000,0,0,0,0,0,560000,40000,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2518533.3333333335,null,null,0,4666.666666666667,9666.6666666666679,10933.333333333334,11933.333333333336,12933.333333333336,13933.333333333336,14933.333333333336,15933.333333333334,16933.333333333336,17933.333333333336,18933.333333333336,19933.333333333336,20000,20933.333333333332,21000,21933.333333333336,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,27448050.649426859,null,null,32500,84500,119500,195500,195500,195500,195500,195500,195500,195500,195500,195500,196475,198035,199085,202765,202765,202765,202765,202765,202765,202765,202765,202765,203769.25,205376.05,206457.55,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,211422.32750000001,213077.3315,214191.27650000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,219458.997325,221163.651445,222311.014795,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,227906.16724474996,229661.96098834998,230843.74523884995,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,236793.09226209248,238601.55981800047,239818.7975960155,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,246151.59902995528,248014.32061254053,249268.07552389603,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,256016.33240085398,257934.93563091676,259226.30318961284,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,266425.02631287952,268401.18763984425,269731.29622530122,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18300744.048938029,null,null,32500,65000,100000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135975,136950,138000,139050,139050,139050,139050,139050,139050,139050,139050,139050,140054.25,141058.5,142140,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,144255.8775,145290.255,146404.20000000001,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,148583.55382500001,149648.96265,150796.326,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,153041.06043974997,154138.4315295,155320.21577999997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,157632.29225294248,158762.58447538497,159979.82225339999,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,162361.26102053077,163525.46200964655,164779.21692100202,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,167232.0988511467,168431.22586993594,169722.59342863201,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,172249.06181668106,173484.162646034,174814.271231491,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5463801.5577088678,null,null,0,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,50529.367760980778,50529.367760980778,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,52045.248793810199,52045.248793810199,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3683505.0427800044,null,null,0,0,0,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,132989532.88999997,null,null,0,0,0,0,213.5,904.66250000000002,3285.0824999999995,7739.7525000000005,14113.3825,28138.6,32362.087499999994,42992.1875,64205.107499999998,79682.362499999988,94276.145000000004,106033.215,121633.51499999998,115736.70000000001,151245.24,115781.37999999998,170074.61,234177.6,234359.02000000002,242311.97499999998,286559.77999999997,324255.64499999996,357335.36,378018.75999999995,367945.5,336187.77999999997,412802.45999999996,303384.21999999997,420066.44999999995,546240.86,536516.69999999995,538452.88500000001,622464.04,684625.53500000003,732945.16,732485.61,700389.7,620914.63,764814.22,540376.04,739660.0199999999,932081.16,883190.33000000007,861063.13499999989,975499.28,1048668.1649999998,1103185.58,1095275.25,1027089.8399999999,896976.68000000017,1073254.71,747498.47,1005846.3599999999,1259260.96,1176550.6499999999,1139225.2250000001,1279689.1099999999,1374596.915,1434266.6099999999,1400756.0899999999,1305623.5099999998,1130456.2899999998,1346403.48,931861.85999999987,1244767.0199999998,1553065.3199999998,1441440.42,1392956.405,1564071.0099999998,1664476.835,1730335.89,1681204.4100000001,1555778.7899999998,1340167.56,1588166.3399999999,1093895.1300000001,1457998.3199999998,1813106.8,1678005.5,1613822.0050000001,1804485.2699999998,1908512.5349999999,1979432.4899999998,1913677.17,1773080.6099999999,1520205.6300000001,1804523.46,1235712.6199999999,1648867.57,2039731.9200000002,1888201.5199999998,1800382.96,2005520.1300000001,2125299.12,2201170.5300000003,2126203.77,1966567.53,1684564.9199999997,1996739.4199999997,1366148.19,1819340.97,2250539.7000000002,2074874.42,1980636.2749999999,2193582.88,2315810.3449999997,2391704.06,2321906.7600000002,2139747.5999999996,1836329.43,2169360.7399999998,1486779.33,1974423.06,2446179.6,2248638.0199999996,1903367.4399999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,44393884.289999992,null,null,0,0,0,0,73.5,304.41250000000002,1107.0325,2558.9025000000001,4683.3324999999995,9322.6,10764.337499999998,14301.437499999996,21400.557499999999,26534.112499999996,31428.845000000001,35304.114999999998,40532.415000000001,38528.700000000004,50417.64,38610.18,56763.21,78153.600000000006,78284.22,80975.474999999991,95822.579999999987,108453.345,119568.95999999999,126486.36,123175.49999999999,112580.57999999999,138282.06,101661.42,140793.44999999998,183104.46,179858.69999999998,180542.98499999999,208774.43999999997,229654.63500000001,245921.76,245784.20999999996,235046.7,208358.43,256641.42,181306.44,248195.21999999997,312722.76,296321.13,288855.73499999999,327232.08,351713.565,369931.38,367190.25,344283.24,300633.48000000004,359669.31,250430.66999999998,336939.95999999996,421750.56,393994.65,381396.22500000003,428347.70999999996,459942.315,479850.20999999996,468524.49,436651.11,377976.69,450128.28,311435.45999999996,415922.22,518828.51999999996,481429.62,465141.70499999996,522173.61,555643.93500000006,577552.29,561116.01,519149.19,447173.16,529849.74,364923.93,486341.51999999996,604774.80000000005,559660.5,538213.30500000005,601735.47,636361.63500000001,659989.89,638021.37,591129.21,506789.42999999993,601563.05999999994,411923.81999999995,549640.77,679911.12,629376.72,600030.06000000006,668373.92999999993,708212.82000000007,733503.33,708488.97,655320.32999999996,561324.11999999988,665368.61999999988,455212.58999999997,606223.17000000004,749861.7,691303.62,659867.77500000002,730801.67999999993,771480.04499999993,796749.65999999992,773454.36,712773.6,611701.23,722638.1399999999,495275.13,657708.66,814875.6,749003.22,634011.83999999985,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,57366031.20000001,null,null,0,0,0,0,105,404.25,1477.35,3195.45,5926.35,11730,13736.249999999996,18255.75,27509.85,33995.25,40424.1,45209.7,52058.69999999999,49311,64834.2,49715.399999999994,73303.799999999988,100908,101391.59999999999,105033,124562.4,141096.59999999998,155788.79999999999,164785.79999999999,160740,147077.4,180856.8,133107.59999999998,184491,240028.79999999999,235836,236890.8,274213.2,301777.8,323415.3,323308.79999999999,309328.5,274130.40000000002,337632.6,238423.2,326496.59999999998,411202.80000000005,389643.89999999997,379642.05,430022.39999999997,461911.94999999995,485538.9,481545,451289.69999999995,393914.4,471061.8,327672.59999999998,440668.79999999993,551236.80000000005,514714.5,497811.75,558763.79999999993,599199.44999999995,624876.30000000005,609614.69999999995,567903.29999999993,491180.69999999995,584708.39999999991,404083.79999999993,539256.59999999986,672195.6,623253.6,601742.4,675040.79999999993,718081.8,746048.7,724650.3,669980.69999999995,576964.80000000005,683309.7,470502.9,626835.6,779394,721027.5,693215.39999999991,774741.6,819037.79999999993,849364.2,820893.6,760483.8,651830.4,773686.8,529704.6,706763.1,874173.60000000009,809091.6,771028.04999999993,858740.4,909568.34999999986,942084.89999999991,909809.09999999986,841644.89999999991,720813.6,854523.6,584507.69999999995,778422.6,962676,887373.6,846852,937835.40000000014,989847.6,1022209.8,992125.8,914282.99999999988,784634.39999999991,926936.7,635351.4,843679.8,1045368,960561.6,813160.2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,31229617.399999995,null,null,0,0,0,0,34.999999999999993,196.00000000000003,700.69999999999993,1985.4,3503.7,7085.9999999999991,7861.5,10435,15294.7,19153,22423.199999999997,25519.4,29042.399999999998,27897,35993.4,27455.799999999996,40007.599999999999,55115.999999999993,54683.199999999997,56303.499999999993,66174.799999999988,74705.7,81977.600000000006,86746.599999999991,84030,76529.799999999988,93663.599999999991,68615.199999999997,94782,123107.59999999998,120822,121019.1,139476.39999999997,153193.09999999998,163608.1,163392.59999999998,156014.5,138425.79999999999,170540.2,120646.39999999999,164968.19999999998,208155.6,197225.3,192565.34999999998,218244.80000000005,235042.65,247715.3,246539.99999999994,231516.89999999997,202428.79999999999,242523.6,169395.20000000001,228237.59999999998,286273.59999999998,267841.5,260017.25,292577.59999999998,315455.15000000002,329540.09999999998,322616.89999999997,301069.09999999998,261298.89999999997,311566.79999999993,216342.59999999998,289588.19999999995,362041.2,336757.19999999995,326072.3,366856.59999999992,390751.09999999992,406734.89999999997,395438.1,366648.89999999997,316029.59999999998,375006.9,258468.3,344821.2,428938,397317.5,382393.3,428008.19999999995,453113.09999999992,470078.4,454762.19999999995,421467.6,361585.8,429273.59999999998,294084.19999999995,392463.69999999995,485647.2,449733.2,429324.85,478405.8,507517.94999999995,525582.30000000005,507905.7,469602.3,402427.2,476847.2,326427.90000000002,434695.19999999995,538002,496197.19999999995,473916.50000000006,524945.80000000005,554482.69999999995,572744.6,556326.6,512691,439993.8,519785.89999999997,356152.79999999993,473034.6,585935.99999999988,539073.19999999995,456195.39999999991,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,312113839.50847697,null,null,0,0,0,30000,30000,31390.885416666668,35222.838541666664,40077.15625,55608.800000000003,75294.59375,80209.074999999997,101408.00625000001,137013.84348958332,164818.88874999998,189018.05208333331,221033.45947916669,239389.99931249997,271940.22025000001,324020.57375000004,324020.57375000004,367545.69145833334,437185.8797916667,437185.8797916667,460701.82052083331,528551.07752447913,602400.28067875002,672528.595325,726676.42620833335,726676.42620833335,778518.96236458328,861467.02021458326,861467.02021458326,921527.22146458342,1017623.5434645836,1017623.5434645836,1045816.2536979166,1148342.5799217343,1286692.0489661396,1384068.9677078645,1429521.4833685311,1429521.4833685311,1506304.3932767082,1629157.0491297916,1629157.0491297916,1690798.3483284374,1789424.4270462708,1789424.4270462708,1789424.4270462708,1852998.6536247518,2010673.4436982712,2132336.9505029954,2194119.1308678039,2194119.1308678039,2253023.2792619099,2347269.916692479,2347269.916692479,2401587.675306085,2488496.0890878551,2488496.0890878551,2488496.0890878551,2545366.4817809663,2706426.7612063386,2838563.6362649915,2883051.0495008668,2883051.0495008668,2937846.6141558355,3025519.5176037853,3025519.5176037853,3076625.7528961524,3158395.7293639407,3158395.7293639407,3158395.7293639407,3206502.6447022106,3366807.1849492374,3518638.8549997993,3563165.7492738641,3563165.7492738641,3604957.5796523788,3671824.5082580033,3671824.5082580033,3719668.318073207,3796218.4137775325,3796218.4137775325,3796218.4137775325,3838987.3240903504,3992783.7020933731,4139993.6850167527,4174908.2906477218,4174908.2906477218,4223638.583544936,4301607.0521804793,4301607.0521804793,4339040.1208966691,4398933.0308425734,4398933.0308425734,4398933.0308425734,4448449.6186138336,4607049.4651984787,4744989.669214421,4783997.4166943207,4783997.4166943207,4831928.4337831745,4908618.0611253399,4908618.0611253399,4947739.4180518342,5010333.5891342266,5010333.5891342266,5010333.5891342266,5066656.7323688529,5210218.4943787595,5324039.8394146105,5395134.3771756366,5395134.3771756366,5435561.1433101064,5500243.9691252559,5500243.9691252559,5547734.383126745,5623719.0455291262,5623719.0455291262,5623719.0455291262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,233741633.89291924,null,null,0,0,0,0,0,1390.8854166666667,4388.307291666667,8278.703125,22440.03125,34999.34375,39504.71875,58409.53125,84966.599739583326,105886.17265625,124419.06458333333,144981.00822916668,156453.84562499999,189004.0665625,221554.28750000003,221554.28750000003,265079.40520833334,308604.5229166667,308604.5229166667,332120.46364583331,385860.15621197911,441575.1082640625,496408.70278125,525751.0970833333,525751.0970833333,577593.63323958335,629436.16939583328,629436.16939583328,689496.37064583343,749556.57189583348,749556.57189583348,777749.28212916665,863359.98221298435,967258.65734709892,1036747.1649186458,1059754.9872065624,1059754.9872065624,1136537.8971147395,1213320.8070229166,1213320.8070229166,1274962.1062215625,1336603.4054202083,1336603.4054202083,1336603.4054202083,1400177.6319986894,1519707.8861251201,1607797.7764010748,1639931.6391290801,1639931.6391290801,1698835.7875231858,1757739.9359172916,1757739.9359172916,1812057.6945308975,1866375.453144504,1866375.453144504,1866375.453144504,1923245.8458376152,2050183.8896471206,2140280.1740359371,2160308.8073083591,2160308.8073083591,2215104.3719633278,2269899.9366182964,2269899.9366182964,2321006.1719106636,2372112.4072030312,2372112.4072030312,2372112.4072030312,2420219.3225413011,2551659.713585366,2653491.2982124509,2671989.4071337418,2671989.4071337418,2713781.2375122565,2755573.0678907717,2755573.0678907717,2803416.8777059754,2851260.6875211787,2851260.6875211787,2851260.6875211787,2894029.5978339966,3022164.629649329,3118154.9396711998,3128779.1281905551,3128779.1281905551,3177509.4210877693,3226239.713984984,3226239.713984984,3263672.7827011743,3301105.8514173646,3301105.8514173646,3301105.8514173646,3350622.4391886247,3479512.3331105132,3569828.5534360786,3580771.4676110158,3580771.4676110158,3628702.4846998695,3676633.5017887233,3676633.5017887233,3715754.8587152176,3754876.2156417128,3754876.2156417128,3754876.2156417128,3811199.3588763387,3920967.23494547,4002721.7402806175,4031031.5127812591,4031031.5127812591,4071458.2789157284,4111885.0450501973,4111885.0450501973,4159375.4590516863,4206865.8730531745,4206865.8730531745,4206865.8730531745,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,69491460.286917776,null,null,0,0,0,0,0,0,834.53125,1798.453125,3168.7687499999997,10295.25,10704.356249999997,12998.475,22047.243749999998,28932.716093749998,34598.987499999996,40052.451250000006,46936.153687499995,46936.153687499995,66466.286250000005,66466.286250000005,66466.286250000005,92581.356875000012,92581.356875000012,92581.356875000012,106690.9213125,124825.17241468748,140119.89254374997,157725.32912499999,157725.32912499999,157725.32912499999,188830.85081874998,188830.85081874998,188830.85081874998,224866.97156875004,224866.97156875004,224866.97156875004,241782.59770874993,276233.39161904063,304121.80278921872,317926.49616196874,317926.49616196874,317926.49616196874,363996.242106875,363996.242106875,363996.242106875,400981.02162606252,400981.02162606252,400981.02162606252,400981.02162606252,439125.55757315113,472699.1741019208,491979.491738724,491979.491738724,491979.491738724,527321.98077518749,527321.98077518749,527321.98077518749,559912.6359433512,559912.6359433512,559912.6359433512,559912.6359433512,594034.87155921792,636075.46222905454,648092.64219250774,648092.64219250774,648092.64219250774,680969.98098548886,680969.98098548886,680969.98098548886,711633.72216090932,711633.72216090932,711633.72216090932,711633.72216090932,740497.87136387103,790497.95678734826,801596.82214012253,801596.82214012253,801596.82214012253,826671.92036723148,826671.92036723148,826671.92036723148,855378.20625635365,855378.20625635365,855378.20625635365,855378.20625635365,881039.55244404415,932259.22534555313,938633.73845716647,938633.73845716647,938633.73845716647,967871.91419549519,967871.91419549519,967871.91419549519,990331.7554252093,990331.7554252093,990331.7554252093,990331.7554252093,1020041.7080879654,1067665.6917783425,1074231.4402833048,1074231.4402833048,1074231.4402833048,1102990.0505366169,1102990.0505366169,1102990.0505366169,1126462.8646925138,1126462.8646925138,1126462.8646925138,1126462.8646925138,1160256.7506332893,1192323.5903339928,1209309.4538343777,1209309.4538343777,1209309.4538343777,1233565.5135150591,1233565.5135150591,1233565.5135150591,1262059.7619159522,1262059.7619159522,1262059.7619159522,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8880745.3286399953,null,null,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,364243814.0730052,null,null,1746950,1320300,1330300,1440300,1440300,1445756.5587638335,1457952.39842097,1461113.0779024798,1498646.2091819244,1472066.6113818027,1482174.297498662,1531020.2578737426,1552654.5803195897,1595147.4108703833,1569344.8727967786,1595640.0667293591,1550117.7137247911,1678637.9371291173,1570199.132035417,1569046.1944615596,1749965.172302464,1608758.2530390962,1600711.5702995204,1701460.8140054108,1758683.6558596634,2000582.0430674555,1805723.3155545932,1709295.048248414,1705416.8365894896,1911065.1306841751,1734361.7729694238,1729700.479800724,1990763.0586508438,1788518.4033538075,1781742.0555849699,1915778.615151434,2047735.9049403258,2644507.9305027393,1993246.7281994773,1922985.4616872594,1913270.7526378171,2209168.4376248349,1954811.9490452961,1944218.704600632,2231878.6090253838,2026933.2235188505,2019223.7093361709,2029780.4086803868,2324322.3306225198,3403126.993185984,2293179.6590157286,2195503.1780056451,2178976.1397552183,2390742.3103333423,2231416.5582651859,2214187.9080869379,2482337.7886571148,2328787.2548320079,2316450.3861652128,2323457.8035771018,2601544.6384329894,4256090.9613918345,2575136.6276358888,2540128.1755587859,2516909.9704319285,2696665.3260326451,2590078.8635836509,2566457.6644890979,2834515.7020689715,2721235.7675493071,2704293.5102985427,2712373.0643301327,2970137.1019742843,5190873.7971598357,3000251.1738390159,2995086.7979120053,2965002.41480501,3075934.4604472341,3068675.4510318479,3039037.8821363328,3307318.5972119011,3245802.8465029448,3224499.9990428919,3232664.0396928154,3474390.6136320792,6230071.8775849175,3539659.5172109627,3607347.9264008738,3571264.0519388332,3699920.5476373318,3723739.8444123799,3688275.0626018732,3926744.9668886838,3963663.6575683332,3937922.5676905923,3944750.2727368372,4224140.6666458165,7447340.8233995792,4327443.0274919895,4454811.0309752598,4412701.8158981958,4543512.1368089188,4636991.0901545137,4595769.1263453383,4838489.3007864496,4965868.2249186356,4936072.4587948062,4943133.1558073554,5286201.3697479889,8883188.7455768194,5500836.6440243311,5646223.5192048056,5598142.7490151152,5715059.5474993838,5928178.4650468193,5881389.0181518476,6147213.3181846011,6384606.0712767262,6350691.2939629108,6236901.058870282,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,128014744.41126136,null,null,467500,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,949025,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,977495.75,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,1006820.6224999999,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1037025.241175,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1068135.9984102498,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1100180.0783625573,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1133185.4807134341,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1167181.045134837,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1202196.4764888822,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,27382833.029146839,null,null,100000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,203000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,209090,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,215362.7,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,221823.58100000001,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,228478.28842999996,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,235332.63708289998,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,242392.61619538697,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,249664.39468124858,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,257154.32652168605,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,24644549.726232149,null,null,90000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,182700,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,188181,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,193826.43,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,199641.22289999999,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,205630.45958699996,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,211799.37337460998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,218153.35457584827,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,224697.95521312373,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,231438.89386951743,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,16429699.817488099,null,null,60000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,121800,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,125454,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,129217.62,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,133094.14859999999,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,137086.97305799997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,141199.58224973996,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,145435.5697172322,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,149798.63680874917,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,154292.59591301164,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,17798841.468945447,null,null,65000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,131950,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,135908.5,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,139985.755,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,144185.32764999999,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,148510.88747949997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,152966.21410388499,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,157555.20052700155,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,162281.85654281158,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,167150.31223909592,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,19167983.120402824,null,null,70000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,142100,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,146363,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,150753.89000000001,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,155276.5067,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,159934.80190099997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,164732.84595802997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,169674.83133677091,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,174765.076276874,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,180008.02856518023,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,8899420.7344727237,null,null,32500,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65975,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,67954.25,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,69992.877500000002,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,72092.663824999996,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,74255.443739749986,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,76483.107051942497,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,78777.600263500775,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,81140.928271405792,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,83575.156119547959,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13691416.514573419,null,null,50000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,101500,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,104545,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,107681.35,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,110911.7905,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,114239.14421499998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,117666.31854144999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,121196.30809769349,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,124832.19734062429,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,128577.16326084302,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,38404423.323378406,null,null,140250,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,284707.5,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,293248.72499999998,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,302046.18674999999,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,311107.57235249999,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,320440.79952307494,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,330054.02350876719,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,339955.64421403018,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,350154.31354045111,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,360658.94294666464,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30942499.874663692,null,null,1124200,89800,89800,89800,89800,95159.617083333331,96134.010666666669,99004.307320833323,135495.15384583332,95894.376741666652,105672.30594166667,153132.22667500001,139802.67125606252,136204.03285906248,134908.44953937497,145051.11075287499,99449.050971625009,225593.37818875007,101565.124845,101565.124845,275412.34355737496,112106.43590712496,104609.32565712499,203412.23636637509,216275.00004017059,219145.87570744308,235946.93785051888,116852.3292466125,116852.3292466125,317694.36296921619,120206.06062702874,120206.06062702874,365683.69722631504,128632.67101604246,124377.3958660425,255384.86872985243,328857.24199531449,333042.87883719092,241684.58793661275,140787.27874446413,140787.27874446413,428337.34436960524,145567.47222358978,145567.47222358978,405759.26417555084,149892.86545383229,149892.86545383229,157712.63997833757,376243.7294923577,402051.86235595029,308232.21707311628,167077.80591762092,167077.80591762092,369207.37134969997,170423.35210300446,170423.35210300446,400466.41815335181,174230.90841201606,174230.90841201606,178752.59166201606,356513.48588007572,495016.16451033572,288831.24926836271,192081.49361192307,192081.49361192307,360317.40225054073,194854.21982081712,194854.21982081712,414166.26658237795,198468.74103036572,198468.74103036572,203216.50844286571,327821.2303689291,582724.05093075254,313010.96107399551,217540.78917912208,217540.78917912208,315348.03393088054,219146.08626963902,219146.08626963902,428316.643353772,222579.17435591732,222579.17435591732,227564.33013904231,290806.96437266481,645171.53746853431,308095.45165021933,241864.64229593193,241864.64229593193,355349.30787718081,243719.71858506554,243719.71858506554,413139.67762409814,246489.14075597801,246489.14075597801,251723.55432825923,287551.3129053766,690827.08052991191,338270.9245131326,266835.68116923142,266835.68116923142,380491.74754793267,268686.23024884757,268686.23024884757,432128.40661934513,271347.39721238741,271347.39721238741,276843.53146328276,284170.52329482068,648346.27842242969,442792.27849040396,292554.16097816458,292554.16097816458,390270.99664428271,294139.06542063411,294139.06542063411,470351.94993000577,296997.12546295411,296997.12546295411,181578.30619415251,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11229542.455738002,null,null,148800,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,430000,null,null,430000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8390728.0110357497,null,null,530000,0,0,0,0,5269.2864583333339,6138.4494791666657,8856.913333333332,44583.471770833334,4898.7166666666626,14429.286666666672,57188.827500000007,42400.809390625007,38151.263718749993,36237.425546874976,45602.059781249991,0,124028.25334375008,0,0,170930.92778124998,7497.1102499999733,0,93305.012937500083,103216.61284921873,104316.00207656246,119094.60860390638,0,0,197488.30234218744,0,0,241378.56412031251,4255.2751499999586,0,124787.0486624999,193054.51478496118,193961.25796851557,100897.30919214859,0,0,282769.87214601552,0,0,255866.39872171855,0,0,3455.0030787893652,215536.16886360664,237349.69308950944,141154.41115549533,0,0,198784.01924669545,0,0,226235.50974133576,0,0,0,171156.81653283397,304555.94143892475,96749.755656439636,0,0,165463.18242972359,0,0,215697.52555201214,0,0,0,117993.82965386449,366776.34788865614,95470.171894873405,0,0,96201.947661241502,0,0,205737.46899785468,0,0,0,56763.456474386745,404407.5281214682,66230.809354287368,0,0,111629.58929211528,0,0,166650.53686812014,0,0,0,28935.255918848175,425173.7598292483,71435.24334390118,0,0,111805.51729908511,0,0,160781.00940695763,0,0,0,0,358269.05779948842,150238.11751223938,0,0,96131.931223648586,0,0,173354.82446705169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9031295.8535176087,null,null,10600,10600,10600,10600,10600,10675.275520833333,10762.967656249999,10889.494989583334,11526.401729166668,11596.383395833334,11802.516062499999,12619.4993125,13856.2001265625,14401.218179687501,14918.8956875,15570.353684374999,15570.353684374999,17342.185875000003,17342.185875000003,17342.185875000003,19784.056271875001,19891.157846875001,19891.157846875001,21224.086603125001,23759.813973984375,25250.042575078125,26951.394126562504,26951.394126562504,26951.394126562504,29772.655588593749,29772.655588593749,29772.655588593749,33220.920790312506,33281.710435312503,33281.710435312503,35064.382559062498,39575.523326800787,42346.398440636716,43787.788571953133,43787.788571953133,43787.788571953133,47827.358174039065,47827.358174039065,47827.358174039065,51482.59244149219,51482.59244149219,51482.59244149219,51531.949628332033,57187.635236371578,60578.345137650285,62594.836725585927,62594.836725585927,62594.836725585927,65434.608429110151,65434.608429110151,65434.608429110151,68666.544282557821,68666.544282557821,68666.544282557821,68666.544282557821,74544.968875726176,78895.768039139381,80277.907405659949,80277.907405659949,80277.907405659949,82641.667154655996,82641.667154655996,82641.667154655996,85723.060376827591,85723.060376827591,85723.060376827591,85723.060376827591,91694.839533581355,96934.501646276447,98298.361244774627,98298.361244774627,98298.361244774627,99672.674782792368,99672.674782792368,99672.674782792368,102611.78148276173,102611.78148276173,102611.78148276173,102611.78148276173,108553.27707796248,114330.52747969775,115276.68189904472,115276.68189904472,115276.68189904472,116871.39031750349,116871.39031750349,116871.39031750349,119252.11227276236,119252.11227276236,119252.11227276236,119252.11227276236,125628.07868524114,131701.98953994468,132722.49301628617,132722.49301628617,132722.49301628617,134319.71469198738,134319.71469198738,134319.71469198738,136616.58625494395,136616.58625494395,136616.58625494395,136616.58625494395,143447.41556769112,148565.54496482664,150711.80378643007,150711.80378643007,150711.80378643007,152085.11708962507,152085.11708962507,152085.11708962507,154561.61458201151,154561.61458201151,154561.61458201151,154561.61458201151,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1860933.5543723649,null,null,4800,4800,4800,4800,4800,4815.0551041666668,4832.5935312500005,4857.8989979166672,4985.2803458333328,4999.2766791666663,5040.5032124999998,5203.8998625000004,5425.6617388750001,5531.5509606249998,5632.1283050000002,5758.69728725,5758.69728725,6102.9389700000002,6102.9389700000002,6102.9389700000002,6577.3595042500001,6598.16781025,6598.16781025,6857.1368257499998,7272.5732169674993,7553.8310558024987,7874.9351200499987,7874.9351200499987,7874.9351200499987,8407.4050384349994,8407.4050384349994,8407.4050384349994,9058.2123156899979,9069.6854307299982,9069.6854307299982,9406.1375082899976,10099.903883552548,10607.922428038648,10872.190172510998,10872.190172510998,10872.190172510998,11612.814049550698,11612.814049550698,11612.814049550698,12282.973012340099,12282.973012340099,12282.973012340099,12292.022271216149,13086.260392379423,13690.159128790612,14049.304192035001,14049.304192035001,14049.304192035001,14555.078673894324,14555.078673894324,14555.078673894324,15130.699129458219,15130.699129458219,15130.699129458219,15130.699129458219,15856.352221515555,16609.106782271523,16848.237956263132,16848.237956263132,16848.237956263132,17257.204416161105,17257.204416161105,17257.204416161105,17790.332403538148,17790.332403538148,17790.332403538148,17790.332403538148,18429.445518983241,19310.085733319975,19539.312271847451,19539.312271847451,19539.312271847451,19770.29582434666,19770.29582434666,19770.29582434666,20264.277210655597,20264.277210655597,20264.277210655597,20264.277210655597,20801.959374690563,21745.210421743308,21899.688951262218,21899.688951262218,21899.688951262218,22160.056821937043,22160.056821937043,22160.056821937043,22548.757037590647,22548.757037590647,22548.757037590647,22548.757037590647,23065.29328338103,24028.646142812631,24190.503135039002,24190.503135039002,24190.503135039002,24443.830538953953,24443.830538953953,24443.830538953953,24808.125939537222,24808.125939537222,24808.125939537222,24808.125939537222,25304.288458327981,26092.856389312976,26423.537922932919,26423.537922932919,26423.537922932919,26635.129062207496,26635.129062207496,26635.129062207496,27016.69161214101,27016.69161214101,27016.69161214101,27016.69161214101,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,166882146.46370158,null,null,15000,15000,25000,135000,135000,135096.94168049999,146318.38775430352,146608.7705816465,147651.05533609103,160672.23464013601,161001.9915569952,162388.03119874262,179119.40906352722,206978.3780113208,182471.42325740348,198623.95597648402,198703.66275316619,201079.55894036722,216669.00719041692,215516.06961655975,222587.82874508892,244686.81713197127,244137.24464239538,246083.57763903562,271664.18081949285,491912.21736001252,280252.42770407448,302918.76900180161,299040.55734287726,303846.8177149588,324631.76234239509,319970.46917369519,335555.41142452881,370361.78233776533,367840.70971892751,370869.7964215817,410011.85369501135,983255.38316554856,423352.47176286473,453988.51444279536,444273.80539335305,452621.42475522985,481034.80832170619,470441.56387704209,497909.67634983308,548830.68956501829,541121.17538233881,543858.10020204925,599945.78760266211,1633019.1722750338,616891.48338761216,660369.41353302426,643842.3752825975,653478.98042864189,692937.24760718131,675708.59742893314,713815.4119487626,786500.38786499156,774163.51919819671,776649.25336008554,856454.35461958905,2351977.1595698488,877207.74105587625,938949.04463521286,915730.83950835548,927250.28647045465,986127.00645118405,962505.80735663092,1011251.7981749439,1113669.3892072914,1096727.131956527,1100058.9185756175,1212081.7697340306,3156779.1797980838,1235869.6463340211,1326175.4423018841,1296091.0591948887,1309215.860085354,1398158.7983312097,1368521.2294356946,1427631.3874271295,1571853.105716028,1550550.2582559751,1553729.1431227734,1710442.5243319499,4089988.6566924541,1736652.3821368141,1870571.6006810127,1834487.7262189719,1849659.5563362215,1985108.442403385,1949643.6605928782,2018693.6058406564,2222262.8333884259,2196521.7435106849,2198115.0349846482,2419253.9950651522,5216754.7089430196,2449413.0690522101,2648216.3158793817,2606107.1008023173,2623261.3553343392,2828545.825979019,2787323.8621698436,2866601.8602404576,3154761.7937796013,3124966.0276557715,3126530.5904174256,3439175.4270176212,6648890.6622099429,3472092.5605894802,3767717.5532821943,3719636.7830925034,3738836.7459106543,4048087.5946817379,4001298.1477867672,4090909.5633101491,4501657.140869325,4467742.3635555096,4469370.947731683,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2868736.4281800031,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,13572993.682413412,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,26357.599911631376,0,0,0,0,0,0,0,0,0,0,0,216235.67603619662,0,0,0,0,0,0,0,0,0,0,0,565669.56326798175,0,0,0,0,0,0,0,0,0,0,0,1023483.2195470153,0,0,0,0,0,0,0,0,0,0,0,1482455.4263653141,0,0,0,0,0,0,0,0,0,0,0,1929658.5353408791,0,0,0,0,0,0,0,0,0,0,0,2362592.4899294684,0,0,0,0,0,0,0,0,0,0,0,2777675.9895173311,0,0,0,0,0,0,0,0,0,0,0,3188865.182497594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1478320.5399462911,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16484329.10863377,null,null,0,0,0,0,0,96.94168049999999,318.3877543035,608.77058164649998,1651.0553360909998,2572.2346401359996,2901.9915569951991,4288.0311987425994,6209.4090635271896,7710.7780996893898,9061.4232574034395,10572.955976484,10652.662753166158,13028.558940367197,12512.907190416861,11359.969616559667,18431.728745088858,22815.107131971174,22265.534642395261,24211.867639035529,28655.299819492739,32667.660323815729,36718.546704074324,37948.999901801551,34070.788242877148,38877.048614958665,36082.516332394873,31421.223163695016,47006.16541452863,55875.111726765113,53354.039107927296,56383.125810581485,65179.016022911062,72752.982225466563,77968.384090764433,77220.143003485005,67505.433954042688,75853.053315919533,69743.724738464894,59150.480293800778,86618.592766591755,99564.622623452786,91855.108440773271,94592.033260483731,106910.73896694004,116500.90409229622,123277.62225189005,120805.82253373005,104278.78428330318,113915.38942934759,102828.95375795753,85600.303579709376,123707.11809953884,140792.92088084543,128456.05221405058,130941.78637593939,147391.64718702808,160459.02577197389,167537.28049831535,162003.58458439581,138785.37945753845,150304.82641963757,135179.04695778535,111557.84786323222,160303.8386815452,181318.6803270526,164376.42307628828,167708.2096953787,187772.27152826785,202811.14625144165,210922.00734700824,202730.47655679521,172646.09344979972,185770.89434026511,166366.77315223648,136729.20425672139,195839.36224815634,220879.31515978248,199576.46769972952,202755.3525665279,225711.45036070477,242665.09279174064,251251.26034525648,240960.54278295551,204876.66832091461,220048.49843816433,196866.45478817823,161401.67297767167,230451.61822544993,259526.82308435463,233785.73320661354,235379.02468057707,261651.48415332969,281476.20851386507,291107.00792905974,278772.48730270495,236663.27222564034,253817.52675766253,226850.45320346369,185628.48939428819,264906.48746490234,297589.72238527943,267793.9562614499,269358.51902310387,297763.60392765567,318613.65662238386,329942.00977762009,316440.19714162673,268359.42695193551,287559.38977008674,256770.75267959229,209981.30578462087,299592.72130800301,336296.86441944214,302382.08710562682,304010.67128179962,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на уборку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,120434333.36775282,null,null,0,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,161051.00000000006,161051.00000000006,177156.10000000009,177156.10000000009,177156.10000000009,194871.71000000011,194871.71000000011,194871.71000000011,214358.88100000011,214358.88100000011,214358.88100000011,235794.76910000015,235794.76910000015,235794.76910000015,259374.24601000018,259374.24601000018,259374.24601000018,285311.67061100027,285311.67061100027,285311.67061100027,313842.83767210029,313842.83767210029,313842.83767210029,345227.12143931031,345227.12143931031,345227.12143931031,379749.83358324139,379749.83358324139,379749.83358324139,417724.81694156554,417724.81694156554,417724.81694156554,459497.29863572208,459497.29863572208,459497.29863572208,505447.02849929431,505447.02849929431,505447.02849929431,555991.73134922376,555991.73134922376,555991.73134922376,611590.90448414627,611590.90448414627,611590.90448414627,672749.99493256095,672749.99493256095,672749.99493256095,740024.99442581704,740024.99442581704,740024.99442581704,814027.49386839895,814027.49386839895,814027.49386839895,895430.24325523886,895430.24325523886,895430.24325523886,984973.26758076262,984973.26758076262,984973.26758076262,1083470.5943388392,1083470.5943388392,1083470.5943388392,1191817.6537727232,1191817.6537727232,1191817.6537727232,1310999.4191499955,1310999.4191499955,1310999.4191499955,1442099.3610649952,1442099.3610649952,1442099.3610649952,1586309.2971714947,1586309.2971714947,1586309.2971714947,1744940.2268886445,1744940.2268886445,1744940.2268886445,1919434.249577509,1919434.249577509,1919434.249577509,2111377.6745352601,2111377.6745352601,2111377.6745352601,2322515.4419887862,2322515.4419887862,2322515.4419887862,2554766.9861876648,2554766.9861876648,2554766.9861876648,2810243.6848064316,2810243.6848064316,2810243.6848064316,3091268.0532870749,3091268.0532870749,3091268.0532870749,3400394.8586157826,3400394.8586157826,3400394.8586157826,3740434.3444773615,3740434.3444773615,3740434.3444773615,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12043433.336775292,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,25937.424601000017,25937.424601000017,25937.424601000017,28531.167061100026,28531.167061100026,28531.167061100026,31384.283767210025,31384.283767210025,31384.283767210025,34522.712143931029,34522.712143931029,34522.712143931029,37974.983358324142,37974.983358324142,37974.983358324142,41772.481694156551,41772.481694156551,41772.481694156551,45949.729863572211,45949.729863572211,45949.729863572211,50544.702849929432,50544.702849929432,50544.702849929432,55599.173134922377,55599.173134922377,55599.173134922377,61159.09044841463,61159.09044841463,61159.09044841463,67274.999493256095,67274.999493256095,67274.999493256095,74002.499442581713,74002.499442581713,74002.499442581713,81402.749386839889,81402.749386839889,81402.749386839889,89543.024325523889,89543.024325523889,89543.024325523889,98497.326758076262,98497.326758076262,98497.326758076262,108347.05943388391,108347.05943388391,108347.05943388391,119181.76537727231,119181.76537727231,119181.76537727231,131099.94191499957,131099.94191499957,131099.94191499957,144209.93610649952,144209.93610649952,144209.93610649952,158630.92971714947,158630.92971714947,158630.92971714947,174494.02268886444,174494.02268886444,174494.02268886444,191943.42495775089,191943.42495775089,191943.42495775089,211137.767453526,211137.767453526,211137.767453526,232251.5441988786,232251.5441988786,232251.5441988786,255476.6986187665,255476.6986187665,255476.6986187665,281024.3684806432,281024.3684806432,281024.3684806432,309126.8053287075,309126.8053287075,309126.8053287075,340039.48586157826,340039.48586157826,340039.48586157826,374043.43444773619,374043.43444773619,374043.43444773619,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1290643287.2757185,null,null,-1779450,-1503329.3049999999,-1748320.1788333333,-1704687.3269333334,-2070127.3983666666,-1782038.0307725002,-1769849.4577418501,-2212462.8802754395,-1547963.7170807912,-1618722.8370051358,-1576039.3432692513,-1859635.3632321118,-1211227.9618649513,-1102072.8346016179,-897163.18229318829,-782612.10706288787,-1606955.344395492,-162872.45423475979,-1888720.8424041737,-787184.22516634827,595133.19195293589,176342.60131087434,-631262.17929914128,548948.87560722604,1030613.2118449407,1247414.5309836874,2126317.744661469,1438191.4294585893,581853.78343076073,2570876.8042440973,-1764483.2421416156,968029.39059119485,4143633.4981277231,3156678.9681712789,2333863.721346722,3877891.0126488442,4863179.1631291229,4611735.5836933088,6307697.0358542092,4881224.8961274568,2706254.2965921685,8159651.0780817363,-1620785.0993475541,3618337.0728859939,9287289.4577792678,6955097.2579216342,4593546.5781518426,7840204.1123816855,9211587.3719812911,9339718.7498093452,11364299.609082507,8780189.9670969658,5310799.0031038336,13104426.309837583,-1287072.9610953908,5950757.1139594577,13681323.270952575,10550280.73791986,7963552.3564660288,11460258.877799939,13745420.403717387,13761892.796807595,16115771.097818814,12544784.294034678,7678609.979476817,18018374.293822873,-952333.9418354556,7717880.6469724327,19089309.540269919,14088322.258706436,10728330.280042119,15351830.335190251,17964963.004090458,17942338.596432917,20857657.747138046,16119303.616877023,9950741.7707201727,22673826.194674034,-772084.96692616493,9913512.0090965852,23704200.623005334,17552788.613725837,13338580.996371739,18806692.761609785,21796887.946934637,21729056.145461321,25044184.654200964,19517393.987467337,11949111.365237407,27144435.942045402,-838553.72890607268,12523675.109055039,27443515.629571378,20942546.965473291,15512201.682048172,21603209.81599623,25311305.085243247,25204846.704677619,29089903.865960415,22508996.511914626,13771476.257970452,31191667.278424576,-1120822.8945956156,14139767.907094412,32083896.295068987,23705897.628182255,17152878.742889352,24314005.895053566,28278899.333866805,28034425.235380389,32929987.448865302,25026944.976829857,15363431.252361186,34795575.929191977,-1696335.997562632,15319528.599564239,36906675.055194788,29239498.264106266,30004155.98721125,38356143.053829685,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86]
[87,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,510550000,null,null,2121500,1546500,3956000,12082000,9886500,12951500,11351500,2302000,15400000,14180000,1061500,1752000,18480000,17016000,1263000,9000,1752000,18480000,17016000,1263000,0,9000,1752000,18480000,17016000,1263000,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3370000,null,null,2120000,1250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,497700000,null,null,0,280000,3890000,11920000,9630000,12800000,11080000,2200000,15250000,13850000,1000000,1680000,18300000,16620000,1200000,0,1680000,18300000,16620000,1200000,0,0,1680000,18300000,16620000,1200000,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9480000,null,null,1500,16500,66000,162000,256500,151500,271500,102000,150000,330000,61500,72000,180000,396000,63000,9000,72000,180000,396000,63000,0,9000,72000,180000,396000,63000,0,0,9000,72000,180000,396000,63000,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3950000,null,null,0,3999.9999999999995,21000,57000,113000,57000,120000,48000,45000,150000,35000,23999.999999999996,54000,180000,42000,0,23999.999999999996,54000,180000,42000,0,0,23999.999999999996,54000,180000,42000,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1580000,null,null,0,1999.9999999999998,9999.9999999999982,26000,50000,16000.000000000002,56000,9999.9999999999982,20000,70000,0,11999.999999999998,24000,84000,0,0,11999.999999999998,24000,84000,0,0,0,11999.999999999998,24000,84000,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3950000,null,null,1500,10500,35000,79000,93500,78500,95500,44000,85000,110000,26500,36000,102000,132000,21000,9000,36000,102000,132000,21000,0,9000,36000,102000,132000,21000,0,0,9000,36000,102000,132000,21000,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,15005109.374999998,null,null,0,0,0,0,0,0,64095.486111111102,0,0,0,0,0,0,0,0,0,0,0,736000,0,0,0,0,0,0,0,0,0,0,0,1292520.8333333333,0,0,0,0,0,0,0,0,0,0,0,1637562.4999999998,0,0,0,0,0,0,0,0,0,0,0,1813177.083333333,0,0,0,0,0,0,0,0,0,0,0,1912503.4722222218,0,0,0,0,0,0,0,0,0,0,0,1956520.8333333328,0,0,0,0,0,0,0,0,0,0,0,1945645.8333333328,0,0,0,0,0,0,0,0,0,0,0,1881406.2500000002,0,0,0,0,0,0,0,0,0,0,0,1765677.0833333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,85091666.666666657,null,null,0,0,0,0,0,0,0,353333.33333333326,257500,670833.33333333302,2034166.6666666658,1622499.9999999991,2193333.3333333321,1856666.6666666651,379166.66666666605,2616666.6666666679,2320833.333333334,166666.66666666605,295000,3140000.0000000019,2785000,200000,0,295000,3140000,2785000,200000,0,0,295000,3140000,2785000,200000,0,0,0,295000,3140000,2785000,200000,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,0,295000,3139999.9999999925,2785000,200000,0,0,0,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,363742538.99571794,null,null,0,-177466.66666666651,-34966.666666666744,-88348.841666666631,-49513.725833333432,-117787.31266666674,-70958.040724055798,-66341.864055762198,-144913.97061913772,-54454.829356635702,-24002.062107456484,-23463.987276102998,-102626.52695399392,46484.025428153429,97228.097623239475,106068.72028641769,178455.18450132624,74185.259813912737,158922.87844299269,194666.73911798032,137865.21652057156,278814.53449735383,436030.06872467737,305723.56728905305,411875.9013718433,543046.93175233784,685222.35182109335,724255.02209209104,888725.786758309,733885.12939961394,600514.53041610855,734092.51833204005,546228.7555735982,891424.87018791633,1200463.8054471817,1100892.7465490131,1120522.2018118377,1381938.1772176092,1568725.8161958191,1694628.7630601991,1908397.6298232051,1547675.2701410879,1493093.6615422389,1538270.4016411132,1139401.630397826,1801465.7125362656,2261596.7395868381,1902934.6032403596,2008234.886509791,2374355.3237269502,2759942.5805220921,2777363.2978019333,3061176.1504460499,2469944.3564993897,2370095.4458738798,2330593.8170599728,1706842.7134886743,2560476.6522541116,3253346.7971303305,2845124.2922924622,2836536.2569392747,3347403.4096672288,3865034.3613712545,3853988.2155824238,4144147.0660056979,3323020.3124070643,3184886.835292263,3091318.1548103113,2151646.6997085707,3487792.357507796,4219165.1243194677,3659694.1470425688,3658384.258252115,4314127.5411684103,4913879.6704416294,4884505.1460581636,5205490.5057263765,4141673.2141093323,3968009.2516212091,3795732.3224189607,2656634.2219722616,4275804.3037740979,5144474.2841043063,4442563.0366903143,4424720.4500162927,5193582.9297317453,5880969.5626511984,5807940.1574190157,6169989.3312529549,4886719.1810971675,4678052.2993588597,4446872.1992045548,3223533.2967272135,4926812.2722779252,6011112.9634504747,5169099.2456402238,5083419.3962973747,5972350.2974996222,6784767.7498069331,6673594.3353330754,7085356.4716040492,5579272.490592855,5328445.5883702403,5039999.285327849,3624830.0250885524,5709065.4110024348,6818361.7695310721,5743795.6914211251,5724893.9418193884,6708975.0964423865,7601110.699660263,7435625.2499525379,7940215.6468036007,6209164.2207133323,5914670.4012896977,5558270.0140560241,3962334.8483891618,6320197.1407275768,9280356.1606861167,8261777.4093302144,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,95918314.801887512,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,218647.83914016339,2041217.726533914,1873863.913645762,1153401.7409715629,1217789.0317706103,1055521.3822613731,12580.569313499145,1389054.538299989,2172372.984088121,1615768.6578324921,1589039.4900109172,2147652.5396096464,2436612.1777232215,2669851.9007908106,2444533.9187280945,1577354.8977398016,1646063.1376113258,1433063.3304579444,254862.94066033885,1815430.0196976587,2751755.2843641005,2086952.8724982403,1994067.6785605848,2626912.6290053502,2988144.0632812306,3245080.2405637503,2968582.8475442678,1949228.6433845982,2033200.9734400213,1761650.822293058,406625.52132819593,2260241.9315440059,3277502.5839047581,2464682.4625121132,2394575.1687753797,3079347.8467031047,3484752.2717043757,3726711.0574433953,3432189.4498200715,2258146.6506317407,2362980.4491318613,2019947.6848333478,492895.3972863704,2569627.2908490449,3698977.3830327094,2818852.8605645895,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,390518990.76977968,null,null,-3900950,-2872362.6383333332,-5669353.5121666668,-13698338.485266667,-11907113.672533333,-14615750.718105832,-13114486.903128905,-4094787.6828863444,-16545549.746461652,-15073434.674315168,-579370.61449512932,-1965671.3759560091,-17395268.101577625,-16307890.193363106,-1878224.613249762,1718985.8393173618,-1216577.1955634849,-18550391.047382008,-19504643.720847163,895149.03571567312,3242267.9754323643,88528.066813520156,-2819292.2480238182,-17941774.691681832,-13257262.689526904,2226367.5992313502,1641095.3928403761,713936.40736649837,-315872.0033275485,379991.67484448291,-18997518.605891056,-13997063.127740847,2534404.7425541244,2265254.0979833622,1133399.9158995412,2776998.2660998311,4028656.9613172859,4617797.4064757004,-10956028.780341607,-13629403.86693274,-465143.33323103748,6611975.8079406489,-4751441.2608897928,2080066.6712448802,8442887.8273814414,8284631.5453853682,3364949.8385650031,-12342730.490858674,-9812647.5145284981,5702363.426082395,8604357.0285604149,6002826.6692950316,2249622.8526577838,10929481.953338195,-2330345.4903026037,6396163.2968994845,10422480.557463899,-10490195.914334252,-12305794.440664299,7352134.5855074786,10908884.146778114,10414489.387140367,12250736.736447558,8985796.0784522556,6674462.9134711176,17480353.981415808,-5858724.2493499406,2874562.4921621233,-1542337.1594386548,-6415470.0988013595,5246165.1557226516,11692136.188147683,14306578.745838344,13628211.055264506,16020130.237556256,12333580.744284943,5656387.3513480313,17578751.239593141,-7923404.0836513154,3310258.3044162504,2554985.8317195699,-5128070.2283482477,4758733.7281793132,12748361.06708698,15783128.006907426,14387820.676119931,17021602.913826548,14179601.929257505,6119588.1152563579,20880361.863208432,-9108314.9992095977,6634739.5793925412,22213119.392183825,-4279695.3265022859,-10266666.565766402,13084157.69785776,18233818.01038529,16605583.778172649,19316992.052872255,12885321.936017796,6857536.9388221353,26448166.144447125,-10163875.706405878,7338117.7994735017,28052440.748652235,15727590.285635814,5305014.3894535229,-2374472.258879669,3143430.2232720405,16983102.292234898,21844124.477500662,13864608.669433922,3991026.1557375118,26623265.057846904,-8599663.9313175306,10526310.900674865,32651444.809519254,20349673.832529642,17024822.44349242,27275512.783934876,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,50000000,null,null,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,200000000,null,null,0,0,0,0,0,10000000,10000000,40000000,0,0,100000000,0,0,0,0,0,0,40000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,200000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4166666.6666666665,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666667,4166666.666666667,4166666.6666666665,4166666.666666667,4166666.6666666674,4166666.6666666665,4166666.666666667,4166666.6666666674,4166666.666666667,4166666.666666667,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666666,4166666.666666666,4166666.6666666656,4166666.6666666656,4166666.6666666651,4166666.6666666651,4166666.6666666646,4166666.6666666642,4166666.6666666637,4166666.6666666642,4166666.6666666646,4166666.6666666651,4166666.666666666,4166666.6666666665,4166666.6666666674,4166666.6666666688,4166666.6666666698,4166666.6666666716,4166666.6666666693,4166666.6666666716,4166666.6666666744,4166666.6666666716,4166666.6666666665,4166666.6666666716,4166666.6666666865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,104200000.00000003,null,null,0,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1305555.5555555557,1277777.7777777778,1250000,1222222.2222222222,1194444.4444444443,1166666.6666666667,1138888.888888889,1111111.111111111,1083333.3333333333,1055555.5555555557,1027777.7777777779,1000000.0000000001,972222.22222222236,944444.44444444473,916666.66666666663,888888.88888888899,861111.11111111136,833333.33333333349,805555.55555555562,777777.77777777775,750000,722222.22222222225,694444.44444444438,666666.66666666651,638888.88888888876,611111.11111111101,583333.33333333314,555555.55555555527,527777.77777777752,499999.99999999971,472222.22222222196,444444.44444444421,416666.66666666651,388888.88888888876,361111.11111111112,333333.33333333331,305555.55555555562,277777.77777777787,250000.00000000017,222222.22222222248,194444.44444444455,166666.66666666686,138888.88888888917,111111.11111111124,83333.333333333328,55555.55555555562,27777.777777777912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,110645794.32243344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12845959.603595885,0,0,199933.41743379273,0,0,0,12289362.113674939,14962737.200266073,1798476.6665643714,0,6084774.5942231268,0,0,0,0,13676063.824192006,11145980.847861834,0,0,0,0,0,3663678.8236359358,0,0,11823529.247667588,13639127.773997635,0,0,0,0,0,0,0,0,0,0,8401224.2539318167,114945.95538846031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,110645794.32243349,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,986972.08249419241,833095.86864084739,0,1256567.8482682533,2612246.4844703986,3223155.6503327331,0,0,0,4327158.8601413164,0,164365.89122137218,6819740.4864631984,6718315.3751876522,1854619.629827186,0,0,3356737.0142121222,6930604.4195891432,4386829.0971536692,670182.18965936918,9355626.1419202741,0,4676650.7960350458,8935029.7303319741,0,0,5256917.486611682,9327510.7379401755,8910845.234451931,10821349.627379553,705103.46078110673,0,0,0,0,0,0,0,6146856.4825429115,2369313.7267773654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7054209.6682873741,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,214099.32672659808,98824.896009180811,0,187097.08449824399,83077.143513553194,61308.422809633194,0,0,0,951483.61446599802,0,582367.44669017405,289814.00758490898,232982.83686438249,176996.87540448504,0,0,1012293.0785369407,340419.27563793957,282664.23880803026,246107.32966508251,240522.47808458842,0,386179.16753110476,154117.49379859306,0,0,761883.76556246448,248040.07550460659,170310.81935510505,96053.775734672323,5875.8621731754392,0,0,0,0,0,0,0,211946.37227143534,19744.281056477688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-61254209.668287531,null,null,50000000,0,0,0,0,10000000,9933333.333333334,39866666.666666664,-400000,-400000,99600000,-1066666.6666666667,-1066666.6666666667,-1066666.6666666667,-1066666.6666666667,-1066666.6666666667,-1066666.6666666667,38933333.333333336,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,11512626.270262551,-2534404.742554124,-2265254.0979833612,-1133399.9158995405,-2776998.2660998306,-4028656.9613172854,-4617797.4064756995,10956028.780341605,13629403.866932739,465143.33323103818,-6611975.807940647,4751441.2608897937,-2080066.6712448795,-8442887.8273814395,-8284631.5453853682,-3364949.8385650045,12342730.490858672,9812647.5145284999,-5702363.4260823959,-8604357.0285604149,-6002826.6692950325,-2249622.8526577847,-10929481.953338197,2330345.4903026028,-6396163.2968994835,-10422480.557463901,10490195.914334254,12305794.440664301,-7352134.5855074795,-10908884.146778116,-10414489.387140371,-12250736.73644756,-2044312.6562876154,-1333333.3333333333,-5500000,-5472222.2222222229,-5444444.444444444,-5416666.666666666,3012335.3650429277,-5246165.1557226507,-11692136.188147681,-7694613.5633893991,-5277777.777777778,-5250000,-5222222.2222222229,-5194444.444444445,-5166666.666666667,-5138888.888888889,-5111111.1111111119,-5083333.333333333,-5055555.555555556,-5027777.7777777789,-5000000,-4972222.2222222229,-4944444.444444445,-4916666.666666666,-4888888.888888889,-4861111.1111111101,-4833333.3333333321,-4805555.5555555541,-4777777.7777777761,-4749999.9999999981,-4722222.2222222202,-4694444.4444444422,-4666666.6666666642,-4638888.8888888853,-4611111.1111111082,-4583333.3333333312,-4555555.5555555541,-4527777.7777777771,-4500000,-4472222.2222222229,-4444444.4444444468,-4416666.6666666698,-4388888.8888888936,-4361111.1111111138,-4333333.3333333386,-4305555.5555555634,-4277777.7777777826,-4250000,-4222222.2222222276,-4194444.4444444645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329264781.10149211,null,null,46099050,-2872362.6383333332,-5669353.5121666668,-13698338.485266667,-11907113.672533333,-4615750.7181058321,-3181153.5697955713,35771878.983780324,-16945549.746461652,-15473434.674315168,99020629.385504872,-3032338.0426226761,-18461934.768244289,-17374556.860029776,-2944891.279916429,652319.17265069485,-2283243.8622301519,20382942.285951328,-20837977.054180495,-438184.2976176599,1908934.6420990312,-1244805.2665198129,-4152625.5813571522,-19275108.02501516,-14590596.022860236,893034.26589801721,307762.0595070431,-619396.92596683465,-1649205.3366608815,-953341.65848885104,-20330851.939224388,-2484436.8574782945,0,0,0,0,0,0,0,0,0,0,0,0,3.7252902984619141E-9,0,0,0,0,-3.7252902984619141E-9,0,3.7252902984619141E-9,0,0,0,3.7252902984619141E-9,0,0,0,0,0,0,0,6941483.4221646413,5341129.5801377855,11980353.981415808,-11330946.471572164,-2569881.9522823207,-6959003.826105319,-3403134.7337584347,0,0,6611965.1824489459,8350433.2774867266,10770130.237556256,7111358.5220627189,461942.90690358728,12412084.572926473,-13062292.972540207,-1800852.8066948615,-2528347.5016137585,-10183625.7839038,-269044.04959846288,7748361.0670869797,10810905.784685209,9443376.2316754907,12104936.247159883,9290713.0403686166,1258477.0041452423,16047028.5298751,-13913870.55476515,1856961.8016147614,17463119.392183825,-9001917.5487245023,-14961111.010210842,8417491.0311910957,13594929.121496402,11994472.667061538,14733658.719538927,8329766.3804622442,2329759.1610443592,21948166.144447125,-14636097.928628094,2893673.355029054,23635774.081985563,11338701.396746919,943903.27834240347,-6707805.5922130048,-1162125.3322835192,12705324.514457114,17594124.477500662,9642386.4472116977,-203418.28870695084,26623265.057846904,-8599663.9313175306,10526310.900674865,32651444.809519254,20349673.832529642,17024822.44349242,27275512.783934876,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329264781.10149211,null,null,46099050,43226687.361666664,37557333.8495,23858995.364233334,11951881.6917,7336130.9735941682,4154977.4037985969,39926856.38757892,22981306.641117267,7507871.9668020997,106528501.35230698,103496163.30968431,85034228.54144001,67659671.681410238,64714780.40149381,65367099.574144505,63083855.711914353,83466797.997865677,62628820.943685181,62190636.646067522,64099571.288166553,62854766.021646738,58702140.440289587,39427032.415274426,24836436.39241419,25729470.658312209,26037232.717819251,25417835.791852415,23768630.455191534,22815288.796702683,2484436.8574782945,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,0,0,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,6941483.4221646488,12282613.002302434,24262966.983718242,12932020.512146078,10362138.559863757,3403134.7337584384,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,6611965.1824489497,14962398.459935676,25732528.697491933,32843887.219554652,33305830.126458239,45717914.699384712,32655621.726844504,30854768.920149643,28326421.418535884,18142795.634632085,17873751.585033622,25622112.652120601,36433018.436805815,45876394.668481305,57981330.915641189,67272043.956009805,68530520.96015504,84577549.49003014,70663678.93526499,72520640.736879751,89983760.129063576,80981842.580339074,66020731.570128232,74438222.601319328,88033151.722815722,100027624.38987726,114761283.10941619,123091049.48987843,125420808.65092279,147368974.79536992,132732876.86674184,135626550.22177088,159262324.30375645,170601025.70050335,171544928.97884575,164837123.38663274,163674998.05434921,176380322.56880632,193974447.04630697,203616833.49351865,203413415.20481169,230036680.2626586,221437016.33134106,231963327.23201591,264614772.04153517,284964445.8740648,301989268.31755722,329264781.10149211,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[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,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",null,null,"BSd",null,null,"Детализированный баланс",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","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","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[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,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[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,509748406.19888324,null,null,48219050,46896105.55555556,45291466.946722224,43675030.42395556,41513547.759199992,49826867.102573246,57496424.638959974,95066371.18141824,93159894.011680916,90490067.447533771,187993796.94088498,184859066.57040569,182442415.44582021,179236161.48539937,176467325.98708308,173620343.88196892,170233785.37504745,208589151.39544839,203365135.7095716,200125487.71180829,198385918.30680901,195984909.9842211,192982961.48465514,191382831.75769025,189351294.79950029,187356816.01279858,186390004.28284222,184111220.19980478,181132693.31716144,180976760.8244735,175269469.36733323,185615325.59471846,185451196.89898115,184074710.12438691,182890672.47532862,181795949.53909475,180235789.78492725,177348980.85014045,192097824.87456763,206182432.111523,205569602.54532635,204345305.00461182,203009190.03490147,201721599.98261911,200002689.25888574,195190175.17974329,193083070.59138781,210337956.09907633,225413596.7651152,224175942.69161546,222488655.43556178,219229292.6291925,216974563.95060265,215268430.29069591,210669358.6133526,206530963.54901105,206693955.45159552,223526806.77960211,238656616.41443139,238221248.07206798,236208841.02100527,233234635.71590874,231343603.83509997,234096072.41983524,233736182.5780617,241434737.44348505,228370011.71030918,226449029.84803587,236442420.57650527,247494411.90086403,246991446.87000659,245239763.69650516,249603532.13193214,254528064.35036567,262874175.72339326,262244923.68481195,257008135.79245245,267580265.0169391,252898167.26109076,251698400.27524847,265929567.74769765,269930928.43181294,269034082.53935874,274880104.69118559,283153682.64074033,288666691.85823298,298160041.31418467,299027227.61719507,294267529.36315298,308365095.92478526,292762560.70011532,293126446.22855711,310377922.26980233,317476505.07094204,317353971.77365065,325034482.54478717,335819778.39826453,343383379.80200714,355615934.52465439,357677986.76177263,353298368.16373056,370660460.85491252,354077457.73249626,355494633.19010955,376705064.67297876,385127932.43976986,386204419.37174308,396424982.21248585,408976649.40172148,417994649.19862729,432940635.77616531,435908803.4677093,431785688.72451091,456293261.95387924,442797001.25320345,449123386.71956396,478988247.56321239,487594549.73544133,493565528.60751635,509748406.19888324,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"АКТИВЫ","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,164120663.51129448,null,null,1766666.6666666667,3014305.555555556,6293888.8888888899,16390138.888888888,24391250,35129072.148708254,44162423.311565556,45660995.541425593,58318744.796738647,69497270.674610004,69720586.011342153,70550295.726642609,85604656.011914998,98918422.027457952,99086005.279639482,98211017.500143215,98810680.290618852,113634710.0971912,126683390.47373548,126585604.5330431,125445214.62259647,124304191.72824655,124637502.91191691,139195181.11168399,151977193.38947126,151612739.35002196,150205364.84886673,148797357.36380824,147388367.46481833,147453744.58192512,161743139.28510052,174256901.00437263,173623846.97638008,171947905.42475793,170270981.45920452,168593108.01779613,166914252.16245633,166709456.28305742,180728696.8933188,192972044.73850033,192068718.61335474,190122245.18340307,188175072.89339519,186226729.15353918,184277686.55362704,182327661.53978348,181851937.66588384,195600278.63703197,207572920.74812394,206399030.66582653,204182187.18374676,201964644.84161082,199746134.40644634,197526925.11122569,195306984.01787248,193086344.0644632,192339972.31292132,205817901.70132327,217520146.55057189,216075859.20643109,213588869.07830667,211106318.97901514,208657726.36573672,206208434.89240229,203758378.68285879,201307670.87223843,198856198.32540905,197879310.47239882,211126657.88317961,222598589.9877795,220923940.49187523,218206621.15006396,215488586.47915828,212769867.26909927,210050449.19898415,207330599.35364988,204610050.64825949,201889086.63668823,199167423.76506081,197920362.05629066,210897601.48746443,222099458.55053368,220154830.67919269,217167565.90002099,214179902.28370658,211191539.80733609,208202794.96286112,205213351.25833002,202223525.18569437,199233000.25300264,196242109.42124459,193250519.72943044,191733627.86656737,204441037.14364824,215373380.5445762,213159191.75211474,209902682.54377428,206645490.94441584,203387916.97695297,200129677.08751032,196871054.82996315,193611766.65043634,190352096.10280499,187091806.89217317,183831135.31343684,180570097.83563426,178783677.98972714,191221908.713792,201884757.06975234,199401422.66235131,195875451.34711954,192349130.60185984,188822110.99654391,185294741.96119991,181766690.53483799,178238336.93742725,174709317.41803673,171180232.02249336,167650480.70497036,164120663.51129448,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,20498367.603267558,null,null,0,0,4410.875,13812.837500000003,30416.067500000001,81343.863125000003,131455.01228749999,187814.75187499999,266164.81572499999,363893.28626324999,481998.17206849996,592342.56528400001,710493.68249762489,765078.17888575001,931925.4890282501,894992.65494337783,977620.38281732542,1175330.4303511258,1450279.3036845285,1684018.6373853039,1857739.3274374013,2051329.9162624122,2336677.7768980809,2652416.8770929435,2866124.2547034598,2869361.6747326101,3134970.1351996013,2897888.4991752352,3013908.5517655597,3363350.6664855732,3934986.8521693912,4396766.3564542215,4712094.803736872,5058505.8016732279,5612201.0477064382,6121479.0372224292,6404590.4240220087,6209626.4141695406,6630871.7623831201,6057204.9951852784,6219163.7803863399,6731377.9966555275,7624696.0156264771,8279677.4807672612,8627120.1538417842,9014091.3927703016,9752063.5121183954,10441470.651988033,10763451.828972911,10369235.541295551,10824207.506122507,9822655.7889016625,9900358.0404034574,10515952.069364041,11685969.638075035,12542158.281139743,12921377.615057429,13397696.679934196,14373102.204307349,15229925.722766329,15567720.854945382,14911513.022597643,15422594.685118526,14025989.582221691,14064776.180555869,14809337.016891144,16265849.975306384,17331591.166571289,17792591.983447496,18352989.881830551,19558364.601585146,20578946.922812227,20927745.575066563,20023713.917198841,20570419.839758977,18755151.344312951,18751717.186350886,19622853.112354919,21390926.843877271,22668091.628285598,23183930.546224002,23789078.588497974,25190952.784599934,26340671.413625397,26723439.874166362,25576062.948092137,26223130.526011035,23999787.213140585,23986871.014166914,24969971.611677237,27075356.52927373,28536521.688414849,29063801.159988549,29707818.02764938,31319711.310907088,32671815.73929299,33103616.700201087,31731520.278294168,32461912.552133445,29832617.640190646,29793118.29350546,30930295.632613607,33347054.949221913,35050564.245889738,35615219.671032131,36302211.347544678,38062096.295487367,39601560.439556219,40068843.702439658,38517463.681890093,39326883.738755196,36292206.74176275,36214852.889240332,37531677.550031766,40284266.144241698,42252581.435310543,42867129.943301469,35047870.612327553,27957726.57072024,20498367.603267558,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-4135406.0171709061,null,null,0,43750,154166.66666666663,96250,201666.66666666674,148653.45047916676,59235.577975000226,276537.83387208346,220344.42476666698,97698.186525083904,106878.07183400093,391931.63546141773,318037.20996758458,189656.2643120857,210448.15025487752,239734.15273780422,479962.3230302697,457312.87004036922,257644.98846640997,260227.89531236142,363393.06860856619,354622.31806539558,591640.3555505462,548201.35363885015,466540.7629113812,525244.3297318127,592436.58095663227,578138.54496889375,541786.84538602456,924376.7793601267,686906.37258502468,541658.23389159516,695255.11886420473,648298.89795576036,587489.96841766313,661362.48407620937,791947.19844891131,1149898.1529134661,1103256.2188656926,933182.37783739716,861720.15158528835,1071681.8245532215,789421.12587978691,795193.34831266105,972882.55141690373,863422.24718953669,984069.41338558495,861206.81005634367,857224.18801835179,987676.48449337482,1062260.7456925213,1021991.9986800253,908071.50375284255,1100553.1101061851,691404.95740507543,702461.20340810716,1137605.523616761,876208.39834463596,543367.65955215693,495463.14287054539,632251.08775320649,796803.71429595351,843282.78424471617,795164.52304661274,645414.71234458685,854762.5706372261,315942.89744764566,580989.64920201898,685035.9761197269,322832.03125399351,89141.776546210051,34195.623628973961,155234.89525833726,352084.70413190126,395777.98715817928,330285.7672944665,140537.83138385415,350410.56851121783,-315805.07469183207,-39822.32947742939,86614.295473337173,-320404.3418507576,-605452.50946748257,-670245.27458137274,-602677.95393842459,-397305.56567656994,-372215.09032869339,-442954.81028532982,-673387.79686331749,-415425.42992472649,-1218584.1856679916,-1181235.9261679053,-698266.88581717014,-1089192.6806946397,-1579851.6519609094,-1654747.5479398966,-1639672.568526566,-1441255.8105801344,-1415178.1138482094,-1500357.4558067322,-1771613.610660851,-1450576.2235073447,-2354570.1862724423,-2274288.169724226,-2003614.6152466536,-2345402.4439123869,-2481283.8923171759,-2670610.3274950981,-2871949.4248197079,-2724559.7144204378,-2656146.3560163975,-2769367.3694319725,-3084690.3660850525,-2694837.8200110197,-3675971.757217288,-3530858.8851897717,-3202971.8396610022,-3597998.7734444141,-4031946.9857314825,-4135406.0171709061,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,529.30499999999984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,329264781.10149211,null,null,46099050,43226687.361666664,37557333.8495,23858995.364233334,11951881.6917,7336130.9735941682,4154977.4037985969,39926856.38757892,22981306.641117267,7507871.9668020997,106528501.35230698,103496163.30968431,85034228.54144001,67659671.681410238,64714780.40149381,65367099.574144505,63083855.711914353,83466797.997865677,62628820.943685181,62190636.646067522,64099571.288166553,62854766.021646738,58702140.440289587,39427032.415274426,24836436.39241419,25729470.658312209,26037232.717819251,25417835.791852415,23768630.455191534,22815288.796702683,2484436.8574782945,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,0,0,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,6941483.4221646488,12282613.002302434,24262966.983718242,12932020.512146078,10362138.559863757,3403134.7337584384,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,6611965.1824489497,14962398.459935676,25732528.697491933,32843887.219554652,33305830.126458239,45717914.699384712,32655621.726844504,30854768.920149643,28326421.418535884,18142795.634632085,17873751.585033622,25622112.652120601,36433018.436805815,45876394.668481305,57981330.915641189,67272043.956009805,68530520.96015504,84577549.49003014,70663678.93526499,72520640.736879751,89983760.129063576,80981842.580339074,66020731.570128232,74438222.601319328,88033151.722815722,100027624.38987726,114761283.10941619,123091049.48987843,125420808.65092279,147368974.79536992,132732876.86674184,135626550.22177088,159262324.30375645,170601025.70050335,171544928.97884575,164837123.38663274,163674998.05434921,176380322.56880632,193974447.04630697,203616833.49351865,203413415.20481169,230036680.2626586,221437016.33134106,231963327.23201591,264614772.04153517,284964445.8740648,301989268.31755722,329264781.10149211,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,353333.33333333326,610833.33333333326,1281666.6666666663,3315833.3333333321,4938333.3333333312,7131666.6666666633,8988333.3333333284,9014166.6666666605,11373333.333333328,13023333.33333333,11155833.33333333,9828333.3333333321,10775000,11703333.333333336,11524166.66666667,8907500.0000000019,6881666.6666666679,9855000.0000000019,12345000.000000002,9405000,6620000,6420000,6715000,9560000,9205000,6620000,6420000,6420000,6420000,6420000,6420000,6420000,6420000,6420000,6420000,6420000,6125000,3280000,3635000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,495000,3435000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,200000,295000,3435000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,200000,0,295000,3435000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,200000,0,0,295000,3434999.9999999925,6219999.9999999925,6419999.9999999925,6419999.9999999925,6419999.9999999925,6419999.9999999925,6124999.9999999925,2985000,200000,0,0,0,295000,3435000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,200000,0,0,0,0,295000,3435000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,509748406.19888282,null,null,48219050,46896105.555555552,45291466.946722224,43675030.42395556,41513547.759199999,49826867.102573253,57496424.638959989,95066371.18141827,93159894.011680931,90490067.447533756,187993796.94088495,184859066.57040563,182442415.44582018,179236161.48539931,176467325.98708305,173620343.88196886,170233785.37504745,208589151.39544836,203365135.70957157,200125487.71180829,198385918.30680898,195984909.98422107,192982961.48465508,191382831.75769013,189351294.79950026,187356816.01279858,186390004.28284219,184111220.19980472,181132693.31716141,180976760.8244735,175269469.3673332,185615325.59471849,185451196.89898112,184074710.12438697,182890672.47532862,181795949.53909472,180235789.78492722,177348980.85014042,192097824.87456763,206182432.11152294,205569602.54532632,204345305.00461173,203009190.03490141,201721599.98261905,200002689.25888562,195190175.17974323,193083070.59138769,210337956.09907627,225413596.76511517,224175942.69161534,222488655.43556166,219229292.62919244,216974563.95060253,215268430.29069579,210669358.61335254,206530963.54901087,206693955.4515954,223526806.77960199,238656616.41443127,238221248.07206783,236208841.02100518,233234635.71590856,231343603.83509994,234096072.41983515,233736182.57806158,241434737.4434849,228370011.71030903,226449029.84803578,236442420.57650518,247494411.90086395,246991446.87000665,245239763.69650519,249603532.13193205,254528064.35036558,262874175.72339317,262244923.68481189,257008135.79245239,267580265.01693904,252898167.26109084,251698400.27524859,265929567.74769768,269930928.43181312,269034082.53935879,274880104.69118559,283153682.64074039,288666691.85823286,298160041.31418449,299027227.61719501,294267529.36315286,308365095.92478496,292762560.70011485,293126446.22855657,310377922.26980174,317476505.07094145,317353971.77364987,325034482.54478633,335819778.39826369,343383379.80200654,355615934.52465379,357677986.76177186,353298368.16372973,370660460.85491168,354077457.73249561,355494633.19010901,376705064.67297828,385127932.43976963,386204419.3717429,396424982.21248537,408976649.40172142,417994649.19862676,432940635.77616513,435908803.46770889,431785688.72451043,456293261.953879,442797001.25320303,449123386.71956348,478988247.56321198,487594549.73544061,493565528.60751587,509748406.19888282,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,394443401.01895529,null,null,-2188375,-3661402.7777777775,-5457972.222222222,-7231756.944444444,-9219303.819444444,-11298392.203252301,-13498031.453321029,-16207213.261252653,-18831018.639950417,-21369133.841041915,-24628620.786437213,-28150034.714730483,-31408857.906897262,-34575111.912652016,-37722066.409386419,-40822636.188553572,-44113707.846973062,-47618307.460625194,-51055747.359270468,-54837498.411574364,-58208484.020158418,-60901577.78981784,-63908421.151018344,-66806727.569798917,-69453047.147584438,-71856094.871781111,-74038643.999380156,-75982541.560144216,-78369465.685502455,-81097632.100970671,-83567771.149464905,-87113559.961224139,-89408343.403420717,-90369871.397434443,-91630209.762198687,-92917012.385304362,-93501519.223927453,-93702351.251865104,-93321791.391801447,-93127119.017619073,-94137736.022776186,-95283448.962805092,-96328214.651341602,-99317271.500888824,-99553203.865518466,-97678725.501805961,-96959634.589801311,-96123429.487100542,-94352111.611051112,-91841065.633414894,-88697427.678106159,-85647309.861951351,-84510423.867496446,-83322676.872712582,-82331207.034004673,-84351079.989040434,-82481664.040209368,-77782497.659775093,-74821533.783712983,-71957524.867165163,-67396942.393061608,-61616704.334379107,-54894080.032526121,-48631556.799393713,-45133886.334341004,-41466152.676673546,-38273555.067027099,-39336947.881276637,-34810271.627750069,-27046447.738738772,-21499913.124714732,-15978750.263953723,-8091330.546659302,874591.35656065494,9039462.2626963109,16534917.917279359,21148524.881165609,26019681.008248053,30241766.537293546,30292088.814547542,35848306.967747495,44537798.904099986,51000873.535429955,57357031.495473623,65947641.653912209,75694090.364805087,86373497.967968315,96151633.642880708,102461053.23383991,109045305.78428523,114777559.10611701,115797010.86875838,123058730.94754902,134065752.0850054,142413563.57499838,150389834.28924069,160897484.80526212,172850061.05838701,185830382.02064201,197704713.41081911,205501627.98435748,213634431.87811756,220681035.16728982,222307537.25260258,231348504.9787786,244458515.31439763,254317245.16444609,263895545.8395476,276212937.22636008,290151946.31317753,305058790.54295117,318787548.34223139,327820134.9447583,337272056.74128568,345351847.48061907,347323429.06976455,357601938.23316073,372397847.76529157,383673259.20754987,394443401.01895529,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,32812674.762606904,null,null,0,0,0,0,0,19752.357660000005,45126.346188420015,78927.11362116001,257520.69324575993,266639.79214655992,324713.13175526366,549075.10373704764,716236.42483509437,855010.60305091157,991461.94128838019,1163017.897864098,1007703.2310105581,1647159.8897759023,902620.04375694343,1412214.2594156682,2343637.5639611254,2305409.1617015973,2231636.3753483845,2702004.8902360778,3137057.0597447706,3519583.9551785304,3962496.2465689927,3770298.8570809104,3172223.7970626559,4749649.7094158577,2602777.8596851518,3799815.3413974,5778460.749902973,5606992.426202287,5264735.9580397252,6224207.8468124997,7057010.6511673965,7767493.4188405517,8119718.7350190626,7615004.0341892,6140186.0611475715,9315952.5214805044,4895314.8720325315,7157410.5734461425,10492322.389442686,9795322.2453996651,8921383.9619057439,10353011.834143551,11431463.105646254,12307118.594033036,12812324.229357,11803443.558548149,9444704.5643855482,13767034.822918575,7185690.5932337623,10256459.577991413,14950451.887249673,13737890.386403877,12436639.200328963,14244403.612275643,15788494.087426804,16907034.350654203,17230794.923767418,15779407.192943269,12499737.561587041,18126647.645219643,9417641.4562293142,13313496.909091176,19350195.818175372,17595434.20486458,15897956.149170885,18274343.296846725,19986131.647817407,21338575.034217976,21638808.265230324,19669384.93513171,15508757.278538555,22343691.119715329,11554994.749483608,16304767.331731629,23599210.666318204,21406862.454017468,19258558.792523686,22054598.054082111,23936055.367015082,25509035.820451111,25685568.01085642,23412197.998080105,18333154.928282175,26503593.612247214,13609605.978277318,19277327.715272982,27679109.794226464,25201607.948290698,22434124.386582129,25526264.975698516,27787322.843741298,29565680.25279171,29749678.210927576,27052384.290696822,21169559.857726686,30547694.907208376,15674789.358885162,22148374.81046854,31828265.671738721,28807787.497393467,25757127.326840296,29126583.612012081,31544822.85884852,33374885.231127672,33853059.259091653,30623758.434219323,24056235.634809591,34535877.230184913,17782820.530452006,25002181.877750181,36041702.278134026,32480836.012134261,29131315.679225229,32812674.762606904,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,2576.8994999999995,5905.2609000000029,7481.9052000000011,38335.523597999992,40010.575157999992,44625.783708000003,81824.079722999944,105604.7036549999,127213.11845999991,145916.74160465994,186625.53751337971,140992.13322719978,278418.13703730004,125430.2693809201,193229.6285556606,359333.618527235,366333.4688937231,340411.68797865976,417924.24330275878,475812.24573228881,533936.66106881388,616049.21528158337,616434.39224560652,463533.20103669353,815709.83133653365,374833.9134276323,541443.11583217606,902258.61444867402,908480.99739614502,818860.71135281399,980719.41280306503,1089364.6335527077,1210751.9247507155,1283014.2970212474,1269269.4989985079,905887.94397668913,1625883.6117015406,713384.92470990494,1042703.567536857,1667962.5581494942,1613424.516795896,1408892.7887186483,1657565.7119126767,1791164.4847255051,1939652.0194810033,2050464.7043707296,1988141.6898600012,1422014.6453893334,2426599.8252032101,1063704.1482416466,1509873.1225710437,2403955.3381121308,2284763.3488446474,1986282.6517955661,2298661.6111091226,2496605.5524373502,2696652.4852348119,2782494.6044169217,2687353.6229328215,1902536.8993865103,3226546.161626935,1412877.9681606442,1982642.9073872268,3149542.891331479,2962330.6426903456,2568081.850709945,2990385.3209736645,3205401.6725563705,3452532.3087698519,3547078.345911175,3397538.3573083878,2397615.3548021615,4033521.9748841524,1759245.6679260433,2465774.9541149437,3898963.0444297791,3660860.344771415,3160798.7302316725,3669718.9169566929,3900273.4385199845,4197744.0238660872,4274681.3819811642,4113639.3427378237,2877586.2889433503,4865865.904211551,2103955.0666429996,2969771.8792627156,4645645.7470420003,4390469.7331406474,3749150.9429093003,4317454.2189166546,4608558.6890567541,4951505.8882836103,5039662.1061003804,4840075.9847349524,3384798.268887341,5711052.7171965241,2470100.7932585478,3475500.189260006,5447189.0217030048,5109281.5655348301,4390691.5063952804,5023610.961940527,5336225.6369613409,5687394.2776804566,5847877.9403194785,5579340.9573501348,3924307.2910637856,6576318.7879374623,2859016.1648150086,3993929.1584928036,6289925.5787460208,5866889.7689887881,5064593.6402237415,6797330.8954640627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4143056.4266664386,null,null,0,7000,20666.666666666744,733.33333333337214,26753.166666666744,4283.5041666666948,9391.7133333328675,44204.535833332935,50610.48666666646,47792.353333332867,52893.332499999291,129889.28666666569,113774.97083333202,136805.10833333156,155505.37999999835,191736.6149999976,183484.76666666428,281832.06666666426,127780.82666666392,196015.84666666546,365064.23666666757,359541.9366666663,374197.31666666875,409919.64166666637,466490.2116666662,523251.56666666688,606366.20666666445,586312.04666666384,441234.94666666654,815313.16666666581,357057.70666666422,515092.08666665852,861491.63666666066,838153.0766666648,755608.37666666042,904632.39166665776,1004679.4016666552,1156423.8666666546,1188461.7066666586,1136231.6966666593,811365.89666665904,1455071.2666666554,639281.04666665848,933679.20666665118,1499623.1866666535,1401934.8266666587,1264427.4966666596,1440274.5616666563,1556270.2316666627,1685188.5666666692,1789551.9866666738,1677101.536666682,1199971.5966666825,2046689.9166666903,898017.70666668005,1274086.3366666604,2076942.9766666647,1871199.9166666642,1626987.0666666683,1882634.9416666683,2044752.2816666514,2208486.8666666541,2289146.2566666584,2136906.2666666731,1513319.4566666707,2565472.1666666828,1124251.6866666935,1617070.6266667061,2515729.6066667214,2287186.8866667263,1983022.4666667171,2308950.0616667159,2474883.1016666964,2665630.2666666768,2750881.3766666949,2546908.8666666411,1797761.3766666315,3023460.816666685,1319526.9766667224,1888906.2466666922,2935797.9266666919,2664448.5266667157,2300701.2266667075,2670936.0216667205,2838694.8016667217,3055089.2666667178,3125109.7766666561,2906782.5066666231,2033822.7966665998,3438092.1666665375,1487438.7066665143,2098945.6866665334,3337370.1166664883,3012042.6966665164,2572332.3766665459,2962023.2166665271,3161706.6866664812,3396860.0666664243,3472895.5366663858,3223785.0666663572,2254946.6366663501,3803650.7166663557,1645973.796666339,2315316.8066662997,3644247.8366663679,3303990.4366662726,2879534.4166662917,3248639.4416662678,3450737.9116663709,3677724.5666664019,3798400.5066663995,3502875.3466664329,2464232.1466663852,4128548.7166663557,1795684.4766663536,2507927.5466663986,3966352.4866664931,3576120.686666429,3087257.0666664243,4143056.4266664386,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7025813.2051453516,null,null,-74400,-74400,25600,25600,25600,35696.941680500284,36015.329434804618,36624.100016452372,49275.155352542177,51847.389992678538,54749.381549673155,67417.412748415023,73626.821811940521,54979.999999996275,77351.42325739935,87924.379233881831,98577.041987046599,126246.60092741251,138759.50811783224,150119.47773439437,184656.30647948384,207471.4136114493,229736.94825384021,267758.4258928746,296413.72571236733,112845.70999998692,169051.42770405952,207000.42760586832,241071.21584874485,301384.15256370604,337466.66889610142,368887.89205979556,439473.53438432515,495348.64611108601,548702.68521901965,626921.93563059717,692100.95165351778,199184.37061099708,305683.92176286131,382904.06476633996,450409.49872038513,557646.83580350131,627390.56054196507,686541.04083576053,807682.34574627131,907246.96836972982,999102.07681050152,1127362.7284292951,1234273.4673962276,327291.15194150619,492341.25588755123,613147.07842127793,717425.8627045881,877290.98199750297,980119.93575547449,1065720.2393351775,1239972.0602846406,1380764.9811654799,1509221.0333795212,1691240.3096403889,1838631.9568274133,516635.55623407289,745331.92718079314,907335.51176517829,1046120.8912227266,1263700.7171356194,1398879.7640934177,1510437.6119566374,1744743.9500807635,1926062.6304078214,2090439.0534840934,2334802.2451538257,2522574.5166820958,795727.12759263068,1096192.159265168,1298922.6358219758,1471568.7292717472,1755836.9503701106,1922203.7235223725,2058932.9277790859,2363119.3494611159,2583998.6646208838,2783575.1323206201,3100527.0944812968,3326238.5448419861,1206311.1477042846,1588662.3499645405,1829622.8927475028,2034499.5610684268,2398757.9956130795,2595624.4504012577,2757026.1233789437,3146108.6713215224,3405635.4944058768,3639421.2276125066,4044059.8614096455,4305711.345562961,1809511.5645594858,2292561.9974462949,2571334.4847490154,2807997.7569746338,3272953.0511858128,3499803.5043892823,3685431.9937835895,4182590.0254473649,4480179.7478325926,4747973.7040939853,5267312.7874849364,5565076.3914126083,2694824.8655373976,3305791.2437956855,3622231.4409373328,3890590.8678892776,4487277.062988095,4744047.8156676814,4954029.1214523241,5593661.3286219165,5929958.1930413768,6232340.2801470086,7025813.2051453516,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6165579.4626792371,null,null,500000,500000,535000,535000,535000,538523.04166666674,542637.04375000007,548597.35562500008,578327.85374999989,582039.72249999992,591676.58874999988,629923.23999999987,676012.64067083318,701345.28488541662,726372.08516666666,756520.1577000001,756520.15769999975,837554.98024999979,837554.98024999979,837554.98024999979,950187.12524583261,956490.81794583309,956490.81794583332,1018146.0956499996,1114964.1169212903,1182796.0363812693,1261148.0090754153,1261148.0090754163,1261148.0090754144,1387006.1314165397,1387006.1314165425,1387006.1314165434,1543195.2150136679,1546704.9692656687,1546704.9692656696,1629491.7738520019,1801083.3576184027,1924815.0379009619,1991129.8569206595,1991129.8569206614,1991129.8569206577,2165071.2781273443,2165071.2781273425,2165071.2781273462,2328060.7965356335,2328060.7965356335,2328060.7965356335,2330856.2059663534,2539611.657940615,2688022.5440795943,2778248.4462856054,2778248.4462856092,2778248.4462856129,2893944.7647157013,2893944.7647157013,2893944.7647157013,3034704.7485482022,3034704.7485482022,3034704.7485482022,3034704.7485482022,3237195.3591447771,3424262.5208759829,3486463.7585744113,3486463.7585744187,3486463.7585744187,3576147.3077013791,3576147.3077013716,3576147.3077013493,3707576.6099266261,3707576.6099266186,3707576.609926641,3707576.609926641,3898755.6952659041,4119350.4735963196,4180268.3642235994,4180268.3642235994,4180268.3642235994,4223889.5248853713,4223889.5248853564,4223889.5248853713,4346843.5828162581,4346843.5828162581,4346843.5828162581,4346843.5828162581,4518521.4279624075,4760521.413209945,4803805.5471109152,4803805.5471109152,4803805.5471109003,4852629.3350193799,4852629.335019365,4852629.335019365,4950743.4009685516,4950743.4009685665,4950743.4009685367,4950743.4009685367,5119239.2647465318,5375010.2627686709,5420984.0349399298,5420984.0349399298,5420984.0349399298,5468915.0520287603,5468915.0520287603,5468915.0520287901,5559131.4661787301,5559131.4661787301,5559131.4661787301,5559131.4661787301,5724575.3015786111,5944682.3151730597,6034100.1896686554,6034100.1896686554,6034100.1896686554,6074526.9558031261,6074526.9558031261,6074526.9558031261,6165579.4626792371,6165579.4626792371,6165579.4626792371,6165579.4626792371,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3516353.2385755554,null,null,159750,159750,180750,180750,180750,182863.82500000001,185332.22625000001,188908.413375,206746.71224999998,208973.83350000001,214755.95324999996,237703.94399999999,261150.08440249998,276349.67093124997,291365.75109999994,309454.59461999999,309454.59462000005,358075.48814999993,358075.48815000005,358075.48814999993,425654.77514749992,429436.99076750001,429436.99076750001,466430.15739000007,520187.24515277566,560886.39682876272,607897.58044525073,607897.58044525003,607897.58044525073,683412.45384992636,683412.45384992613,683412.45384992613,777125.90400820132,779231.75655940128,779231.75655940175,828903.83931120159,927395.05282104667,1001634.0609905808,1041422.9524024026,1041422.9524024022,1041422.9524024017,1145787.8051264137,1145787.8051264137,1145787.8051264146,1243581.5161713874,1243581.5161713865,1243581.5161713874,1245258.7618298195,1365914.3841618774,1454960.915845261,1509096.4571688771,1509096.4571688771,1509096.4571688753,1578514.2482269295,1578514.2482269313,1578514.2482269332,1662970.2385264356,1662970.2385264337,1662970.2385264356,1662970.2385264356,1779729.0265662968,1891969.3236050326,1929290.0662240852,1929290.0662240833,1929290.0662240833,1983100.1957002617,1983100.1957002617,1983100.1957002617,2061957.7770354226,2061957.7770354263,2061957.7770354226,2061957.7770354226,2171787.5825713575,2304144.4495696016,2340695.1839459687,2340695.1839459725,2340695.1839459725,2366867.8803430274,2366867.8803430311,2366867.8803430274,2440640.3151015714,2440640.3151015714,2440640.3151015677,2440640.3151015714,2538623.0471515991,2683823.0383001231,2709793.5186407156,2709793.5186407082,2709793.5186407082,2739087.7913857885,2739087.7913857885,2739087.7913857885,2797956.230955299,2797956.230955299,2797956.2309553064,2797956.230955299,2893879.0549333356,3047341.6537465937,3074925.9170493446,3074925.9170493446,3074925.9170493446,3103684.5273026563,3103684.5273026563,3103684.5273026563,3157814.3757926337,3157814.3757926337,3157814.3757926375,3157814.3757926375,3251750.7419151366,3383814.9500718266,3437465.6747692227,3437465.6747692227,3437465.6747692227,3461721.7344499156,3461721.7344499081,3461721.7344499156,3516353.2385755628,3516353.2385755554,3516353.2385755554,3516353.2385755554,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-1500,-3000,66000,189000,37500,246000,34500,7500,307500,52500,-9000,9000,369000,63000,0,-9000,9000,369000,63000,0,0,-9000,9000,369000,63000,0,0,0,-9000,9000,369000,63000,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,806322.91666666418,null,null,1041.6666666666665,3124.9999999999995,7194.4444444444434,19312.5,37553.819444444438,64095.486111111102,34451.388888888883,69111.111111111095,113562.49999999997,167805.55555555553,222213.54166666666,276135.41666666663,341696.1805555555,418895.83333333326,496182.29166666663,572774.3055555555,648671.87499999988,735999.99999999988,98758.680555555387,197395.83333333314,295130.20833333314,391961.80555555539,487890.62499999988,595041.66666666663,713414.93055555539,831458.33333333314,948390.62499999988,1064211.8055555555,1178921.875,1292520.833333333,124612.84722222202,260239.58333333302,395328.12499999953,529097.22222222155,661546.87499999953,792677.08333333302,922487.84722222202,1050979.1666666665,1190276.0416666665,1340378.472222222,1489734.3749999995,1637562.4999999995,146300.34722222202,291072.91666666651,434317.70833333302,576034.72222222202,716223.95833333302,867010.41666666605,1028394.097222222,1188822.916666666,1347515.6249999991,1504472.2222222211,1659692.7083333321,1813177.0833333321,151748.26388888806,301760.41666666605,450036.45833333302,608701.38888888899,777755.20833333302,945645.83333333302,1111592.013888889,1275593.75,1437685.763888889,1597868.055555556,1756140.625,1912503.472222222,154453.125,306996.52777777798,469755.20833333302,642729.16666666605,814366.31944444403,983885.41666666698,1151286.458333333,1316569.444444445,1479734.3750000009,1640781.2500000009,1799710.069444445,1956520.833333333,154692.70833333395,307267.36111111194,469848.95833333395,642437.5,813480.90277777798,982197.91666666605,1148588.541666666,1312652.777777778,1474390.625,1633802.083333334,1790887.152777778,1945645.833333334,152432.29166666791,302538.19444444589,450317.70833333395,607895.83333333395,775272.56944444589,940895.83333333395,1103984.375,1264538.194444444,1422557.291666666,1578041.666666666,1730991.319444444,1881406.25,147880.20833333395,293225.69444444589,436036.45833333395,576312.5,714053.81944444403,861385.41666666605,1018307.291666666,1173267.3611111101,1325484.3749999981,1474958.3333333321,1621689.2361111101,1765677.0833333321,141244.79166666418,279746.52777777612,415505.20833333209,548520.83333333209,678793.40277777612,806322.91666666418,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8142669.7147359848,null,null,-177466.66666666651,-34966.666666666744,-88348.841666666616,-49513.725833333447,-117787.31266666675,-70958.040724055842,-66341.864055762184,-144913.97061913775,-54454.829356635688,-24002.062107456499,-23463.987276102998,-102626.52695399395,46484.025428153458,97228.097623239504,106068.72028641775,178455.18450132618,74185.259813912737,158922.87844299269,194666.73911798032,137865.21652057156,278814.53449735383,436030.06872467743,305723.567289053,411875.90137184341,543046.93175233784,685222.35182109359,724255.02209209092,888725.78675830923,733885.12939961348,600514.53041610867,734092.51833203994,546228.75557359867,891424.87018791586,1200463.8054471817,1100892.7465490121,1120522.201811837,1381938.1772176083,1568725.8161958195,1694628.7630601991,1908397.629823206,1547675.2701410875,1493093.6615422405,1538270.4016411118,1139401.6303978264,1801465.7125362642,2261596.7395868376,1902934.6032403596,2008234.886509791,2374355.3237269484,2759942.5805220902,2777363.2978019342,3061176.1504460499,2469944.3564993888,2370095.4458738789,2330593.8170599714,1706842.7134886757,2560476.6522541121,3253346.7971303314,2845124.2922924608,2836536.2569392771,3347403.4096672311,3865034.3613712564,3853988.2155824304,4144147.0660056919,3323020.3124070615,3184886.8352922648,3091318.1548103094,2151646.6997085661,3487792.3575077951,4219165.124319464,3659694.1470425725,3658384.2582521141,4314127.5411684066,4913879.6704416275,4884505.1460581571,5205490.5057263821,4141673.2141093314,3968009.2516212016,3795732.3224189579,2656634.2219722569,4275804.3037740886,5144474.2841043174,4442563.0366903245,4424720.4500162899,5193582.9297317564,5880969.5626511872,5807940.1574190259,6169989.3312529624,4886719.1810971797,4678052.2993588448,4446872.1992045641,3223533.2967272103,4926812.2722779214,6011112.9634504616,5169099.2456402183,5083419.3962973654,5972350.2974996269,6784767.7498069406,6673594.3353330791,7085356.4716040492,5579272.4905928671,5328445.5883702338,5039999.2853278518,3624830.0250885487,5709065.4110024571,6818361.7695310712,5743795.6914211512,5724893.9418193698,6708975.0964424014,7601110.6996602416,7435625.2499525547,7940215.6468036175,6209164.2207133174,5914670.4012897015,5558270.0140560269,3962334.8483891487,6320197.1407275796,9280356.1606861353,8261777.4093301892,8142669.7147359848,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2692535.4528513551,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,218647.83914016339,2041217.726533914,1873863.913645762,1153401.7409715629,1217789.0317706103,1055521.3822613731,12580.569313499145,1389054.538299989,2172372.984088121,1615768.6578324921,1589039.4900109172,2147652.5396096464,2436612.1777232215,2669851.9007908106,2444533.9187280945,1577354.8977398016,1646063.1376113258,1433063.3304579444,254862.94066033885,1815430.0196976587,2751755.2843641005,2086952.8724982403,1994067.6785605848,2626912.6290053502,2988144.0632812306,3245080.2405637503,2968582.8475442678,1949228.6433845982,2033200.9734400213,1761650.822293058,406625.52132819593,2260241.9315440059,3277502.5839047581,2464682.4625121132,2394575.1687753797,3079347.8467031047,3484752.2717043757,3726711.0574433953,3432189.4498200715,2258146.6506317407,2362980.4491318613,2019947.6848333478,492895.3972863704,2569627.2908490449,3698977.3830327094,2818852.8605645895,2692535.4528513551,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,50000000,null,null,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,10000000,20000000,60000000,60000000,60000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,195833333.33333334,191666666.66666666,187500000,183333333.33333334,179166666.66666666,175000000,170833333.33333334,166666666.66666666,162500000,158333333.33333334,154166666.66666669,150000000,145833333.33333334,141666666.66666669,137500000,133333333.33333334,129166666.66666669,125000000.00000001,120833333.33333334,116666666.66666667,112500000,108333333.33333333,104166666.66666666,99999999.999999985,95833333.333333313,91666666.666666642,87499999.99999997,83333333.333333299,79166666.666666627,74999999.999999955,70833333.333333284,66666666.666666627,62499999.99999997,58333333.333333313,54166666.666666657,50000000,45833333.333333343,41666666.666666687,37500000.00000003,33333333.333333373,29166666.666666687,25000000.00000003,20833333.333333373,16666666.666666687,12500000,8333333.3333333433,4166666.6666666865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,66666.666666666672,133333.33333333331,400000,400000,400000,1066666.666666667,1066666.666666667,1066666.666666667,1066666.666666667,1066666.666666667,1066666.666666667,1066666.666666666,1333333.333333334,1333333.333333334,1333333.333333334,1333333.333333334,1333333.333333334,1333333.333333334,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333284,1333333.3333333284,1333333.3333333284,1333333.3333333284,1305555.5555555522,1277777.7777777761,1250000,1222222.2222222239,1194444.4444444478,1166666.6666666716,1138888.8888888955,1111111.1111111045,1083333.3333333284,1055555.5555555522,1027777.7777777761,1000000,972222.22222222388,944444.44444444776,916666.66666667163,888888.88888889551,861111.11111110449,833333.33333332837,805555.55555555224,777777.77777777612,750000,722222.22222222388,694444.44444444776,666666.66666667163,638888.88888889551,611111.11111110449,583333.33333332837,555555.55555555224,527777.77777777612,500000,472222.22222222388,444444.44444444776,416666.66666667163,388888.88888889551,361111.11111110449,333333.33333332837,305555.55555555224,277777.77777777612,250000,222222.22222222388,194444.44444444776,166666.66666667163,138888.88888889551,111111.11111110449,83333.333333328366,55555.555555552244,27777.777777776122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12845959.603595885,11858987.521101693,11025891.652460845,11225825.069894638,9969257.2216263842,7357010.7371559851,4133855.086823252,16423217.20049819,31385954.400764264,33184431.067328636,28857272.207187317,34942046.801410444,34777680.91018907,27957940.423725873,21239625.048538223,19385005.418711036,33061069.242903043,44207050.09076488,40850313.076552756,33919708.656963617,29532879.559809946,28862697.370150577,19507071.228230305,23170750.051866241,18494099.255831197,9559069.5254992228,21382598.773166813,35021726.547164448,29764809.060552765,20437298.322612591,11526453.08816066,705103.46078110673,0,0,0,0,0,0,8401224.2539318167,8516170.209320277,2369313.7267773654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107049.66336329904,0,0,93548.542249121994,0,0,0,136860.14333748491,398409.76334385388,674946.68890492595,0,291183.72334508714,0,0,0,0,275508.91035752557,643900.99444723316,0,0,0,0,0,193089.58376555238,0,0,178188.32310972363,470036.04433609452,0,0,0,0,0,0,0,0,0,0,70010.202116098255,140978.2871937668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,7.4505805969238281E-9,0,0,-7.4505805969238281E-9,-7.4505805969238281E-9,-1.4901161193847656E-8,-2.9802322387695313E-8,-1.4901161193847656E-8,1.4901161193847656E-8,2.9802322387695313E-8,5.9604644775390625E-8,2.9802322387695313E-8,5.9604644775390625E-8,2.9802322387695313E-8,5.9604644775390625E-8,0,2.9802322387695313E-8,2.9802322387695313E-8,0,2.9802322387695313E-8,2.9802322387695313E-8,5.9604644775390625E-8,1.1920928955078125E-7,2.9802322387695313E-8,0,2.9802322387695313E-8,5.9604644775390625E-8,2.9802322387695313E-8,0,2.9802322387695313E-8,-2.9802322387695313E-8,2.9802322387695313E-8,-5.9604644775390625E-8,0,2.9802322387695313E-8,2.9802322387695313E-8,2.9802322387695313E-8,0,5.9604644775390625E-8,2.9802322387695313E-8,8.9406967163085938E-8,5.9604644775390625E-8,5.9604644775390625E-8,1.1920928955078125E-7,5.9604644775390625E-8,1.1920928955078125E-7,5.9604644775390625E-8,2.9802322387695313E-8,1.1920928955078125E-7,1.1920928955078125E-7,5.9604644775390625E-8,1.1920928955078125E-7,1.1920928955078125E-7,5.9604644775390625E-8,1.7881393432617188E-7,1.1920928955078125E-7,1.1920928955078125E-7,1.1920928955078125E-7,1.4901161193847656E-7,8.9406967163085938E-8,1.7881393432617188E-7,2.9802322387695313E-8,8.9406967163085938E-8,1.1920928955078125E-7,1.4901161193847656E-7,1.4901161193847656E-7,8.9406967163085938E-8,8.9406967163085938E-8,8.9406967163085938E-8,-5.9604644775390625E-8,-2.9802322387695313E-8,8.9406967163085938E-8,8.9406967163085938E-8,8.9406967163085938E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,-8.9406967163085938E-8,-1.1920928955078125E-7,-2.9802322387695313E-8,-1.7881393432617188E-7,-5.9604644775390625E-8,0,-5.9604644775390625E-8,1.1920928955078125E-7,1.7881393432617188E-7,5.9604644775390625E-8,1.1920928955078125E-7,2.9802322387695313E-7,4.76837158203125E-7,5.3644180297851563E-7,5.9604644775390625E-7,5.9604644775390625E-7,7.7486038208007813E-7,8.3446502685546875E-7,8.3446502685546875E-7,5.9604644775390625E-7,5.9604644775390625E-7,7.7486038208007813E-7,8.3446502685546875E-7,8.3446502685546875E-7,6.5565109252929688E-7,5.3644180297851563E-7,4.76837158203125E-7,2.384185791015625E-7,1.7881393432617188E-7,4.76837158203125E-7,5.9604644775390625E-8,5.3644180297851563E-7,1.7881393432617188E-7,4.1723251342773438E-7,4.76837158203125E-7,2.384185791015625E-7,4.1723251342773438E-7,4.76837158203125E-7,4.1723251342773438E-7,7.152557373046875E-7,4.76837158203125E-7,4.1723251342773438E-7,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Sens","index":21,"n_rows":53,"n_cols":25,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"+7(985)201-6607",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,2472649366.2950649,757684163.01466858,288634446.67842126,254020801.90421507,51081858.922906563]
[19,null,null,null,null,null,null,"Изменения трафика","Сценарии","умеренно пессимистический",null,null,null,null,null,"*",-0.05,null,null,null,2610018775.5336795,819570863.03517795,339345727.19746554,247574900.17020646,73786066.633468643]
[20,null,null,null,null,null,null,"Изменения трафика","Сценарии","базовый",null,null,null,null,null,null,0,null,null,null,2747388184.7722945,881457563.05568731,390518990.76977962,243006690.86043811,95842252.218760327]
[21,null,null,null,null,null,null,"Изменения трафика","Сценарии","умеренно оптимистический",null,null,null,null,null,"*",0.05,null,null,null,2884757594.0109091,943344263.07619655,441933048.45165813,239165297.64376318,117124055.40108316]
[22,null,null,null,null,null,null,"Изменения трафика","Сценарии","оптимистический",null,null,null,null,null,"*",0.1,null,null,null,3022127003.2495241,1005230963.096706,493429700.59857035,235323904.4270882,137555045.31100118]
[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,-0.10000000000000005,-0.14041901190562384,-0.26089523556979016,4.5324311872970223E-2,-0.4670215094036812]
[25,null,null,null,null,null,null,"Изменения трафика","Сценарии","умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,-5.0000000000000114E-2,-7.0209505952811918E-2,-0.13103911661618003,1.8798697655579906E-2,-0.2301300843280305]
[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,4.999999999999994E-2,7.0209505952811779E-2,0.13165571687188021,-1.5807767280288945E-2,0.22205032425309693]
[28,null,null,null,null,null,null,"Изменения трафика","Сценарии","оптимистический",null,null,null,null,null,null,null,null,null,null,0.10000000000000005,0.14041901190562384,0.26352293297167478,-3.1615534560578133E-2,0.43522342314151002]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,2555071011.8382335,691063561.85096717,238165906.45187238,262050734.95913309,26582053.147048801]
[44,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","умеренно пессимистический",null,null,null,null,null,"*",-0.03,null,null,null,2664966539.2291255,799860133.96795011,324556151.27088231,250095456.9460271,66960725.248055756]
[45,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","базовый",null,null,null,null,null,null,0,null,null,null,2747388184.7722945,881457563.05568731,390518990.76977962,243006690.86043811,95842252.218760327]
[46,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","умеренно оптимистический",null,null,null,null,null,"*",0.03,null,null,null,2829809830.3154631,963054992.14342439,456940477.52874821,237645737.91885036,123400457.59730954]
[47,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","оптимистический",null,null,null,null,null,"*",7.0000000000000007E-2,null,null,null,2939705357.7063546,1071851564.2604072,545740226.91859424,230691392.23669803,157784710.45064318]
[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,-7.0000000000000159E-2,-0.21599905563768104,-0.39012977068693455,7.8368394019373816E-2,-0.72264786634630462]
[50,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,-3.0000000000000068E-2,-9.2571023844720449E-2,-0.1689107087183476,2.9171073687267984E-2,-0.30134441023758884]
[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,2.9999999999999895E-2,9.257102384472031E-2,0.17008516443218419,-2.2060927304535047E-2,0.28753712209983862]
[53,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","оптимистический",null,null,null,null,null,null,null,null,null,null,6.9999999999999812E-2,0.21599905563768076,0.39747423254077108,-5.0678845838088106E-2,0.64629593731268908]

{"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,1,2,3,4,5,6,7,8,9,10,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",null,null,"UnitEc",null,null,"Расчет юнит-экономики бизнес-проекта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","8 год","9 год","10 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 ТТ",null,null,null,null,"кол-во ТТ",null,null,null,null,null,null,null,null,null,null,79,null,null,19,31,37,49,55,61,67,73,79,79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17]
[18,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,34777065.630029045,null,null,109100.11182820001,907703.77987153071,2202975.3385716784,3190488.3494427092,4236413.3226228748,5046245.3292900864,5683580.5088475924,6171061.2785447072,6573028.722815928,7442431.8286295226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,30165604.576210745,null,null,95135.361606250008,790518.59463060973,1915806.9738342082,2771876.8039822862,3679053.3988402896,4380330.6634674789,4929327.2458971897,5351023.9085319927,5697928.5595105551,6449217.1820578529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"Выручка","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,3961959.0567821534,null,null,11946.367730723685,101112.82981866512,250117.00655389976,365856.93144091003,485326.82075012528,575960.92265824659,648572.84675346129,702185.43178704556,747322.02745697706,846493.91197444976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"Выручка","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,649501.99703613995,null,null,2018.3824912263158,16072.355422255863,37051.358183570694,52754.614019512694,72033.103032458122,89953.743164361164,105680.41619694007,117851.93822566966,127778.13584839508,146720.73459721872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11071919.3096467,null,null,32803.442586644735,285329.37947263994,700261.1051830122,1022894.0398240472,1354894.6715696326,1605112.2087683866,1803783.8083247268,1958541.9717996067,2091414.1816678091,2375972.5230893064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,8665011.0223776102,null,null,25679.935154194081,222034.65594070658,543833.39175956638,793894.04776581272,1053419.5423457921,1251477.1537298111,1410239.668187571,1534609.8208085152,1641939.2185470029,1868838.9831743254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Продукт - 1","Сырье и материалы - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3923132.4487672257,null,null,11357.975781249999,95334.217011145563,234402.88062825735,343425.67178215703,460213.51542158285,553744.41756403272,632591.48184018955,698098.58656399988,757137.93095748697,873502.04072343209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,"Себестоимость","Продукт - 1","Сырье и материалы - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,261542.16325114842,null,null,757.19838541666661,6355.614467409704,15626.858708550493,22895.044785477141,30680.901028105531,36916.294504268844,42172.765456012639,46539.905770933343,50475.862063832472,58233.469381562136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,null,null,null,null,null,"Себестоимость","Продукт - 1","Сырье и материалы - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,52308.43265022969,null,null,151.43967708333332,1271.1228934819408,3125.3717417100984,4579.0089570954278,6136.1802056211045,7383.2589008537698,8434.5530912025279,9307.9811541866675,10095.172412766497,11646.693876312429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[30,null,null,null,null,null,null,"Себестоимость","Продукт - 1","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3406175.3674684665,null,null,10317.939469572368,91595.155052822563,223598.6774469603,325380.24787775619,427991.4966849864,502640.90981588908,559262.20600012783,600510.26716876554,634023.27162532078,711889.83014847606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Продукт - 1","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1021852.61024054,null,null,3095.3818408717107,27478.546515846774,67079.603234088092,97614.074363326858,128397.44900549596,150792.27294476674,167778.6618000383,180153.08015062966,190206.98148759629,213566.94904454274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2234079.7035606261,null,null,6588.4022800164466,58822.913253726278,145955.04654672672,214010.7054085939,281339.81517795502,329098.41033695685,365327.74574775208,392966.12713044143,416199.95207258861,469174.30398931174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,219922.39053427445,null,null,627.67994654605263,5336.831426011694,13308.029983853476,19609.421936240626,26168.925045298256,31227.451908241721,35436.636425865458,38988.463272719368,42215.21260620981,48653.95791787788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,87968.956213709796,null,null,251.07197861842107,2134.7325704046775,5323.2119935413903,7843.7687744962486,10467.570018119301,12490.980763296688,14174.654570346185,15595.385309087744,16886.085042483923,19461.583167151151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,87968.956213709796,null,null,251.07197861842107,2134.7325704046775,5323.2119935413903,7843.7687744962486,10467.570018119299,12490.980763296688,14174.654570346182,15595.385309087744,16886.085042483923,19461.583167151151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[37,null,null,null,null,null,null,"Себестоимость","Продукт - 2","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1414014.9235376399,null,null,4198.9064432565783,37858.935913004032,93846.609673684972,137472.11224873908,180181.34622801398,209914.6130016321,231955.23090861103,248297.61018426661,261701.9764472392,293536.29210548586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,424204.47706129204,null,null,1259.6719329769737,11357.680773901209,28153.98290210549,41241.633674621728,54054.403868404195,62974.383900489636,69586.569272583292,74489.283055279971,78510.592934171756,88060.887631645761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,172828.58370846391,null,null,535.10515243421059,4471.8102782071082,10472.66687671922,14989.286649640573,20135.3140458858,24536.644701618905,28216.394389403591,30966.023860650144,33275.011048217108,37959.235925669076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Сырье и материалы - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,36050.125194500142,null,null,108.88168174342105,879.73747650671385,2070.0019938617893,2976.9211771554606,4043.7848558233204,4995.5587597284766,5825.500096157034,6487.6330515485952,7071.5873678692433,8183.0593988128639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Сырье и материалы - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,14420.050077800061,null,null,43.552672697368422,351.89499060268548,828.00079754471574,1190.7684708621841,1617.5139423293283,1998.2235038913905,2330.2000384628141,2595.053220619438,2828.6349471476979,3273.2237595251449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Сырье и материалы - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,28840.100155600117,null,null,87.105345394736844,703.78998120537096,1656.0015950894315,2381.5369417243678,3235.0278846586566,3996.4470077827809,4660.4000769256281,5190.106441238875,5657.2698942953957,6546.447519050289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[44,null,null,null,null,null,null,"Себестоимость","Продукт - 3","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,71937.160215818163,null,null,227.3580404605263,1951.0675614556451,4552.8173001717569,6492.3538922296611,8645.3748946726846,10420.31956170481,11846.380136813937,12840.947036340951,13628.860645311368,15351.157883292914,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,21581.148064745448,null,null,68.207412138157878,585.3202684366936,1365.845190051527,1947.7061676688979,2593.6124684018064,3126.0958685114429,3553.9140410441805,3852.2841109022856,4088.6581935934109,4605.3473649878733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,23705146.320382342,null,null,76296.669241555253,622374.40039889084,1502714.2333886661,2167594.3096186621,2881518.651053241,3441133.1205217,3879796.7005228656,4212519.3067451008,4481614.5411481187,5066459.3055402162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,21500593.553833134,null,null,69455.426452055923,568483.93868990324,1371973.5820746415,1977982.7562164736,2625633.8564944984,3128853.5097376681,3519087.5777096199,3816414.0877234763,4055989.3409635522,4580378.1988835279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,null,"Валовая прибыль","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1727879.3532215273,null,null,5357.9654507072364,42289.916564938823,104161.96000717304,151846.2260323161,203987.00557217025,246862.51232128975,283245.10100570903,309219.30465660407,331122.0753843885,377319.60798513802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,null,null,null,"Валовая прибыль","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,476673.41332767601,null,null,1483.2773387921054,11600.545144048756,26578.691306851473,37765.327369872117,51897.788986572326,65417.098462742266,77464.021807536512,86885.914365019489,94503.124800177975,108761.49867154965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8269976.4092550222,null,null,250545.46847587716,392563.46376646502,675849.59638433275,875800.67832209205,1083691.3677405622,1228220.6452878485,1333380.7523592848,1404011.2252372908,1456055.9640149407,1608802.5462465496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,210963.81699240499,null,null,21491.228070175446,25215.053763440861,25351.35135135135,22971.428571428572,24558.545454545456,26571.540983606559,29030.399999999991,31973.207671232867,35453.835341772145,42544.602410126587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,150688.44070886075,null,null,15350.87719298246,18010.752688172044,18108.108108108107,16408.163265306124,17541.81818181818,18979.672131147541,20736,22838.005479452051,25324.168101265823,30389.00172151898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,30137.688141772152,null,null,3070.1754385964919,3602.1505376344089,3621.6216216216217,3281.6326530612246,3508.3636363636365,3795.9344262295081,4147.2000000000007,4567.6010958904117,5064.8336202531646,6077.8003443037987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,30137.688141772152,null,null,3070.1754385964919,3602.1505376344089,3621.6216216216217,3281.6326530612246,3508.3636363636365,3795.9344262295081,4147.2000000000007,4567.6010958904117,5064.8336202531646,6077.8003443037987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2324423.2594936709,null,null,89434.210526315801,120551.07526881721,200110.36036036036,263117.34693877556,318245.0757575758,353477.11748633877,377438.43283582089,390487.44292237441,396031.90928270045,427217.82700421935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2214623.6814345992,null,null,13096.491228070176,78172.043010752692,176596.84684684683,241280.61224489796,302426.89393939398,341673.83879781415,366692.16417910455,380624.42922374432,388816.71940928261,422534.28270042199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,83333.333333333343,null,null,70175.438596491236,35483.870967741932,17567.567567567567,17346.938775510203,11818.181818181818,8196.7213114754104,7462.686567164179,6849.3150684931506,4430.3797468354433,1898.7341772151899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,26466.244725738401,null,null,6162.2807017543864,6895.1612903225823,5945.9459459459486,4489.7959183673483,4000.0000000000014,3606.5573770491819,3283.5820895522402,3013.6986301369875,2784.8101265822797,2784.8101265822797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,339963.94002025865,null,null,106526.31578947369,76571.612903225803,66476.529729729737,52032.460163265314,48070.277535272719,44963.0643012,42485.844776782033,40487.981438982577,38864.97811515315,40393.536843038128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,232769.82580818341,null,null,77894.736842105267,53690.322580645159,46333.2972972973,36035.958367346946,33067.905796363644,30709.784645311465,28798.44431738686,27224.392360861195,25911.418501432316,26688.761056475287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,69830.947742455028,null,null,23368.42105263158,16107.096774193549,13899.989189189191,10810.787510204082,9920.3717389090889,9212.9353935934396,8639.5332952160588,8167.3177082583588,7773.4255504296971,8006.628316942586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,37363.166469620272,null,null,5263.1578947368425,6774.1935483870984,6243.2432432432452,5185.7142857142871,5082.0000000000018,5040.3442622950843,5047.867164179107,5096.2713698630168,5180.1340632911424,5698.1474696202577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1419951.8739451475,null,null,7146.1348684210525,49884.065188172048,112605.38626126126,153454.83418367346,192754.34166666665,218640.58265027325,235368.83768656716,244650.03938356164,250108.21413502106,271924.69672995777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,473988.30854430381,null,null,2376.5076754385968,16643.567876344088,37722.030405405407,51487.232142857145,64588.856818181819,73084.489754098366,78529.695895522382,81557.539383561641,83338.034810126584,90581.606012658231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,612433.11708860763,null,null,3030.5921052631579,21468.830645161292,49340.810810810814,67708.163265306124,84561.159090909088,94885.102459016387,101297.12686567164,104893.56164383562,107007.73734177215,116192.24683544303,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,333530.44831223623,null,null,1739.0350877192984,11771.666666666668,25542.545045045044,34259.4387755102,43604.325757575753,50670.990437158478,55542.014925373136,58198.938356164384,59762.441983122357,65150.843881856534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3974673.5188035378,null,null,25947.579221491229,120341.65664280915,271305.9686816301,384224.60846494907,500063.12732650142,584568.3398664298,649057.23706011474,696412.55382113904,735597.02714029385,826721.88325920771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2985380.5927777947,null,null,10850.364583333332,84009.711065188167,200089.83037880066,287758.3330421116,376326.04199940676,440646.61704731686,489418.6507810296,524846.70125335245,553806.89160743169,621495.53969111422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,895614.17783333838,null,null,3255.109375,25202.913319556457,60026.949113640192,86327.499912633488,112897.81259982203,132193.98511419506,146825.59523430889,157454.01037600572,166142.06748222941,186448.66190733417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,93678.748192405052,null,null,11842.105263157895,11129.032258064517,11189.18918918919,10138.775510204081,10839.272727272728,11727.737704918032,12812.991044776116,14111.842191780823,15648.068050632908,18777.681660759488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,15435169.91112732,null,null,-174248.79923432192,229810.93663242576,826864.63700433332,1291793.6312965699,1797827.2833126786,2212912.4752338505,2546415.9481635815,2808508.081507809,3025558.5771331778,3457656.7592936656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4277479.2395363431,null,null,930668.72034086974,606585.30190478393,569919.61442010605,487164.09313346795,493176.1111707972,510400.92044048506,542107.40342136414,592018.74739664327,667377.33270862477,834878.82843457256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1628161.087021539,null,null,590526.31578947371,372793.54838709679,321710.75675675675,250212.18244897955,229603.79724000001,213230.41169911475,199959.20547843844,189029.92835708271,179913.42168568415,185310.82433625468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,348269.75123455381,null,null,126315.78947368421,79741.93548387097,68815.135135135133,53521.322448979576,49113.111709090925,45610.783251147535,42772.022562232836,40434.209274242297,38484.154371269346,39638.679002407429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,313442.77611109841,null,null,113684.21052631579,71767.741935483864,61933.62162162162,48169.190204081642,44201.800538181807,41049.704926032777,38494.82030600954,36390.788346818066,34635.738934142406,35674.811102166685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,208961.85074073228,null,null,75789.473684210519,47845.161290322583,41289.08108108108,32112.793469387754,29467.867025454532,27366.469950688526,25663.213537339703,24260.525564545387,23090.492622761602,23783.207401444455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,226375.33830246,null,null,82105.263157894733,51832.258064516129,44729.83783783784,34788.859591836735,31923.522610909084,29647.009113245887,27801.814665451337,26282.236028257499,25014.700341325075,25765.141351564827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,243788.82586418767,null,null,88421.052631578947,55819.354838709674,48170.594594594593,37464.925714285717,34379.178196363639,31927.548275803267,29940.415793562985,28303.946491969607,26938.908059888548,27747.0753016852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,113187.66915123,null,null,41052.631578947367,25916.129032258064,22364.91891891892,17394.429795918368,15961.761305454542,14823.504556622944,13900.907332725668,13141.11801412875,12507.350170662537,12882.570675782414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,174134.87561727691,null,null,63157.894736842107,39870.967741935485,34407.567567567567,26760.661224489788,24556.555854545462,22805.391625573768,21386.011281116418,20217.104637121149,19242.077185634673,19819.339501203714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,488448.32610646164,null,null,177157.89473684211,111838.06451612903,96513.227027027053,75063.654734693875,68881.139171999996,63969.123509734411,59987.761643531529,56708.978507124812,53974.026505705238,55593.247300876414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,326397.67800278182,null,null,95867.192906798256,47735.840987788979,52548.565071010889,46999.707910482735,46271.16120760265,44865.057629074734,43635.972557507521,42502.27263724459,42345.522010432695,45361.918311902991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,118455.08919554847,null,null,39157.894736842107,25200,22169.18918918919,17577,16442.484545454543,15566.45053278689,14881.062039179109,14340.859102140412,13914.26392631725,14609.977122633114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4535.8649789029541,null,null,18859.649122807019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,88509.789145946721,null,null,29445.83122258772,15004.10921370968,20147.216527132601,17517.080882519538,15440.300031767314,13027.639639479974,10972.385150453858,9197.2821930408427,8419.1011160130856,8206.6870358905926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,95266.833897865057,null,null,5827.7429239766088,5568.1192891465043,7973.6650881651203,9570.5287237792982,11765.462014671841,13457.536913977099,14838.17879594037,15939.914044501764,16929.567894196018,19184.073644395874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19630.100784518607,null,null,2576.0749005847952,1963.6124849327957,2258.4942665239869,2335.0983041838899,2622.9146157089526,2813.4305428307698,2944.346571934178,3024.2172975615777,3082.5890739063448,3361.1805089833997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1834472.1484055594,null,null,67117.316907755681,74217.848013769093,99147.065565311437,114888.54803931178,148420.01355119448,188336.32760256121,238524.46374188658,303777.56789519096,391144.3625068026,548612.83848553838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,30260.932786708869,null,null,7894.7368421052633,5322.5806451612907,4905.4054054054059,4074.4897959183681,3993.0000000000005,3960.2704918032791,3966.1813432835843,4004.2132191780856,4070.1053354430396,4477.1158689873437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,173885.32815014521,null,null,545.50055914099994,4538.5188993576539,11014.87669285839,15952.441747213548,21182.06661311437,25231.226646450425,28417.902544237961,30855.306392723527,32865.143614079643,37212.159143147612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,15594.098522640181,null,null,4385.9649122807014,3360.2150537634411,2956.0810810810813,2343.75,2192.471590909091,2075.6595799180327,1984.268598414179,1912.2369301155823,1855.3539328273339,1948.121629468701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,173885.32815014521,null,null,545.50055914099994,4538.5188993576539,11014.87669285839,15952.441747213548,21182.06661311437,25231.226646450425,28417.902544237961,30855.306392723527,32865.143614079643,37212.159143147612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на уборку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1313806.0247539869,null,null,49390.350877192999,51476.425000000032,63145.01754371624,69809.651976998663,91058.313845757526,120205.18445223855,160231.89617832651,215313.69569923409,291298.44400945766,426490.05187424715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,127040.43604193338,null,null,4355.2631578947385,4981.5895161290337,6110.8081493918962,6755.772771967615,8812.0948882991179,11632.759785700506,15506.312533386434,20836.8092612162,28190.172000915256,41273.230826540042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11157690.671590978,null,null,-1104917.5195751917,-376774.36527235812,256945.02258422715,804629.53816310177,1304651.1721418817,1702511.5547933655,2004308.5447422168,2216489.3341111662,2358181.2444245536,2622777.930859094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114]
[115,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3308071.7698992267,null,null,172791.45298372244,363068.21338576329,476407.38091588754,454445.49756661552,482716.71692001651,491298.9845306077,494612.76492601435,494635.26230008603,495092.19035851577,531977.78737338691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,35548.523206751066,null,null,41352.339181286567,16550.179211469538,12927.927927927931,9761.9047619047633,8696.9696969696979,1222.6775956284155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Оформление юрлица",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,210.9704641350211,null,null,160.81871345029239,107.52688172043011,90.090090090090101,68.02721088435375,60.606060606060609,4.5537340619307836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,527.4261603375528,null,null,402.046783625731,268.81720430107526,225.22522522522524,170.06802721088437,151.51515151515153,11.384335154826958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разработка логотипа и дизайна",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,3164.5569620253159,null,null,2412.2807017543855,1612.9032258064515,1351.3513513513512,1020.408163265306,909.09090909090901,68.306010928961754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Заключение контрактов с поставщиками",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,5274.2616033755285,null,null,3654.9707602339186,2688.172043010753,2252.2522522522527,1700.6802721088438,1515.1515151515152,227.68670309653919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Оборудование для РЦ",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,21097.046413502114,null,null,14619.883040935674,10752.688172043012,9009.0090090090107,6802.7210884353753,6060.606060606061,910.74681238615676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Лицензирование",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,5274.2616033755285,null,null,20102.339181286552,1120.0716845878135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3215603.0239099865,null,null,131103.80116959065,344489.24731182802,458896.39639639645,438435.37414965994,466212.12121212122,481284.15300546447,485199.00497512438,484874.42922374432,485126.5822784811,521149.7890295359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Ремонтные работы (200кв.м.)",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,716121.65963431785,null,null,30190.058479532163,77150.537634408596,102477.47747747746,97619.047619047633,103939.39393939395,107103.82513661199,107960.19900497513,107876.71232876713,107805.90717299578,115928.27004219413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Торговое пространство",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,767273.20675105497,null,null,32346.491228070183,82661.290322580666,109797.29729729728,104591.83673469388,111363.63636363638,114754.09836065579,115671.64179104482,115582.19178082194,115506.32911392408,124208.86075949369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Подсобные помещения",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,358060.82981715893,null,null,15095.029239766081,38575.268817204298,51238.738738738728,48809.523809523816,51969.696969696975,53551.912568305997,53980.099502487566,53938.356164383564,53902.95358649789,57964.135021097063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Торговое оборудование",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,613818.56540084386,null,null,25877.192982456145,66129.032258064515,87837.837837837855,83673.469387755133,89090.909090909103,91803.278688524588,92537.313432835814,92465.753424657523,92405.063291139231,99367.088607594924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Охранная и пожарная сигнализации",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,255757.73558368502,null,null,10782.163742690062,27553.763440860217,36599.099099099098,34863.945578231294,37121.212121212135,38251.366120218583,38557.213930348262,38527.397260273989,38502.109704641342,41402.95358649789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Оргтехника, кассовая техника и ПО",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,201828.41068917021,null,null,6725.14619883041,20967.741935483875,28378.37837837838,27551.020408163276,29090.909090909081,30327.868852459018,30597.01492537314,30593.607305936068,30801.687763713082,32911.3924050633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Автомобиль",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,302742.6160337553,null,null,10087.719298245614,31451.612903225803,42567.567567567574,41326.530612244911,43636.363636363647,45491.803278688523,45895.522388059704,45890.410958904104,46202.531645569616,49367.088607594931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,56920.222782489771,null,null,335.31263284521668,2028.7868624657453,4583.0565915632087,6248.2186550509532,7807.6260109255454,8792.1539295148632,9413.7599508899912,9760.8330763417889,9965.6080800346281,10827.998343851035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,23716.759492704074,null,null,139.71359701884029,845.3278593607273,1909.6069131513366,2603.4244396045642,3253.1775045523109,3663.3974706311938,3922.3999795374962,4067.0137818090784,4152.336700014429,4511.6659766045996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9486.7037970816291,null,null,55.885438807536104,338.13114374429091,763.84276526053475,1041.3697758418257,1301.2710018209245,1465.3589882524777,1568.9599918149986,1626.8055127236319,1660.9346800057717,1804.6663906418401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,23716.759492704074,null,null,139.71359701884029,845.3278593607273,1909.6069131513366,2603.4244396045642,3253.1775045523109,3663.3974706311938,3922.3999795374962,4067.0137818090784,4152.336700014429,4511.6659766045996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,200144.71255274263,null,null,17906.889619883041,34029.233870967742,40274.49324324324,34936.649659863942,34396.590909090912,31979.39435336976,29176.616915422881,26086.900684931508,22808.808016877643,21653.349156118147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7649474.1891390067,null,null,-1295615.8621787971,-773871.81252908928,-259736.85157490365,315247.3909366224,787537.8643127745,1179233.1759093881,1480519.1629007792,1695767.1711261484,1840280.2460491601,2069146.7943295881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1408281.1350416124,null,null,185964.9122807018,473118.27956989256,445946.52181713568,380684.47464674816,348157.78031394945,261548.34634854452,171936.48180681313,102739.72602739724,44303.797468354438,3516.1744022503558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6241193.0540973963,null,null,-1481580.7744594992,-1246990.0920989816,-705683.37339203921,-65437.083710125778,439380.08399882511,917684.82956084353,1308582.6810939664,1593027.4450987512,1795976.4485808057,2065630.6199273381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1248238.6108194792,null,null,0,0,0,0,0,0,214018.77423684185,318605.48901975027,359195.28971616115,413126.12398546794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4992954.4432779169,null,null,-1481580.7744594992,-1246990.0920989816,-705683.37339203921,-65437.083710125778,439380.08399882511,917684.82956084353,1094563.9068571248,1274421.9560790013,1436781.1588646446,1652504.4959418701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1,2,3,4,5,6,7,8,9,10,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",null,null,"CFind",null,null,"Анализ финансового потока косвенным методом",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","8 год","9 год","10 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,509748406.19888324,null,null,184859066.57040569,191382831.75769025,181795949.53909475,210337956.09907633,238221248.07206798,245239763.69650516,274880104.69118559,325034482.54478717,396424982.21248585,509748406.19888324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"АКТИВЫ","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,164120663.51129448,null,null,70550295.726642609,139195181.11168399,168593108.01779613,195600278.63703197,216075859.20643109,218206621.15006396,217167565.90002099,213159191.75211474,191221908.713792,164120663.51129448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,20498367.603267558,null,null,592342.56528400001,2652416.8770929435,6121479.0372224292,10441470.651988033,15229925.722766329,20578946.922812227,26340671.413625397,32671815.73929299,39601560.439556219,20498367.603267558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-4135406.0171709061,null,null,391931.63546141773,548201.35363885015,661362.48407620937,861206.81005634367,495463.14287054539,34195.623628973961,-670245.27458137274,-1654747.5479398966,-2670610.3274950981,-4135406.0171709061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329264781.10149211,null,null,103496163.30968431,39427032.415274426,0,3.7252902984619141E-9,7.4505805969238281E-9,3.7252902984619141E-9,25622112.652120601,74438222.601319328,164837123.38663274,329264781.10149211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9828333.3333333321,9560000,6420000,3435000,6420000,6420000,6419999.9999999925,6420000,3435000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,509748406.19888282,null,null,184859066.57040563,191382831.75769013,181795949.53909472,210337956.09907627,238221248.07206783,245239763.69650519,274880104.69118559,325034482.54478633,396424982.21248537,509748406.19888282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,394443401.01895529,null,null,-28150034.714730483,-66806727.569798917,-92917012.385304362,-96123429.487100542,-71957524.867165163,-15978750.263953723,57357031.495473623,150389834.28924069,263895545.8395476,394443401.01895529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,32812674.762606904,null,null,549075.10373704764,2702004.8902360778,6224207.8468124997,10353011.834143551,14244403.612275643,18274343.296846725,22054598.054082111,25526264.975698516,29126583.612012081,32812674.762606904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,145916.74160465994,616049.21528158337,1283014.2970212474,2050464.7043707296,2782494.6044169217,3547078.345911175,4274681.3819811642,5039662.1061003804,5847877.9403194785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4143056.4266664386,null,null,129889.28666666569,409919.64166666637,904632.39166665776,1440274.5616666563,1882634.9416666683,2308950.0616667159,2670936.0216667205,2962023.2166665271,3248639.4416662678,4143056.4266664386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7025813.2051453516,null,null,67417.412748415023,267758.4258928746,626921.93563059717,1127362.7284292951,1691240.3096403889,2334802.2451538257,3100527.0944812968,4044059.8614096455,5267312.7874849364,7025813.2051453516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6165579.4626792371,null,null,629923.23999999987,1018146.0956499996,1629491.7738520019,2330856.2059663534,3034704.7485482022,3707576.609926641,4346843.5828162581,4950743.4009685367,5559131.4661787301,6165579.4626792371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3516353.2385755554,null,null,237703.94399999999,466430.15739000007,828903.83931120159,1245258.7618298195,1662970.2385264356,2061957.7770354226,2440640.3151015714,2797956.230955299,3157814.3757926375,3516353.2385755554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9000,369000,0,369000,0,0,0,0,369000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,806322.91666666418,null,null,276135.41666666663,595041.66666666663,792677.08333333302,867010.41666666605,945645.83333333302,983885.41666666698,982197.91666666605,940895.83333333395,861385.41666666605,806322.91666666418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8142669.7147359848,null,null,-102626.52695399395,411875.90137184341,1120522.201811837,2008234.886509791,2836536.2569392771,3658384.2582521141,4424720.4500162899,5083419.3962973654,5724893.9418193698,8142669.7147359848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2692535.4528513551,null,null,0,0,0,0,0,0,1589039.4900109172,1994067.6785605848,2394575.1687753797,2692535.4528513551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,50000000,null,null,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,160000000,200000000,200000000,200000000,200000000,170833333.33333334,120833333.33333334,70833333.333333284,20833333.333333373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1066666.666666667,1333333.3333333321,1333333.3333333358,1333333.3333333358,1333333.3333333358,1138888.8888888955,805555.55555555224,472222.22222222388,138888.88888889551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,9969257.2216263842,33061069.242903043,29764809.060552765,2369313.7267773654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,275508.91035752557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-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]
[]
[53,null,null,null,null,null,null,"Итоговый финпоток",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,329264781.10149211,null,null,103496163.30968431,-64069130.89440988,-39427032.415274426,3.7252902984619141E-9,3.7252902984619141E-9,-3.7252902984619141E-9,25622112.652120598,48816109.949198723,90398900.785313413,164427657.71485937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,509748406.19888294,null,null,184859066.57040563,6523765.1872844854,-9586882.2185953949,28542006.55998151,27883291.972991586,7018515.6244373769,29640340.994680367,50154377.853600904,71390499.667699024,113323423.98639742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,394443401.01895541,null,null,-28150034.714730483,-38656692.85506843,-26110284.815505452,-3206417.1017961632,24165904.619935382,55978774.603211455,73335781.759427354,93032802.793767095,113505711.55030692,130547855.17940775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,32812674.762606904,null,null,549075.10373704764,2152929.78649903,3522202.9565764219,4128803.9873310514,3891391.7781320922,4029939.6845710818,3780254.7572353855,3471666.9216164052,3600318.6363135651,3686091.1505948231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,145916.74160465994,470132.47367692343,666965.08173966408,767450.40734948218,732029.90004619211,764583.74149425328,727603.0360699892,764980.7241192162,808215.83421909809,-5847877.9403194785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4143056.4266664386,null,null,129889.28666666569,280030.35500000068,494712.74999999139,535642.16999999853,442360.380000012,426315.12000004761,361985.96000000462,291087.19499980658,286616.22499974072,894416.98500017077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7025813.2051453516,null,null,67417.412748415023,200341.01314445958,359163.50973772258,500440.79279869795,563877.58121109381,643561.93551343679,765724.84932747111,943532.76692834869,1223252.9260752909,1758500.4176604152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6165579.4626792371,null,null,629923.23999999987,388222.85564999969,611345.67820200231,701364.43211435154,703848.5425818488,672871.86137843877,639266.97288961709,603899.81815227866,608388.0652101934,606447.996500507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3516353.2385755554,null,null,237703.94399999999,228726.21339000008,362473.68192120153,416354.92251861794,417711.47669661604,398987.53850898705,378682.53806614876,357315.91585372761,359858.14483733848,358538.86278291792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9000,360000,-369000,369000,-369000,0,0,0,369000,-369000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,806322.91666666418,null,null,276135.41666666663,318906.25,197635.4166666664,74333.333333333023,78635.416666666977,38239.583333333954,-1687.5000000009313,-41302.083333332092,-79510.416666667908,-55062.500000001863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8142669.7147359848,null,null,-102626.52695399395,514502.42832583736,708646.30043999362,887712.68469795398,828301.37042948604,821848.001312837,766336.19176417589,658698.94628107548,641474.54552200437,2417775.772916615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2692535.4528513551,null,null,0,0,0,0,0,0,1589039.4900109172,405028.1885496676,400507.49021479487,297960.28407597542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,50000000,null,null,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,160000000,40000000,0,0,0,-29166666.666666657,-50000000,-50000000.00000006,-49999999.999999911,-20833333.333333373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1066666.666666667,266666.66666666511,3.7252902984619141E-9,0,0,-194444.44444444031,-333333.33333334327,-333333.33333332837,-333333.33333332837,-138888.88888889551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,9969257.2216263842,23091812.02127666,-3296260.1823502779,-27395495.333775401,-2369313.7267773654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,275508.91035752557,-275508.91035752557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-180483625.09739113,null,null,-81362903.260721356,-70592896.081694439,-29840150.196678981,-28542006.559981581,-27883291.972991616,-7018515.624437198,-4018228.3425598405,-1338267.9044028334,19008401.11761472,51104233.728461981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-164120663.51129448,null,null,-70550295.726642609,-68644885.385041386,-29397926.906112134,-27007170.619235843,-20475580.569399118,-2130761.9436328709,1039055.2500429749,4008374.1479062438,21937283.038322747,27101245.202497512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-20498367.603267558,null,null,-592342.56528400001,-2060074.3118089435,-3469062.1601294857,-4319991.614765604,-4788455.0707782954,-5349021.2000458986,-5761724.4908131696,-6331144.3256675936,-6929744.7002632283,19103192.836288661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4135406.0171709061,null,null,-391931.63546141773,-156269.71817743243,-113161.13043735921,-199844.32598013431,365743.66718579829,461267.51924157143,704440.8982103467,984502.27335852385,1015862.7795552015,1464795.689675808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-9828333.3333333321,268333.33333333209,3140000,2985000,-2985000,0,7.4505805969238281E-9,-7.4505805969238281E-9,2985000,3435000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329264781.10149181,null,null,103496163.30968428,-64069130.894409955,-39427032.415274374,-7.0780515670776367E-8,-2.9802322387695313E-8,1.7881393432617188E-7,25622112.652120527,48816109.949198067,90398900.78531374,164427657.7148594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[92,null,null,null,null,null,null,"БАЛАНС",null,null,null,null,"руб.",null,null,null,null,null,0,0,null,null,null,0,null,null,2.9802322387695313E-8,2.9802322387695313E-8,2.9802322387695313E-8,2.9802322387695313E-8,2.9802322387695313E-8,2.9802322387695313E-8,2.9802322387695313E-8,2.9802322387695313E-8,2.9802322387695313E-8,2.9802322387695313E-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]

{"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,1,2,3,4,5,6,7,8,9,10,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",null,null,"FinEcAn",null,null,"Финансово-экономический анализ проекта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","8 год","9 год","10 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,30,"*",null,3,5,4.5,4,3.5,3,2.5,2,1.5,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,null,null,0.1,0.16666666666666666,0.15,0.13333333333333333,0.11666666666666667,0.1,8.3333333333333329E-2,6.6666666666666666E-2,0.05,3.3333333333333333E-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]
[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,329264781.10149211,null,null,113324496.64301763,48987032.415274426,6420000,3435000.0000000037,6420000.0000000075,6420000.0000000037,32042112.652120594,80858222.601319328,168272123.38663274,329264781.10149211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329264781.10149211,null,null,103496163.30968431,39427032.415274426,0,3.7252902984619141E-9,7.4505805969238281E-9,3.7252902984619141E-9,25622112.652120601,74438222.601319328,164837123.38663274,329264781.10149211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9828333.3333333321,9560000,6420000,3435000,6420000,6420000,6419999.9999999925,6420000,3435000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-4135406.0171709061,null,null,391931.63546141773,548201.35363885015,661362.48407620937,861206.81005634367,495463.14287054539,34195.623628973961,-670245.27458137274,-1654747.5479398966,-2670610.3274950981,-4135406.0171709061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-4135406.0171709061,null,null,391931.63546141773,548201.35363885015,661362.48407620937,861206.81005634367,495463.14287054539,34195.623628973961,-670245.27458137274,-1654747.5479398966,-2670610.3274950981,-4135406.0171709061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,20498367.603267558,null,null,592342.56528400001,2652416.8770929435,6121479.0372224292,10441470.651988033,15229925.722766329,20578946.922812227,26340671.413625397,32671815.73929299,39601560.439556219,20498367.603267558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,20498367.603267558,null,null,592342.56528400001,2652416.8770929435,6121479.0372224292,10441470.651988033,15229925.722766329,20578946.922812227,26340671.413625397,32671815.73929299,39601560.439556219,20498367.603267558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,164120663.51129448,null,null,70550295.726642609,139195181.11168399,168593108.01779613,195600278.63703197,216075859.20643109,218206621.15006396,217167565.90002099,213159191.75211474,191221908.713792,164120663.51129448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,164120663.51129448,null,null,70550295.726642609,139195181.11168399,168593108.01779613,195600278.63703197,216075859.20643109,218206621.15006396,217167565.90002099,213159191.75211474,191221908.713792,164120663.51129448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,32812674.762606904,null,null,694991.84534170758,3318054.1055176612,17476479.365460131,45740054.691774845,46791707.277245328,24190735.369535267,26329279.436063275,30565927.081798896,34974461.552331559,32812674.762606904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,9969257.2216263842,33336578.153260566,29764809.060552765,2369313.7267773654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,32812674.762606904,null,null,694991.84534170758,3318054.1055176612,7507222.1438337471,12403476.538514281,17026898.216692567,21821421.6427579,26329279.436063275,30565927.081798896,34974461.552331559,32812674.762606904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,32492330.417320587,null,null,1247442.7731277533,3538171.8886380503,5903149.2256056285,9387997.5610685814,12053732.328654304,15055556.368701387,19554904.870759718,22773165.618191294,26582752.598383985,32492330.417320587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,32492330.417320587,null,null,1247442.7731277533,3538171.8886380503,5903149.2256056285,9387997.5610685814,12053732.328654304,15055556.368701387,19554904.870759718,22773165.618191294,26582752.598383985,32492330.417320587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,161066666.66666666,201333333.33333334,201333333.33333334,201333333.33333334,201333333.33333334,171972222.22222224,121638888.8888889,71305555.555555508,20972222.222222269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,161066666.66666666,201333333.33333334,201333333.33333334,201333333.33333334,201333333.33333334,171972222.22222224,121638888.8888889,71305555.555555508,20972222.222222269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,444443401.01895529,null,null,21849965.285269517,-16806727.569798917,-42917012.385304362,-46123429.487100542,-21957524.867165163,34021249.736046277,107357031.49547362,200389834.28924069,313895545.83954763,444443401.01895529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,444443401.01895529,null,null,21849965.285269517,-16806727.569798917,-42917012.385304362,-46123429.487100542,-21957524.867165163,34021249.736046277,107357031.49547362,200389834.28924069,313895545.83954763,444443401.01895529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6.3749999999999991,null,null,7,7,5.5,5.5,5.5,5.5,7,7,8.5,8.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.4999999999999991,null,null,10,10,5,5,5,5,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5,null,null,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.4166666666666661,null,null,5,5,5,5,5,5,5,5,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9.5833333333333321,null,null,10,10,10,10,10,10,10,10,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.4166666666666661,null,null,5,5,5,5,5,5,5,5,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.9049999999999994,null,null,7.8,7.5,3.85,2.6,3.35,5.6,7.95,8.75,8.75,9.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.9743155941245529,null,null,58.84819481534597,7.6117168089983158,0.56471562282832599,0.26733535577223722,0.37633143730337032,0.68880756242515295,1.2577871801151916,2.0974352042679758,3.3335341166719865,5.2925153552215445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6.1333333333333329,null,null,10,10,2,2,2,5,8,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.6008814226326802,null,null,58.543246293706289,7.2248542873495429,0.30288601277362742,7.7931409409349395E-2,0.11751910070151356,0.16445364231293275,0.68371853725803766,1.4849048051654241,2.6902048012387625,4.9786287312669071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.1,null,null,10,10,5,2,5,5,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.5675479216894557,null,null,58.34147289462517,7.1448975656624025,0.27459803200010308,6.2309475115236483E-2,0.10909936340005456,0.16358233391373286,0.69832586404627273,1.5159279715557328,2.733588998596304,5.0419532192717256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.5499999999999989,null,null,10,10,10,5,5,8,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1.5311937914659246,null,null,1.1340413824320736,0.91927199604010257,0.80901407725762153,0.82015448687653647,0.91560600959443617,1.1610713431229576,1.640849224214338,2.6076890351393462,4.8034374113631699,7.8056560105068691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6.6000000000000005,null,null,8,5,5,5,5,8,8,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.16382046909306197,null,null,3.5572233337582311E-2,0.13680420880721236,0.11621240718126748,9.4527754161451316E-2,0.13198572073142045,0.26144377931702628,0.2766384538562115,0.28152426955564275,0.28118516855505565,0.30010569268609366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3.1,null,null,2,2,2,2,2,5,5,5,5,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6.0459999999999994,null,null,7.5600000000000005,7.35,4.3449999999999998,3.4699999999999998,3.9949999999999997,5.5699999999999994,7.6649999999999991,8.2249999999999996,8.6750000000000007,9.1999999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,280322737.50766081,null,null,0,0,0,0,0,0,0,0,122673637.12575564,280322737.50766081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,444443401.01895529,null,null,21849965.285269517,-16806727.569798917,-42917012.385304362,-46123429.487100542,-21957524.867165163,34021249.736046277,107357031.49547362,200389834.28924069,313895545.83954763,444443401.01895529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,164120663.51129448,null,null,70550295.726642609,139195181.11168399,168593108.01779613,195600278.63703197,216075859.20643109,218206621.15006396,217167565.90002099,213159191.75211474,191221908.713792,164120663.51129448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6.5083333333333346,null,null,6.5,6.5,6.5,6.5,6.5,6.5,6,6,7.5,7.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.4166666666666661,null,null,5,5,5,5,5,5,5,5,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.8333333333333321,null,null,10,10,10,10,10,10,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.75,null,null,5,5,5,5,5,5,10,10,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4.9333333333333336,null,null,4.6000000000000005,4,4,4,4,4.6000000000000005,5.2000000000000011,7.2000000000000011,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.8570349534925229,null,null,0.98949234866048796,0.96417533416562429,0.87139631740784163,0.73790725518471634,0.75297988704980012,0.83996766614566787,0.83307564453101568,0.83589712610679301,0.84471913498700502,0.87188776975901217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10,null,null,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.7955781831270249E-2,null,null,0.11819796394432032,-8.7817320997099213E-2,-0.23607243447453796,-0.21928248397248298,-9.2172822722020389E-2,0.13872648229325912,0.39055948271004925,0.61651869278709082,0.79181575310331476,0.87188776975901217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4.05,null,null,5,2,2,2,2,5,5,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.6925920264040475E-2,null,null,0,0,0,0,0,0,0,0,0.59781578820522141,0.81105392561338219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2.6666666666666665,null,null,2,2,2,2,2,2,2,2,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.53119379146592338,null,null,0.13404138243207342,-8.0728003959897807E-2,-0.19098592274237863,-0.17984551312346411,-8.4393990405564459E-2,0.16107134312295757,0.64084922421433743,1.60768903513934,3.803437411363165,6.805656010506862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3.4499999999999997,null,null,2,2,2,2,2,2,5,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.5633333333333344,null,null,5.36,5,5,5,5,5.36,5.5200000000000014,6.7200000000000006,9,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6.8708333333333336,null,null,5,5,6.0499999999999989,6.3499999999999988,7.2999999999999989,9,9,9,8.3000000000000007,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.68383736929505667,null,null,0.69932714057800105,0.68565804638047978,0.68212939431403996,0.67939264219450335,0.68017882855424916,0.68191950568638005,0.68263248747566996,0.68262477337423544,0.6818187977167649,0.68075320301229725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,null,null,8,8,8,8,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2.1966665825379657E-3,null,null,-1.2689862984535312E-2,-1.6832184170700877E-2,-1.1968677374139597E-2,-1.27034335649729E-3,8.4535926215338342E-3,1.9021784286882483E-2,2.223265722881149E-2,2.3852034114808088E-2,2.3860275513082924E-2,2.1341877285581488E-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]
[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,5.9166666666666661,null,null,3,3,3,3,8,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1.2621195296771278E-2,null,null,-0.10736109625808059,0,0,0,0,0.13711718175533072,5.6925150234585345E-2,3.8688257783361601E-2,3.013362063026508E-2,2.4477780312803718E-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]
[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,5.166666666666667,null,null,3,3,3,3,3,10,10,10,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2.0821525906425043E-2,null,null,-9.5642081349227945E-3,-5.2747611810564123E-3,5.0010450200263339E-3,2.1168562912203266E-2,3.333588434684661E-2,4.2013145633175916E-2,4.8868655342683684E-2,4.962779624961132E-2,4.6360667323461099E-2,3.8849989309255796E-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]
[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,5.65,null,null,3,3,3,6,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.20112277721618715,null,null,-2.4135849776400877E-3,1.1375837877701677E-2,0.19310231765769598,0.35791419699921162,0.37208837312264254,0.41611779798742948,0.24635008858923957,0.15271549873183915,9.7066093081301749E-2,6.585960612328097E-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]
[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,7.9,null,null,3,3,10,10,10,10,10,10,8,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9.1666666666666679,null,null,8.6999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.1999999999999993,9.6999999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.9289167568350081,null,null,5.4696438310693773,6.5658184217764175,7.5066026234154739,8.2313276214052813,8.5290248341740327,8.3846169359203078,8.1880224514908004,7.9139131354821082,7.5884898887941565,19.238401851716795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,48.34733019032776,null,null,66.731950246317652,55.590937268296749,48.757076717812389,44.342786095748416,42.795044814211437,43.532102037519863,44.699437766363481,46.121304814873298,48.099161407461537,18.97246989709949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.8666666666666671,null,null,6,8,8,8,8,8,8,8,8,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4.2238147902508718,null,null,3.2783103484589438,3.3883104480804587,4.0638933663502952,4.4767910919699547,4.7641657339449077,4.8192955974594485,4.6911002649430174,4.7022364412293181,4.6487487677562305,4.5054623476548477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,88.282468819319647,null,null,111.33784212088946,107.72330504921098,90.061418203179286,81.531613269759788,76.613623535251435,75.737209436253352,78.020076171713583,77.622638623543367,78.515750847119079,81.012773348330683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,null,null,8,8,8,8,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-39.935138628991886,null,null,-44.60589187457181,-52.13236778091423,-41.304341485366898,-37.188827174011372,-33.818578721039998,-32.205107398733489,-33.320638405350103,-31.501333808670068,-30.416589439657542,-62.040303451231196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.4779166666666654,null,null,7.589999999999999,7.9399999999999995,8.254999999999999,8.3449999999999989,8.629999999999999,9.1399999999999988,9.1399999999999988,9.1399999999999988,8.93,9.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.0459855791208498E-2,null,null,0,3.5290479976538822E-2,-5.009269708545986E-2,0.1570002336814644,0.13256424323082072,2.9462173006137151E-2,0.12086270410601782,0.18245910488846609,0.21963977209052471,0.28586347750822483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2.6359956421228699,null,null,0,12.574599996902343,1.8967133556922455,0.91797032570497272,0.49041691750352373,0.32110452723555405,0.23708238646298677,0.18300314764266803,0.15268303746536052,0.13226826512955456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.19139591343995149,null,null,0,0,0,0,0,1.3164361311362793,0.31006407838052502,0.26858677390191832,0.22006118424620269,0.15014348966525418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.5791666666666666,null,null,5,7.25,6.5,7.25,7.25,10,10,10,7,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.7500000000000018,null,null,5,10,5,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9.0833333333333321,null,null,5,10,10,10,10,10,10,10,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6.6666666666666661,null,null,5,5,5,5,5,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6.25,null,null,5,5,5,5,5,10,10,10,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.0098083333333321,null,null,6.7270000000000003,7.1544999999999987,6.0472499999999991,5.9179999999999993,6.1872499999999988,7.4954999999999998,8.2527499999999989,8.6287499999999984,8.4652499999999993,8.7269999999999985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6.0459999999999994,null,null,7.5600000000000005,7.35,4.3449999999999998,3.4699999999999998,3.9949999999999997,5.5699999999999994,7.6649999999999991,8.2249999999999996,8.6750000000000007,9.1999999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.5633333333333344,null,null,5.36,5,5,5,5,5.36,5.5200000000000014,6.7200000000000006,9,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.4779166666666654,null,null,7.589999999999999,7.9399999999999995,8.254999999999999,8.3449999999999989,8.629999999999999,9.1399999999999988,9.1399999999999988,9.1399999999999988,8.93,9.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.5791666666666666,null,null,5,7.25,6.5,7.25,7.25,10,10,10,7,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1,2,3,4,5,6,7,8,9,10,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",null,null,"InvAn",null,null,"Инвестиционный анализ проекта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","8 год","9 год","10 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,390518990.76977968,null,null,-104037170.02364904,-89669130.894409895,-32896268.329666786,-4713781.6739435233,22720447.009975027,72711055.572147727,89844503.993287757,106649443.28253204,144232234.11864677,185677657.71485943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.25]
[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,633525681.63021767,null,null,0,0,0,1877692.4242403284,32533094.524503559,72711055.572147667,89844503.993287787,106649443.28253204,144232234.11864677,185677657.71485949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-243006690.86043811,null,null,-104037170.02364904,-89669130.894409865,-41606325.352203667,-7694064.5901755393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,390518990.76977962,null,null,-104037170.02364904,-89669130.894409865,-41606325.352203667,-5816372.1659352109,32533094.524503559,72711055.572147667,89844503.993287787,106649443.28253204,144232234.11864677,185677657.71485949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","IRR проекта",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.16415227055549625]
[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,243006690.86043811]
[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,0.14000000000000001]
[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,28516117.557707366,null,null,-96882832.451540917,-74085127.199868143,-30190418.9162855,-3781286.6205210546,18169412.306466773,35727338.702365853,38849117.330364689,40388022.240782917,47643559.751664162,52678332.414278626,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","WACC",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,9.7280097496374965E-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,95842252.218760327,null,null,-98907303.493265212,-78310843.001912445,-33145203.911301963,-4287070.7202692842,21528413.716712497,43941668.026275761,49595772.332361959,53593584.403649509,65791948.931519404,76041285.934990212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.26575175345888846]
[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,8.75]
[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,876078768.28346086]
[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,1974246115.702893,null,null,0,0,0,0,0,0,0,0,0,1974246115.702893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,780236516.06470048]
[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,1.7804332258520998,null,null,1,1,1,1,1,1,1.3989591810122548,1.8440825927815345,2.6576490796228458,8.792460378689066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,751164785.09221303,null,null,2466666.666666667,14400000.000000004,19576657.10663731,44097632.724976994,62992763.703138031,81227225.781468004,89844503.993287772,106649443.28253207,143070108.78636321,186839783.04714298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,421900003.99072093,null,null,2466666.666666667,14400000.000000004,19576657.10663731,44097632.724976994,62992763.703138031,81227225.781468004,64222391.341167182,57833333.333333328,53833333.333333343,21250000.000000037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4.8217259119551024,null,null,1,1,1,1,1.0000000000000002,1,4.2373306144046099,10.149270101160532,31.577225004450046,476.02908773900475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,536437305.57166708,null,null,2466666.666666667,14400000.000000004,16500021.307234023,18378030.347333133,19424186.827624749,16148893.57170566,50225408.650367908,79502615.792424157,121046029.18372518,198345453.22458559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,111254209.66828737,null,null,2466666.666666667,14400000.000000004,16500021.307234023,18378030.347333133,19424186.827624746,16148893.57170566,11853077.614389813,7833333.3333333321,3833333.3333333335,416666.66666666727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1,2,3,4,5,6,7,8,9,10,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",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,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","8 год","9 год","10 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,2747388184.7722945,null,null,2072902.1247358001,28138817.176017452,81510087.527152106,156333929.12269276,233002732.74425811,307820965.08669525,380799894.0927887,450487473.33376366,519269269.1024583,587952114.46173227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2383082761.520649,null,null,1807571.87051875,24506076.433548901,70884858.031865701,135821963.39513204,202347936.93621594,267200170.47151619,330264925.47511172,390624745.32283545,450136356.20133388,509488157.38257039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,312994765.48579013,null,null,226980.98688375001,3134497.7243786189,9254329.2424942907,17926989.640604593,26692975.141256891,35133616.28215304,43454380.732481904,51259536.520454325,59038440.169101186,66873019.045981534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,51310657.765855059,null,null,38349.267333299998,498243.01808993175,1370900.2527921158,2584976.086956122,3961820.6667851964,5487178.333026031,7080587.8851949852,8603191.4904738851,10094472.732023211,11590938.03318028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,874681625.4620893,null,null,623265.40914624999,8845210.7636518385,25909660.891771451,50121807.951378316,74519206.936329797,97911844.734871581,120853515.15775669,142973563.94137129,165221720.35175693,187701829.32405519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,684535870.76783121,null,null,487918.76792968751,6883074.3341619037,20121835.495103955,38900808.340524822,57938074.829018563,76340106.377518475,94486057.768567249,112026516.91902161,129713198.26521324,147638279.67077172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,176492296.58128947,null,null,125179.64332031249,1823510.3108655147,5400336.7222288884,10486524.565021101,15473689.834787527,20075003.030554369,24476958.965099391,28686527.280522224,32879796.2137345,37064770.015155628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,13653458.11296865,null,null,10166.997896250001,138626.11862442034,387488.67443861114,734475.0458323881,1107442.2725237189,1496735.3267987531,1890498.4240900406,2260519.7418274605,2628725.8728091517,2998779.6381278569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1872706559.310205,null,null,1449636.7155895499,19293606.412365615,55600426.635380648,106212121.17131445,158483525.80792826,209909120.35182369,259946378.93503201,307513909.39239234,354047548.75070137,400250285.13767707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Валовая прибыль","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1698546890.7528176,null,null,1319653.1025890624,17623002.099387001,50763022.536761738,96921155.054607213,144409862.1071974,190860064.09399775,235778867.70654452,278598228.40381378,320423157.93612063,361849877.71179873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Валовая прибыль","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,136502468.90450066,null,null,101801.34356343749,1310987.4135131035,3853992.5202654023,7440465.0755834896,11219285.306469364,15058613.251598675,18977421.767382506,22573009.239932097,26158643.95536669,29808249.030825902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Валовая прибыль","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,37657199.652886406,null,null,28182.269437050003,359616.89946551144,983411.57835350453,1850501.0411237339,2854378.394261478,3990443.0062272782,5190089.4611049462,6342671.7486464232,7465746.85921406,8592158.3950524218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,653328136.33114672,null,null,4760363.901041666,12169467.376760416,25006435.066220313,42914233.237782508,59603025.225730918,74921459.362558767,89336510.408072084,102492819.44232222,115028421.15718031,127095401.15347742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16666141.542399995,null,null,408333.33333333349,781666.66666666674,938000,1125600,1350720,1620864,1945036.7999999993,2334044.1599999992,2800852.9919999996,3361023.5904000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,183629437.5,null,null,1699250.0000000002,3737083.3333333335,7404083.333333333,12892750.000000002,17503479.166666668,21562104.166666664,25288375,28505583.333333332,31286520.833333336,33750208.333333328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,26857151.261600435,null,null,2024000.0000000002,2373720,2459631.6,2549590.5480000004,2643865.2644399996,2742746.9223731998,2846551.6000443962,2955622.645045728,3070333.2710970989,3191089.4106000122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,112176198.04166666,null,null,135776.5625,1546406.0208333335,4166399.2916666665,7519286.875,10601488.791666666,13337075.541666668,15769712.125,17859452.875,19758548.916666664,21482051.041666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,313999207.98547947,null,null,493004.00520833337,3730591.3559270836,10038320.841220314,18827005.814782504,27503472.002957579,35658668.731852219,43486834.883027688,50838116.42894315,58112165.144083217,65311028.777477413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1219378422.9790583,null,null,-3310727.1854521167,7124139.0356051987,30593991.569160331,63297887.933531925,98880500.582197323,134987660.98926488,170609868.52695996,205021089.95007005,239019127.59352106,273154883.98419958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,337920859.92337108,null,null,17682705.686476525,18804144.359048303,21087025.733543925,23871040.56353993,27124686.114393845,31134456.146869589,36321196.029231399,43217368.559954956,52722809.283981353,65955427.446331233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,128624725.87470157,null,null,11220000,11556600,11903298,12260396.939999998,12628208.848200001,13007055.113645999,13397266.767055376,13799184.770067038,14213160.313169049,14639555.12256412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,38587417.762410469,null,null,3366000,3466980,3570989.4000000008,3678119.0819999999,3788462.6544599994,3902116.5340937991,4019180.0301166126,4139755.4310201113,4263948.093950714,4391866.5367692364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,25785416.562219761,null,null,1821476.6652291669,1479811.0706214583,1944296.907627403,2302985.687613654,2544913.8664181456,2736768.5153735587,2923610.1613530037,3102665.9025188549,3345296.2388241827,3583591.546640336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144923299.7240392,null,null,1275229.0212473581,2300753.2884268421,3668441.4259165232,5629538.8539262768,8163100.745315697,11488515.983756235,15981139.070706401,22175762.456348941,30900404.638037406,43340414.240357533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,881457563.05568731,null,null,-20993432.87192864,-11680005.323443102,9506965.8356164042,39426847.369991988,71755814.467803493,103853204.84239529,134288672.49772853,161803721.39011514,186296318.30953974,207199456.53786841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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,1.3632631673164279,null,null,1.3986542811560021,1.3713160927609596,1.3642587886280799,1.3587852843890067,1.3603576571084983,1.3638390113727599,1.3652649749513397,1.3652495467484707,1.3636375954335298,1.3615064060245945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Рентабельность","Маржинальная прибыль",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.44383186538312974,null,null,-1.5971459269327934,0.25317834047683641,0.37533994254354175,0.40488899811284712,0.42437485353756665,0.43852653425099458,0.44803024153517179,0.45510941388190623,0.46029900441953481,0.46458695745021983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Рентабельность","EBITDA",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.32083473603812673,null,null,-10.127556251409766,-0.41508515622319409,0.11663545119430163,0.25219635680652097,0.30796125703195976,0.33738184406362925,0.35264892291437111,0.35917474062644061,0.35876630756822459,0.35240872758414798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 ТТ",null,null,null,"кол-во ТТ",null,null,null,null,null,null,null,null,null,null,79,null,null,19,31,37,49,55,61,67,73,79,79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,null,"Фактор точки безубыточности","Трафик",null,null,null,"кол-во потенциальных посетителей",null,null,null,null,null,null,null,null,null,null,20994632.5,null,null,29860,290800,784090,1418730,1996017.5,2501052.5,2948205,3334270,3685982.5,4005625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,null,null,null,null,null,"Фактор точки безубыточности","Количество продаж",null,null,null,"кол-во посетителей",null,null,null,null,null,null,null,null,null,null,1224439.9010999999,null,null,1223.6471650000001,16034.603975,44534.933819999998,81603.29501999999,115824.76152,145765.77053999997,172455.32537999997,195485.63423999998,216292.25123999998,235219.67819999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 ТТ",null,null,null,"кол-во ТТ",null,null,null,null,null,null,null,null,null,null,21.892914808781057,null,null,0,81.824410250434909,25.502391552189959,18.478989201688993,15.087481631947352,14.0694476149941,14.263654001784523,15.388016450624834,17.42581012394017,19.07518068965431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,null,"Расчет точек безубыточности","Трафик",null,null,null,"кол-во потенциальных посетителей",null,null,null,null,null,null,null,null,null,null,5818148.1109388107,null,null,0,767565.75809117628,540437.0322204493,535034.61939004541,547543.22487809951,576859.46116557426,627644.41860195727,702846.59740855976,813053.55905273813,967190.13481008285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,null,"Расчет точек безубыточности","Количество продаж",null,null,null,"кол-во посетителей",null,null,null,null,null,null,null,null,null,null,339323.52459815948,null,null,0,42323.290769472718,30695.873514283969,30774.416479526964,31772.799308321497,33620.391355275082,36714.07599978341,41207.344596519855,47709.717739086111,56795.669157308104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1,2,3,4,5,6,7,8,9,10,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,7,7,7,7,7,7,7,7,7,7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"год даты начала:",null,21,22,23,24,25,26,27,28,29,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,30,30,30,30,30,30,30,30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:",null,6,6,6,6,6,6,6,6,6,6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,22,23,24,25,26,27,28,29,30,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",null,null,"Rep",null,null,"Укрупненное формирование всей отчетности финмодели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","8 год","9 год","10 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,2747388184.7722945,null,null,2072902.1247358001,28138817.176017452,81510087.527152106,156333929.12269276,233002732.74425811,307820965.08669525,380799894.0927887,450487473.33376366,519269269.1024583,587952114.46173227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2383082761.520649,null,null,1807571.87051875,24506076.433548901,70884858.031865701,135821963.39513204,202347936.93621594,267200170.47151619,330264925.47511172,390624745.32283545,450136356.20133388,509488157.38257039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,312994765.48579013,null,null,226980.98688375001,3134497.7243786189,9254329.2424942907,17926989.640604593,26692975.141256891,35133616.28215304,43454380.732481904,51259536.520454325,59038440.169101186,66873019.045981534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,51310657.765855059,null,null,38349.267333299998,498243.01808993175,1370900.2527921158,2584976.086956122,3961820.6667851964,5487178.333026031,7080587.8851949852,8603191.4904738851,10094472.732023211,11590938.03318028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,874681625.4620893,null,null,623265.40914624999,8845210.7636518385,25909660.891771451,50121807.951378316,74519206.936329797,97911844.734871581,120853515.15775669,142973563.94137129,165221720.35175693,187701829.32405519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,684535870.76783121,null,null,487918.76792968751,6883074.3341619037,20121835.495103955,38900808.340524822,57938074.829018563,76340106.377518475,94486057.768567249,112026516.91902161,129713198.26521324,147638279.67077172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Продукт - 1","Сырье и материалы - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,309927463.45261085,null,null,215801.53984374998,2955360.7273455122,8672906.5832455214,16827857.917325694,25311743.348187055,33778409.471405998,42383629.283292696,50961196.819171995,59813896.545641467,69006661.217151135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Продукт - 1","Сырье и материалы - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,20661830.896840725,null,null,14386.769322916665,197024.04848970083,578193.77221636823,1121857.1944883799,1687449.5565458043,2251893.9647603994,2825575.2855528467,3397413.1212781342,3987593.1030427655,4600444.081143409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Продукт - 1","Сырье и материалы - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4132366.1793681458,null,null,2877.3538645833332,39404.809697940167,115638.75444327363,224371.43889767598,337489.91130916076,450378.79295207997,565115.05711056932,679482.6242556267,797518.62060855317,920088.81622868194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Продукт - 1","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,269087854.03000885,null,null,196040.84992187499,2839449.8066374995,8273151.0655375309,15943632.146010054,23539532.317674253,30661095.498769235,37470567.802008562,43837249.503319882,50087838.458400339,56239296.581729606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Продукт - 1","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,80726356.209002659,null,null,58812.254976562501,851834.94199125003,2481945.3196612592,4783089.6438030163,7061859.6953022778,9198328.6496307701,11241170.340602566,13151174.850995965,15026351.537520107,16871788.974518877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,176492296.58128947,null,null,125179.64332031249,1823510.3108655147,5400336.7222288884,10486524.565021101,15473689.834787527,20075003.030554369,24476958.965099391,28686527.280522224,32879796.2137345,37064770.015155628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,17373868.852207683,null,null,11925.918984375001,165441.77420636252,492397.10940257862,960861.6748757906,1439290.8774914041,1904874.566402745,2374254.6405329858,2846157.818908514,3335001.7958905748,3843662.6755123525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,6949547.5408830736,null,null,4770.3675937500002,66176.709682544999,196958.84376103143,384344.66995031619,575716.35099656158,761949.82656109799,949701.85621319443,1138463.1275634053,1334000.7183562298,1537465.0702049411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,6949547.5408830736,null,null,4770.3675937500002,66176.709682544999,196958.84376103143,384344.66995031619,575716.35099656146,761949.82656109799,949701.8562131942,1138463.1275634053,1334000.7183562298,1537465.0702049411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[35,null,null,null,null,null,null,"Себестоимость","Продукт - 2","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,111707178.95947355,null,null,79779.222421874991,1173627.013303125,3472324.5579263438,6736133.5001882156,9909974.0425407682,12804791.393099558,15541000.47087694,18125725.543451462,20674456.139331896,23189367.076333381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,33512153.687842071,null,null,23933.766726562499,352088.10399093747,1041697.3673779031,2020840.0500564647,2972992.2127622305,3841437.4179298677,4662300.1412630808,5437717.6630354384,6202336.8417995693,6956810.1229000147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Себестоимость","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,13653458.11296865,null,null,10166.997896250001,138626.11862442034,387488.67443861114,734475.0458323881,1107442.2725237189,1496735.3267987531,1890498.4240900406,2260519.7418274605,2628725.8728091517,2998779.6381278569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Сырье и материалы - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2847959.8903655112,null,null,2068.751953125,27271.861771708129,76590.0737728862,145869.13768061757,222408.16707028262,304729.08434343705,390308.50644252129,473597.21276304743,558655.4020616702,646461.69250621623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Сырье и материалы - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1139183.9561462048,null,null,827.50078125000005,10908.744708683251,30636.029509154483,58347.65507224702,88963.266828113061,121891.63373737482,156123.40257700853,189438.88510521897,223462.16082466813,258584.67700248645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Сырье и материалы - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2278367.9122924092,null,null,1655.0015625000001,21817.489417366502,61272.059018308966,116695.31014449403,177926.53365622612,243783.26747474965,312246.80515401706,378877.77021043788,446924.32164933626,517169.35400497285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Продукт - 3","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,5683035.6570496354,null,null,4319.8027687499998,60483.094405124997,168454.24010635502,318125.34071925341,475495.61920699768,635639.49326399341,793707.46916653379,937389.1336528894,1076679.9909795981,1212741.4727801401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1704910.6971148904,null,null,1295.9408306249998,18144.9283215375,50536.272031906497,95437.602215776002,142648.68576209934,190691.84797919801,238112.2407499601,281216.74009586684,323003.99729387945,363822.44183404197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1872706559.310205,null,null,1449636.7155895499,19293606.412365615,55600426.635380648,106212121.17131445,158483525.80792826,209909120.35182369,259946378.93503201,307513909.39239234,354047548.75070137,400250285.13767707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1698546890.7528176,null,null,1319653.1025890624,17623002.099387001,50763022.536761738,96921155.054607213,144409862.1071974,190860064.09399775,235778867.70654452,278598228.40381378,320423157.93612063,361849877.71179873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,136502468.90450066,null,null,101801.34356343749,1310987.4135131035,3853992.5202654023,7440465.0755834896,11219285.306469364,15058613.251598675,18977421.767382506,22573009.239932097,26158643.95536669,29808249.030825902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,37657199.652886406,null,null,28182.269437050003,359616.89946551144,983411.57835350453,1850501.0411237339,2854378.394261478,3990443.0062272782,5190089.4611049462,6342671.7486464232,7465746.85921406,8592158.3950524218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,653328136.33114672,null,null,4760363.901041666,12169467.376760416,25006435.066220313,42914233.237782508,59603025.225730918,74921459.362558767,89336510.408072084,102492819.44232222,115028421.15718031,127095401.15347742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16666141.542399995,null,null,408333.33333333349,781666.66666666674,938000,1125600,1350720,1620864,1945036.7999999993,2334044.1599999992,2800852.9919999996,3361023.5904000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,11904386.816,null,null,291666.66666666674,558333.33333333337,670000,804000,964800,1157760,1389312,1667174.3999999997,2000609.28,2400731.1359999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2380877.3632,null,null,58333.333333333343,111666.66666666667,134000,160800,192960,231552,277862.40000000002,333434.88000000006,400121.85600000003,480146.22720000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2380877.3632,null,null,58333.333333333343,111666.66666666667,134000,160800,192960,231552,277862.40000000002,333434.88000000006,400121.85600000003,480146.22720000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,183629437.5,null,null,1699250.0000000002,3737083.3333333335,7404083.333333333,12892750.000000002,17503479.166666668,21562104.166666664,25288375,28505583.333333332,31286520.833333336,33750208.333333328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,174955270.83333334,null,null,248833.33333333334,2423333.3333333335,6534083.333333333,11822750,16633479.166666668,20842104.166666664,24568375.000000004,27785583.333333336,30716520.833333328,33380208.333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6583333.333333334,null,null,1333333.3333333335,1100000,650000,850000,650000,500000,500000,500000,350000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2090833.3333333337,null,null,117083.33333333334,213750.00000000006,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,26857151.261600435,null,null,2024000.0000000002,2373720,2459631.6,2549590.5480000004,2643865.2644399996,2742746.9223731998,2846551.6000443962,2955622.645045728,3070333.2710970989,3191089.4106000122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18388816.238846488,null,null,1480000,1664400,1714332,1765761.9600000002,1818734.8188000005,1873296.8633639994,1929495.7692649197,1987380.6423428673,2047002.061613153,2108412.1234615478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5516644.871653947,null,null,444000,499320,514299.60000000009,529728.58799999999,545620.44563999993,561989.05900919985,578848.73077947588,596214.19270286022,614100.61848394608,632523.63703846431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2951690.1511000013,null,null,100000.00000000001,210000.00000000006,231000.00000000006,254100.00000000009,279510.00000000012,307461.00000000012,338207.10000000015,372027.81000000023,409230.59100000025,450153.65010000032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,112176198.04166666,null,null,135776.5625,1546406.0208333335,4166399.2916666665,7519286.875,10601488.791666666,13337075.541666668,15769712.125,17859452.875,19758548.916666664,21482051.041666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,37445076.375,null,null,45153.645833333336,515950.60416666669,1395715.125,2522874.375,3552387.125,4458153.875,5261489.625,5953700.375,6583704.75,7155946.875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,48382216.25,null,null,57581.25,665533.75,1825610,3317700,4650863.75,5787991.25,6786907.5,7657230,8453611.25,9179187.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,26348905.416666664,null,null,33041.666666666672,364921.66666666669,945074.16666666663,1678712.4999999998,2398237.9166666665,3090930.416666667,3721315,4248522.5,4721232.916666666,5146916.666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,313999207.98547947,null,null,493004.00520833337,3730591.3559270836,10038320.841220314,18827005.814782504,27503472.002957579,35658668.731852219,43486834.883027688,50838116.42894315,58112165.144083217,65311028.777477413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,235845066.82944578,null,null,206156.92708333331,2604301.0430208333,7403323.7240156243,14100158.319063468,20697932.309967373,26879443.639886327,32791049.602328982,38313809.191494726,43750744.436987102,49098147.635598019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,70753520.048833728,null,null,61847.078125,781290.31290625012,2220997.1172046871,4230047.4957190407,6209379.6929902118,8063833.0919658989,9837314.8806986958,11494142.757448418,13125223.331096124,14729444.290679399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7400621.1071999986,null,null,225000,345000,414000,496800,596160,715392,858470.39999999979,1030164.4800000001,1236197.3759999997,1483436.8511999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1219378422.9790583,null,null,-3310727.1854521167,7124139.0356051987,30593991.569160331,63297887.933531925,98880500.582197323,134987660.98926488,170609868.52695996,205021089.95007005,239019127.59352106,273154883.98419958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,337920859.92337108,null,null,17682705.686476525,18804144.359048303,21087025.733543925,23871040.56353993,27124686.114393845,31134456.146869589,36321196.029231399,43217368.559954956,52722809.283981353,65955427.446331233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,128624725.87470157,null,null,11220000,11556600,11903298,12260396.939999998,12628208.848200001,13007055.113645999,13397266.767055376,13799184.770067038,14213160.313169049,14639555.12256412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,27513310.34752975,null,null,2400000,2472000,2546160,2622544.7999999993,2701221.1440000008,2782257.7783199996,2865725.5116695999,2951697.2770196875,3040248.1953302785,3131455.6411901866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,24761979.312776774,null,null,2160000,2224800,2291544,2360290.3200000003,2431099.0295999995,2504032.0004879995,2579152.9605026394,2656527.5493177189,2736223.3757972498,2818310.077071168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,16507986.208517849,null,null,1440000,1483200,1527696,1573526.88,1620732.6863999993,1669354.6669920001,1719435.30700176,1771018.3662118132,1824148.9171981665,1878873.3847141119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,17883651.725894339,null,null,1560000,1606800,1655004,1704654.12,1755793.7435999997,1808467.5559079992,1862721.5825852396,1918603.2300627974,1976161.3269646808,2035446.1667736212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,19259317.243270826,null,null,1680000,1730400,1782312,1835781.36,1890854.8008000001,1947580.4448239992,2006007.85816872,2066188.0939137815,2128173.7367311954,2192018.9488331308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,8941825.8629471697,null,null,780000,803400,827502,852327.06,877896.87179999985,904233.77795399958,931360.79129261978,959301.61503139872,988080.6634823404,1017723.0833868106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13756655.173764875,null,null,1200000,1236000,1273080,1311272.3999999997,1350610.5720000004,1391128.8891599998,1432862.7558348,1475848.6385098437,1520124.0976651392,1565727.8205950933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,38587417.762410469,null,null,3366000,3466980,3570989.4000000008,3678119.0819999999,3788462.6544599994,3902116.5340937991,4019180.0301166126,4139755.4310201113,4263948.093950714,4391866.5367692364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,25785416.562219761,null,null,1821476.6652291669,1479811.0706214583,1944296.907627403,2302985.687613654,2544913.8664181456,2736768.5153735587,2923610.1613530037,3102665.9025188549,3345296.2388241827,3583591.546640336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9357952.0464483295,null,null,744000,781200,820260,861273,904336.64999999991,949553.48250000027,997031.15662500029,1046882.7144562501,1099226.8501790627,1154188.192688016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,358333.33333333337,null,null,358333.33333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6992273.3425297914,null,null,559470.79322916665,465127.38562500011,745447.01150390622,858336.96324345737,849216.50174720224,794686.01800827845,735149.80508040846,671401.60009198147,665108.98816503375,648328.27583535679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7526079.8779313397,null,null,110727.11555555556,172611.69796354164,295025.60826210945,468955.90746518562,647100.41080695123,820909.7517526031,994157.97932800476,1163613.7252486288,1337435.8636414853,1515541.817907274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1550777.9619769701,null,null,48945.423111111108,60871.987032916666,83564.287861387507,114419.81690501061,144260.30386399239,171619.26311267697,197271.22031958992,220767.86272199516,243524.53683860123,265533.26020968857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144923299.7240392,null,null,1275229.0212473581,2300753.2884268421,3668441.4259165232,5629538.8539262768,8163100.745315697,11488515.983756235,15981139.070706401,22175762.456348941,30900404.638037406,43340414.240357533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2390613.6901500006,null,null,150000,165000,181500.00000000003,199650.00000000003,219615.00000000003,241576.50000000003,265734.15000000014,292307.56500000024,321538.32150000014,353692.15365000017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,13736940.923861472,null,null,10364.510623678998,140694.08588008728,407550.43763576046,781669.64561346383,1165013.6637212904,1539104.8254334759,1903999.4704639434,2252437.3666688176,2596346.3455122919,2939760.5723086614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1231933.7832885743,null,null,83333.333333333328,104166.66666666667,109375,114843.75,120585.9375,126615.234375,132945.99609375,139593.2958984375,146572.96069335938,153901.60872802738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13736940.923861472,null,null,10364.510623678998,140694.08588008728,407550.43763576046,781669.64561346383,1165013.6637212904,1539104.8254334759,1903999.4704639434,2252437.3666688176,2596346.3455122919,2939760.5723086614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на уборку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,103790675.95556496,null,null,938416.66666666698,1595769.175000001,2336365.649117501,3420672.9468729347,5008207.2615166642,7332516.2515865518,10735537.043947875,15717899.786044089,23012577.076747153,33692714.098065525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10036194.447312737,null,null,82750.000000000029,154429.27500000005,226099.90152750016,331032.86582641315,484665.21885645145,709598.34692773083,1038922.9397368911,1521087.0760687827,2227023.5880723051,3260585.2352966634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,881457563.05568731,null,null,-20993432.87192864,-11680005.323443102,9506965.8356164042,39426847.369991988,71755814.467803493,103853204.84239529,134288672.49772853,161803721.39011514,186296318.30953974,207199456.53786841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,261337669.82203892,null,null,3283037.6066907262,11255114.614958663,17627073.093887839,22267829.38076416,26549419.430600908,29969238.056367069,33139055.25004296,36108374.147906281,39112283.038322747,42026245.202497564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2808333.3333333344,null,null,785694.44444444473,513055.55555555568,478333.33333333343,478333.33333333343,478333.33333333343,74583.333333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Оформление юрлица",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,16666.666666666668,null,null,3055.5555555555557,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,277.77777777777777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,41666.666666666672,null,null,7638.8888888888887,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,694.44444444444446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разработка логотипа и дизайна",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,249999.99999999997,null,null,45833.333333333328,49999.999999999993,49999.999999999993,49999.999999999993,49999.999999999993,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Заключение контрактов с поставщиками",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,416666.66666666674,null,null,69444.444444444453,83333.333333333343,83333.333333333343,83333.333333333343,83333.333333333343,13888.888888888891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Оборудование для РЦ",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1666666.666666667,null,null,277777.77777777781,333333.33333333337,333333.33333333337,333333.33333333337,333333.33333333337,55555.555555555562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Лицензирование",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,416666.66666666674,null,null,381944.4444444445,34722.222222222219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,254032638.88888893,null,null,2490972.2222222225,10679166.666666668,16979166.666666668,21483333.333333336,25641666.666666668,29358333.333333332,32508333.333333332,35395833.333333336,38325000.000000007,41170833.333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Ремонтные работы (200кв.м.)",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,56573611.111111112,null,null,573611.11111111112,2391666.6666666665,3791666.666666666,4783333.333333334,5716666.666666667,6533333.3333333321,7233333.333333334,7875000,8516666.666666666,9158333.3333333358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Торговое пространство",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,60614583.333333343,null,null,614583.33333333349,2562500.0000000005,4062499.9999999995,5125000,6125000.0000000009,7000000.0000000028,7750000.0000000028,8437500.0000000019,9125000.0000000019,9812500.0000000019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Подсобные помещения",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,28286805.555555556,null,null,286805.55555555556,1195833.3333333333,1895833.333333333,2391666.666666667,2858333.3333333335,3266666.666666666,3616666.666666667,3937500,4258333.333333333,4579166.6666666679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Торговое оборудование",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,48491666.666666664,null,null,491666.66666666674,2049999.9999999998,3250000.0000000005,4100000.0000000014,4900000.0000000009,5600000,6200000,6749999.9999999991,7299999.9999999991,7849999.9999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Охранная и пожарная сигнализации",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,20204861.111111116,null,null,204861.11111111115,854166.66666666674,1354166.6666666667,1708333.3333333335,2041666.6666666672,2333333.3333333335,2583333.3333333335,2812500.0000000009,3041666.666666666,3270833.333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Оргтехника, кассовая техника и ПО",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,15944444.444444446,null,null,127777.77777777778,650000.00000000012,1050000,1350000.0000000005,1599999.9999999995,1850000,2050000.0000000005,2233333.333333333,2433333.3333333335,2600000.0000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Автомобиль",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,23916666.666666668,null,null,191666.66666666669,974999.99999999988,1575000.0000000002,2025000.0000000007,2400000.0000000005,2775000,3075000,3349999.9999999995,3649999.9999999995,3899999.9999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4496697.5998166921,null,null,6370.9400240591167,62892.392736438109,169573.09388783871,306162.7140974967,429419.43060090498,536321.3897004067,630721.91670962935,712540.81457295059,787283.03832273558,855411.86916423182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1873623.9999236218,null,null,2654.5583433579654,26205.163640182545,70655.455786599457,127567.79754062364,178924.76275037709,223467.24570850283,262800.79862901225,296892.00607206271,328034.59930113988,356421.61215176334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,749449.59996944875,null,null,1061.823337343186,10482.065456073018,28262.182314639787,51027.119016249453,71569.905100150849,89386.89828340114,105120.31945160491,118756.80242882512,131213.83972045596,142568.64486070536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1873623.9999236218,null,null,2654.5583433579654,26205.163640182545,70655.455786599457,127567.79754062364,178924.76275037709,223467.24570850283,262800.79862901225,296892.00607206271,328034.59930113988,356421.61215176334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,15811432.291666668,null,null,340230.90277777775,1054906.25,1490156.2499999998,1711895.8333333333,1891812.5,1950743.0555555553,1954833.333333333,1904343.75,1801895.833333334,1710614.5833333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,604308460.94198155,null,null,-24616701.381397147,-23990026.188401766,-9610263.5082714353,15447122.155894497,43314582.537202597,71933223.730472669,99194783.914352208,123791003.49220884,145382139.43788365,163462596.75203747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,111254209.66828738,null,null,3533333.333333334,14666666.66666667,16500021.307234021,18653539.257690661,19148677.917267218,15954449.127261216,11519744.28105648,7499999.9999999981,3500000.0000000005,277777.7777777781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,493054251.27369428,null,null,-28150034.714730483,-38656692.85506843,-26110284.815505452,-3206417.1017961632,24165904.619935382,55978774.603211455,87675039.633295745,116291003.49220884,141882139.43788365,163184818.9742597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,98610850.254738867,null,null,0,0,0,0,0,0,14339257.873868404,23258200.69844177,28376427.887576729,32636963.794851966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,394443401.01895541,null,null,-28150034.714730483,-38656692.85506843,-26110284.815505452,-3206417.1017961632,24165904.619935382,55978774.603211455,73335781.759427354,93032802.793767095,113505711.55030692,130547855.17940775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3329678496.4893599,null,null,3036557.6534200078,35919510.397719979,101334307.98915893,191729518.93456236,283494671.0712418,373415097.78860527,460740127.66858184,544056634.92213309,626723441.55926335,709228628.50467348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,"CF(+)",null,null,null,null,null,"Поступление ДС","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2888192043.4651976,null,null,2648576.2879631994,31284534.19433995,88127097.517051816,166576609.27151397,246201843.74409646,324136011.67365938,399593695.43877685,471762909.30722845,543283473.16187048,614577292.86869693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,"CF(+)",null,null,null,null,null,"Поступление ДС","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,379272177.95140827,null,null,332383.76685827994,4000899.8828846915,11506369.258347597,21982809.055095114,32465117.090324067,42608526.058782421,52569061.674781688,61894894.186496884,71249788.931588888,80662328.046248674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,"CF(+)",null,null,null,null,null,"Поступление ДС","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,62214275.072754532,null,null,55597.598598527999,634076.32049534144,1700841.2137595206,3170100.6079533016,4827710.2368212147,6670560.0561634982,8577370.555023374,10398831.428407822,12190179.46580413,13989007.589727804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,473162727.0482192,null,null,903054.07686533988,6370162.5199809372,16183426.899743304,28902551.088679802,41721230.20477213,54571086.661783762,67491462.338196993,80485099.679103613,93930354.538713947,82604299.040379405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173]
[174,"CF(-)",null,null,null,null,null,"ФОТ производственных рабочих",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,378647638.24780118,null,null,269114.93125000002,3965099.1445875,11626023.896126999,22473757.292824499,33199765.431097239,43197460.452264823,52737009.712421194,61642454.882125407,70428275.086945519,79108677.41815801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175]
[176,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,112585063.61249912,null,null,63281.129249999998,1120199.7254624998,3376908.7535756244,6616425.3036716953,9833502.3542182595,12838656.445294848,15706776.968574954,18384792.655584145,21019953.503816273,23624566.773050822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,710395966.23211718,null,null,5346853.9435416674,12872011.752427084,26605437.170830313,46595591.996336341,64627564.363738149,81604271.972434208,97437073.120816827,111868871.28443117,125664766.29387687,137773524.33368456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19999369.850879997,null,null,490000,938000,1125600,1350720,1620864,1945036.7999999998,2334044.1599999997,2800852.9919999996,3361023.5904000001,4033228.3084800001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,14285264.179199999,null,null,350000,670000,804000,964800,1157760,1389312,1667174.3999999997,2000609.28,2400731.1359999995,2880877.3631999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2857052.8358399998,null,null,70000,134000,160800,192960,231552,277862.40000000002,333434.87999999989,400121.85600000003,480146.22720000008,576175.47263999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2857052.8358399998,null,null,70000,134000,160800,192960,231552,277862.40000000002,333434.87999999989,400121.85600000003,480146.22720000008,576175.47263999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,217845173.33333331,null,null,2251893.333333333,4212140,8402100,15323792.5,20555270,25616817.5,30126690,34030142.5,37549862.5,39776465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,207426640,null,null,243160,2714340,7538100,13859792.5,19691270,24752817.5,29262690,33166142.5,36685862.5,39512465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7900000,null,null,1859999.9999999998,1240000,600000,1200000,600000,600000,600000,600000,600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2518533.3333333335,null,null,148733.33333333337,257800,264000,264000,264000,264000,264000,264000,264000,264000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,27448050.649426877,null,null,1996000,2418480,2509094.4,2604233.2320000003,2704212.8289600005,2809377.0738287997,2920100.0320436638,3036788.8436049749,3159886.9005731232,3289877.3384163161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18300744.048938014,null,null,1412500,1662375,1712246.25,1763613.6375000002,1816522.0466250004,1871017.7080237493,1927148.2392644621,1984962.6864423961,2044511.5670356676,2105846.9140467378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5463801.5577088622,null,null,403500,498105,513048.15000000008,528439.59450000001,544292.782335,560621.56580504985,577440.21277920145,594763.41916257748,612606.32173745485,630984.51138957834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3683505.0427800016,null,null,180000,258000,283800,312180.00000000006,343398.00000000006,377737.8000000001,415511.58000000031,457062.73800000019,502769.01180000027,553045.91298000049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,132989532.88999999,null,null,129749.25499999999,1729516.87,4807766.3999999994,8815009.5800000001,12548331.169999998,15835883.029999997,18781028.59,21316813.754999999,23597604.974999994,25427829.265000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,44393884.289999992,null,null,43115.554999999993,576933.06999999995,1610330.4,2957582.8799999994,4205165.3699999992,5294178.3299999991,6266571.9899999993,7106472.5549999997,7863060.9750000006,8470473.1649999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[196,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,57366031.200000003,null,null,54830.399999999994,743694.6,2105262,3889215.15,5507388.5999999996,6876778.6499999994,8085052.1999999993,9140799.1500000004,10097016.75,10865993.699999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,31229617.399999999,null,null,31803.3,408889.19999999995,1092174,1968211.5499999998,2835777.2,3664926.05,4429404.3999999994,5069542.05,5637527.25,6091362.4000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,312113839.50847691,null,null,479211.35520833335,3573874.8824270833,9760876.3708303124,18501836.684336342,27198886.364778142,35397157.568605408,43275210.338773161,50684273.193826206,57996388.327903725,65246124.421788238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,233741633.89291918,null,null,169411.52083333334,2463228.2470833333,7178170.9300218746,13834827.612534614,20433046.286105223,26626575.162857063,32551475.462169912,38088886.609546639,43523859.254874922,48872152.806892276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,69491460.286917776,null,null,39799.834374999999,696646.63534375001,2085905.4408084373,4070849.0718017286,6050448.0786729231,7912112.0057483409,9693570.3966032527,11359189.208279563,12989092.221828822,14593847.39345596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8880745.328639999,null,null,270000,414000,496800,596160,715392,858470.39999999979,1030164.4800000001,1236197.3760000002,1483436.8511999997,1780124.22144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,364243814.0730052,null,null,17626879.411023416,19341683.717713486,21831630.415514994,24937761.819799177,28682488.310501996,33315430.271803774,39315284.561756119,47307750.906303696,58326272.858026855,73558631.800561637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,128014744.41126141,null,null,10752500,11542575,11888852.25,12245517.817499997,12612883.352025,12991269.85258575,13381007.948163319,13782438.18660822,14195911.332206465,14621788.672172658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,27382833.029146828,null,null,2300000,2469000,2543070,2619362.0999999996,2697942.9630000005,2778881.2518899995,2862247.6894467003,2948115.1201301008,3036558.5737340041,3127655.3309460236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,24644549.726232145,null,null,2070000,2222100,2288763,2357425.89,2428148.6666999999,2500993.1267009997,2576022.9205020294,2653303.608117091,2732902.716360603,2814889.7978514214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[210,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,16429699.817488097,null,null,1380000,1481400,1525842,1571617.26,1618765.7777999993,1667328.751134,1717348.6136680201,1768869.0720780608,1821935.1442404017,1876593.1985676142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,17798841.468945436,null,null,1495000,1604850,1652995.5,1702585.3650000002,1753662.9259499996,1806272.8137284992,1860460.9981403546,1916274.8280845659,1973763.0729271024,2032975.9651149153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,19167983.120402783,null,null,1610000,1728300,1780149,1833553.4700000002,1888560.0741000001,1945216.8763229991,2003573.3826126901,2063680.5840910706,2125591.0016138027,2189358.7316622166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,8899420.7344727181,null,null,747500,802425,826497.75,851292.68250000011,876831.4629749998,903136.40686424961,930230.49907017732,958137.41404228297,986881.53646355122,1016487.9825574576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13691416.514573414,null,null,1150000,1234500,1271535,1309681.0499999998,1348971.4815000002,1389440.6259449997,1431123.8447233501,1474057.5600650504,1518279.286867002,1563827.6654730118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,38404423.323378421,null,null,3225750,3462772.5,3566655.6750000007,3673655.3452500002,3783865.0056074993,3897380.9557757243,4014302.3844489953,4134731.4559824658,4258773.3996619396,4386536.601651798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30942499.874663711,null,null,2263891.9982749997,1779679.2847457503,2337257.5891528837,2767889.1901363842,3058418.322951775,3288869.9858607706,3513317.3494067285,3728433.4965949073,4019851.6208399143,4184891.0366996005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11229542.455737993,null,null,970920,941346,988413.3,1037833.9650000002,1089725.6632500002,1144211.9464125002,1201422.5437331251,1261493.6709197816,1324568.3544657703,1269607.0119568172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,430000,null,null,430000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8390728.0110357497,null,null,671364.95187500003,558152.86275000009,894536.41380468744,1030004.3558921488,1019059.8020966426,953623.221609934,882179.7660964902,805681.92011037772,798130.78579804045,777993.93100242806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9031295.8535176069,null,null,132872.53866666666,207134.03755624997,354030.72991453129,562747.08895822265,776520.49296834122,985091.70210312388,1192989.5751936056,1396336.4702983545,1604923.0363697819,1818650.1814887291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1860933.5543723642,null,null,58734.507733333339,73046.384439500005,100277.14543366496,137303.78028601274,173112.36463679091,205943.11573521237,236725.4643835079,264921.43526639417,292229.44420632144,318639.91225162632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,166882146.46370158,null,null,1384737.4127484148,2556656.9329677369,4038864.9013621118,6250699.4669127902,9227321.6299177222,13137909.477581531,18406656.879737072,25662147.767118108,35851736.505318537,50365415.490037568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2868736.4281800012,null,null,180000,198000,217800.00000000003,239580.00000000003,263538.00000000006,289891.80000000016,318880.98000000021,350769.07800000021,385845.98580000032,424430.58438000019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[226,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,13572993.682413412,null,null,0,26357.599911631376,216235.67603619662,565669.56326798175,1023483.2195470153,1482455.4263653141,1929658.5353408791,2362592.4899294684,2777675.9895173311,3188865.182497594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1478320.539946289,null,null,100000,125000,131250,137812.5,144703.125,151938.28125,159535.1953125,167511.95507812506,175887.55283203122,184681.93047363282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16484329.108633768,null,null,12437.412748414798,168832.90305610475,489060.52516291261,938003.5747361565,1398016.3964655483,1846925.7905201716,2284799.3645567317,2702924.8400025815,3115615.6146147503,3527712.6867703935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на уборку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,120434333.36775282,null,null,993000,1853151.3000000005,2713198.818330002,3972394.3899169564,5815982.6262774169,8515180.1631327718,12467075.276842691,18253044.912825387,26724283.056867667,39127022.823559947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12043433.336775282,null,null,99300,185315.13000000009,271319.88183300017,397239.4389916957,581598.26262774179,851518.01631327707,1246707.527684269,1825304.4912825392,2672428.3056867658,3912702.2823559945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1290643287.2757182,null,null,-21172625.838510413,-7749646.462451525,21710880.85336769,62203431.433250874,105430120.40691401,147888191.98502386,188052520.96681577,224367665.51458511,257353819.27788389,312558929.13883913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236]
[237,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,510550000,null,null,88591000,95520000,56799000,58761000,56799000,38520000,38520000,38520000,20241000,18279000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3370000,null,null,3370000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,497700000,null,null,83580000,93900000,55620000,57780000,55620000,37800000,37800000,37800000,19980000,17820000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9480000,null,null,1641000,1620000,1179000,981000,1179000,720000,720000,720000,261000,459000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3950000,null,null,674000,654000,522000,378000,522000,300000,300000,300000,78000,222000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1580000,null,null,272000,264000,204000,156000,204000,120000,120000,120000,36000,84000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3950000,null,null,695000,702000,453000,447000,453000,300000,300000,300000,147000,153000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,15005109.374999998,null,null,64095.486111111102,736000,1292520.8333333333,1637562.4999999998,1813177.083333333,1912503.4722222218,1956520.8333333328,1945645.8333333328,1881406.2500000002,1765677.0833333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,85091666.666666657,null,null,4938333.3333333312,16248333.333333332,12545000,12840000,6420000,6420000,6420000,6419999.9999999925,6420000,6420000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,363742538.99571788,null,null,-852217.96763915103,1911817.7652916843,9060628.3497011438,19358650.607194401,30517496.313605636,41164632.94065392,51401277.756337173,60819403.888827629,69443258.511875182,80917590.829870313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,95918314.801887512,null,null,0,0,0,0,0,0,12750218.383857487,22853172.509892099,27975920.397361934,32339003.510775991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,390518990.7697795,null,null,-104037170.02364904,-89669130.894409895,-32896268.329666786,-4713781.6739435233,22720447.009975027,72711055.572147727,89844503.993287757,106649443.28253204,144232234.11864677,185677657.71485943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,50000000,null,null,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,200000000,null,null,160000000,40000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,200000000.00000003,null,null,0,0,0,0,0,29166666.666666668,50000000,49999999.999999985,50000000.000000007,20833333.333333373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,104200000,null,null,2466666.666666667,14400000.000000004,16000000.000000002,16000000.000000002,16000000.000000002,15416666.666666664,11833333.333333334,7833333.3333333321,3833333.3333333335,416666.66666666727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,110645794.32243346,null,null,0,0,13045893.021029677,48811414.398920506,40272316.693162993,8516170.209320277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,110645794.32243346,null,null,0,0,3076635.7994032931,25719602.377643853,43568576.87551327,35911665.543095671,2369313.7267773654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7054209.6682873741,null,null,0,0,500021.30723402288,2378030.3473331346,3424186.8276247438,732226.90503899474,19744.281056477688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-61254209.668287449,null,null,207533333.33333334,25600000.000000007,-6530764.0856076386,4713781.6739435215,-22720447.009975035,-72711055.572147742,-64222391.341167182,-57833333.333333328,-53833333.333333343,-21250000.000000037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329264781.10149217,null,null,103496163.30968431,-64069130.894409873,-39427032.415274426,3.7252902984619141E-9,3.7252902984619141E-9,-3.7252902984619141E-9,25622112.652120594,48816109.94919873,90398900.785313427,164427657.71485943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329264781.10149217,null,null,103496163.30968431,39427032.415274434,0,1.1175870895385742E-8,1.4901161193847656E-8,1.1175870895385742E-8,25622112.652120605,74438222.601319343,164837123.38663277,329264781.10149217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,509748406.19888324,null,null,184859066.57040569,191382831.75769025,181795949.53909475,210337956.09907633,238221248.07206798,245239763.69650516,274880104.69118559,325034482.54478717,396424982.21248585,509748406.19888324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284,null,null,null,null,null,null,0,"Внеоборотные активы",null,null,null,0,null,null,null,null,null,null,null,null,null,null,164120663.51129448,null,null,70550295.726642609,139195181.11168399,168593108.01779613,195600278.63703197,216075859.20643109,218206621.15006396,217167565.90002099,213159191.75211474,191221908.713792,164120663.51129448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,20498367.603267558,null,null,592342.56528400001,2652416.8770929435,6121479.0372224292,10441470.651988033,15229925.722766329,20578946.922812227,26340671.413625397,32671815.73929299,39601560.439556219,20498367.603267558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-4135406.0171709061,null,null,391931.63546141773,548201.35363885015,661362.48407620937,861206.81005634367,495463.14287054539,34195.623628973961,-670245.27458137274,-1654747.5479398966,-2670610.3274950981,-4135406.0171709061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329264781.10149211,null,null,103496163.30968431,39427032.415274426,0,3.7252902984619141E-9,7.4505805969238281E-9,3.7252902984619141E-9,25622112.652120601,74438222.601319328,164837123.38663274,329264781.10149211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9828333.3333333321,9560000,6420000,3435000,6420000,6420000,6419999.9999999925,6420000,3435000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,509748406.19888282,null,null,184859066.57040563,191382831.75769013,181795949.53909472,210337956.09907627,238221248.07206783,245239763.69650519,274880104.69118559,325034482.54478633,396424982.21248537,509748406.19888282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[297,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,394443401.01895529,null,null,-28150034.714730483,-66806727.569798917,-92917012.385304362,-96123429.487100542,-71957524.867165163,-15978750.263953723,57357031.495473623,150389834.28924069,263895545.8395476,394443401.01895529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,32812674.762606904,null,null,549075.10373704764,2702004.8902360778,6224207.8468124997,10353011.834143551,14244403.612275643,18274343.296846725,22054598.054082111,25526264.975698516,29126583.612012081,32812674.762606904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,145916.74160465994,616049.21528158337,1283014.2970212474,2050464.7043707296,2782494.6044169217,3547078.345911175,4274681.3819811642,5039662.1061003804,5847877.9403194785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4143056.4266664386,null,null,129889.28666666569,409919.64166666637,904632.39166665776,1440274.5616666563,1882634.9416666683,2308950.0616667159,2670936.0216667205,2962023.2166665271,3248639.4416662678,4143056.4266664386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7025813.2051453516,null,null,67417.412748415023,267758.4258928746,626921.93563059717,1127362.7284292951,1691240.3096403889,2334802.2451538257,3100527.0944812968,4044059.8614096455,5267312.7874849364,7025813.2051453516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6165579.4626792371,null,null,629923.23999999987,1018146.0956499996,1629491.7738520019,2330856.2059663534,3034704.7485482022,3707576.609926641,4346843.5828162581,4950743.4009685367,5559131.4661787301,6165579.4626792371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3516353.2385755554,null,null,237703.94399999999,466430.15739000007,828903.83931120159,1245258.7618298195,1662970.2385264356,2061957.7770354226,2440640.3151015714,2797956.230955299,3157814.3757926375,3516353.2385755554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9000,369000,0,369000,0,0,0,0,369000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,806322.91666666418,null,null,276135.41666666663,595041.66666666663,792677.08333333302,867010.41666666605,945645.83333333302,983885.41666666698,982197.91666666605,940895.83333333395,861385.41666666605,806322.91666666418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8142669.7147359848,null,null,-102626.52695399395,411875.90137184341,1120522.201811837,2008234.886509791,2836536.2569392771,3658384.2582521141,4424720.4500162899,5083419.3962973654,5724893.9418193698,8142669.7147359848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2692535.4528513551,null,null,0,0,0,0,0,0,1589039.4900109172,1994067.6785605848,2394575.1687753797,2692535.4528513551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,50000000,null,null,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,160000000,200000000,200000000,200000000,200000000,170833333.33333334,120833333.33333334,70833333.333333284,20833333.333333373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1066666.666666667,1333333.3333333321,1333333.3333333358,1333333.3333333358,1333333.3333333358,1138888.8888888955,805555.55555555224,472222.22222222388,138888.88888889551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,9969257.2216263842,33061069.242903043,29764809.060552765,2369313.7267773654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,275508.91035752557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-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]
[]
[]
[]
[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,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[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,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",null,null,"Repd",null,null,"Детализированное формирование всей отчетности финмодели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","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","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[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,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[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,2747388184.7722936,null,null,0,0,0,0,0,16156.946750000001,53064.625717249997,101461.76360774999,275175.8893485,428705.77335600002,483665.25949919992,714671.86645709991,1034901.5105878649,1285129.6832815649,1510237.20956724,1762159.3294139998,1775443.7921943599,2171426.4900611993,2085484.5317361436,1893328.2694266108,3071954.7908481429,3802517.8553285287,3710922.4403992109,4035311.2731725881,4775883.3032487901,5444610.0539692892,6119757.7840123875,6324833.3169669248,5678464.7071461929,6479508.102493111,6013752.722065812,5236870.5272825025,7834360.9024214381,9312518.6211275198,8892339.8513212167,9397187.6350969132,10863169.337151844,12125497.037577759,12994730.681794073,12870023.833914168,11250905.659007115,12642175.552653257,11623954.123077482,9858413.382300131,14436432.127765292,16594103.770575464,15309184.740128879,15765338.876747288,17818456.494490009,19416817.348716039,20546270.375315007,20134303.755621679,17379797.38055053,18985898.2382246,17138158.959659588,14266717.263284896,20617853.016589809,23465486.813474242,21409342.035675101,21823631.062656567,24565274.531171348,26743170.96199565,27922880.083052557,27000597.430732634,23130896.576256413,25050804.403272923,22529841.159630895,18592974.643872038,26717306.446924198,30219780.054508764,27396070.512714718,27951368.282563116,31295378.588044647,33801857.70857361,35153667.891168043,33788412.759465873,28774348.908299956,30961815.723377518,27727795.525372744,22788200.709453568,32639893.708026059,36813219.193297081,33262744.616621587,33792558.761087984,37618575.060117461,40444182.131956771,41875210.057542756,40160090.463825919,34146111.386819102,36674749.739694059,32811075.79802971,26900278.82961195,38408603.037574984,43254470.514059104,38964288.867768928,39229837.446762845,43608580.692221612,46912701.418977506,48517834.654843293,46462081.217117496,39443878.704273395,42302921.126277097,37808408.867243953,30938081.565714695,44151081.244150385,49598287.064213239,44632326.043574981,44893086.503850646,49627267.321275949,53102276.103730641,54990334.962936677,52740032.856937796,44726571.158655919,47926564.961681128,42795125.446598716,34996884.297436811,49932120.218000501,56049477.403240353,50397014.517604478,50668445.213633269,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2383082761.5206494,null,null,0,0,0,0,0,13994.09375,46234.879775000001,88534.734434999991,240148.52000999998,373994.915385,421734.34768499993,622930.37947874994,901900.87939349993,1119806.1364297499,1315991.2269734999,1535407.4481322498,1546944.4866487498,1891933.5219749995,1816686.2242456197,1648843.7682492717,2675122.3483540919,3310797.5282148477,3230336.1996223917,3512306.6653099316,4156137.5024794945,4737320.0926844161,5324567.6672959179,5502378.8296096502,4939244.2016799459,5635553.7198931556,5229900.739760044,4553473.9022231931,6811680.400006,8096099.5526110213,7730037.4716906846,8168463.9519321704,9441512.0449538995,10537388.267753907,11292396.42308365,11182841.500113618,9775001.4637352042,10983889.985268563,10098808.827737289,8563988.186744798,12540959.463460468,14414330.750206726,13297208.741997683,13693637.740076235,15475860.394586248,16863299.045694906,17845012.338876702,17486560.458572067,15093339.055966435,16488564.902761312,14883439.95643096,12389005.311115226,17904891.08231084,20376816.188265033,18590367.457116578,18950780.744519658,21330927.022294134,23221504.62084103,24246751.962583549,23442609.695694726,20079629.025265042,21747175.489014871,19556723.513831325,16136483.600727338,23188543.572790924,26224951.567808501,23770956.551171828,24253913.849492911,27151327.32437063,29321539.239949584,30494723.2070367,29306140.751254946,24953205.36602718,26850865.28413137,24046108.460943148,19761912.575952679,28305695.467644099,31924182.739522249,28844635.031289056,29304590.026990138,32622136.84475103,35071814.435618103,36313118.465607829,34825042.782070614,29609210.841445029,31802218.090434242,28451331.437150482,23325061.469868559,33304003.105540525,37504126.5170215,33782952.476443976,34013728.856883496,37808856.613864265,40672014.18549528,42063808.210750997,40279574.520295776,34193379.117655672,36671875.154710621,32774471.888331573,26817155.951716974,38270372.442467429,42990262.285706729,38684156.90910209,38910428.9212365,43011643.128532335,46021368.172899298,47658011.794298023,45705802.520420752,38759012.905215204,41532072.789038546,37083900.667294241,30324237.209981576,43265192.832328081,48563617.069927044,43663942.445605353,43899355.847029984,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,312994765.48579013,null,null,0,0,0,0,0,2009.7,5916.4710412500008,10980.33673275,29700.4572315,46558.803158999996,52971.437078999996,78843.781640250003,114388.797053025,142305.20654377504,167142.11165190002,195024.99174345002,196368.08077755003,240241.15952099999,231447.88719726301,210922.85310794276,342605.9508927858,424864.3887258012,415904.85944322479,453281.43772090081,537685.30270886305,614224.75546381541,690877.06641054689,714764.23923004698,643001.88783199259,734850.15650282183,682883.37291274732,595806.34598411992,892130.03519416251,1061229.230327826,1014103.7126941537,1072773.1372331937,1241783.8443029865,1387766.7205091403,1488212.477069342,1475315.853760598,1290684.7785210318,1449967.1097283489,1333213.3628173235,1131403.0971336432,1656663.9980837153,1904744.5811157364,1757716.175275035,1809517.6422876904,2045546.5573191945,2228645.8282521833,2356247.8088602242,2308150.4013080355,1992443.4574801002,2175488.6523920898,1963340.8438321399,1633908.1440069056,2359595.4949155645,2685156.2090939167,2449395.7977217082,2495055.9460748285,2806647.677124422,3053632.0371176247,3186039.9956308324,3081972.2947676838,2641720.4369531879,2858672.2815258959,2571679.5636847913,2122897.5136664901,3047668.7402088656,3448089.8532604687,3127058.8305106456,3187537.0577021325,3570724.8942396552,3858973.2810533252,4011899.8936375729,3858161.6545138462,3287633.5119675919,3535837.6373306685,3165358.9096809225,2600302.0595955285,3723432.5351341707,4198431.7938160403,3792265.8949523624,3851358.6665602168,4285148.8046883289,4605542.4738348527,4767561.6068267394,4571188.5050335396,3885776.7768502664,4172650.0815459965,3732640.0352574848,3059582.1781825596,4368135.7044565575,4919770.6895480817,4431377.2895873478,4460162.3746425668,4957250.1498562656,5332490.8983193664,5514444.0840672301,5281577.8664208138,4484668.2440837845,4809653.7130686752,4299204.3672840232,3518509.4651658875,5020706.7391271275,5640149.0871313605,5075431.3587082867,5104354.1958683683,5642946.4137527728,6038388.8462645812,6252106.9838062618,5996404.5993187428,5086250.0101135522,5450094.465831236,4867340.1354903281,3981466.3903098772,5681132.4584367638,6377457.2515011113,5734635.0391810974,5764796.4519752013,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,51310657.765855052,null,null,0,0,0,0,0,153.15299999999999,913.27490100000023,1946.6924400000003,5326.9121070000001,8152.0548120000003,8959.4747351999995,12897.705338100002,18611.834141340001,23018.340308039998,27103.870941839999,31726.889538299998,32131.224768059998,39251.808565200001,37350.420293260795,33561.648069396484,54226.491601265283,66855.938387879505,64681.381333594065,69723.170141755676,82060.49806043251,93065.205821057389,104313.0503059223,107690.24812722801,96218.617634254362,109104.22609713413,100968.6093930208,87590.279075189814,130550.46722127576,155189.83818867255,148198.6669363784,155950.54593154968,179873.44789495855,200342.04931471305,214121.78164108025,211866.48003995264,185219.41675088086,208318.45765634457,191931.93252287019,163022.09842168825,238808.66622110989,275028.4392530027,254259.82285615912,262183.49438336235,297049.54258456471,324872.47476894851,345010.22757807962,339592.89574157295,294014.86710399494,321844.6830711973,291378.15939648799,243803.80816276374,353366.43936340429,403514.41611529002,369578.78083681251,377794.37206208025,427699.83175279346,468034.30403699452,490088.12483817537,476015.44027022185,409547.1140381833,444956.63273215841,401438.0821147766,333593.52947820735,481094.13392440981,546738.6334397929,498055.13103224494,509917.37536807277,573326.36943435937,621345.18757069844,647044.79049376957,624110.35369707819,533510.03030518361,575112.80191547866,516328.15474867541,425986.07390536059,610765.70524779009,690604.6599587946,625843.69038016582,636610.06753763172,711289.41067810485,766825.22250381578,794529.98510818626,763859.17672176729,651123.76852380717,699881.56771381747,627104.32562174147,515635.18156082835,736464.22757790424,830573.3074895239,749959.10173760622,755946.21523678117,842473.9285010841,908196.33516286663,939582.36002506595,900928.83040090383,765831.34253393917,821392.25849779625,734732.61162835278,602416.14883183315,860002.0625558279,967875.69137515232,872737.77576460678,878303.38674578315,972677.77899083879,1042519.0845667649,1080216.1848323951,1037825.7371983014,881308.24332716584,944397.70681134588,843884.6438141457,691180.69714536134,985794.92723565723,1108403.081812199,998437.03281802521,1004292.9146280792,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,874681625.46208954,null,null,0,0,0,0,0,5252.4268124999999,16104.1769,30179.395023750007,82038.664038749994,127891.04799499999,145597.25630249997,216202.44207374999,311894.44241262501,386489.36508612498,453988.67302137497,532535.58862861234,561202.02526758751,682913.46481110004,738403.01993193745,710999.35111192497,953591.89998761239,1142788.2034815762,1138026.8652490298,1232377.8646623325,1437195.4555698065,1635301.5704533956,1838632.5565323185,1936884.9707833901,1865107.1421681147,2083865.3253542669,2127905.2568804789,2019102.1111545169,2480616.042318068,2810765.7392560393,2772833.8247964396,2901450.8965046182,3262751.4145891718,3633442.230975627,3893610.8309096862,3948589.5671572057,3760431.1219013711,4112012.9508662964,4129603.140505929,3882111.7960766414,4603525.2046550009,5037698.7101846226,4899135.2009318946,4958895.7826248705,5341781.9336853782,5779682.9214930069,6112434.8980384357,6160599.0074025979,5834000.6950075217,6174981.0311736474,6037466.1306514442,5633971.3960391451,6571768.7277440904,7092322.2930139378,6862929.5578727284,6917268.3442078745,7365822.0164210908,7885600.7110237321,8228492.0570530267,8198523.8645474566,7735330.101548804,8110018.7150573125,7866958.1177307433,7311961.6848445572,8481564.8322841749,9097795.2896843012,8778142.7181631178,8851634.6265132781,9358430.4624918513,9928047.6630163714,10320311.195959395,10240625.946014501,9630107.5666751023,10015571.731516739,9638999.8821365926,8935063.6553066187,10343095.929620259,11063113.865538798,10654232.148164617,10725915.111315828,11286435.32412865,11889385.256139131,12280851.846176149,12148860.341289559,11405163.271556465,11858654.668216359,11399042.245403843,10543620.315268811,12173579.475291174,12986475.546869129,12482632.150218293,12518863.500813732,13171380.978367925,13839415.199780244,14246214.866969226,14079539.603445129,13197032.529390046,13702113.183925657,13139075.896541247,12128436.220817782,14024597.615768889,14948904.345916947,14354253.591010468,14390756.319823341,15110354.341447651,15759081.921400787,16192926.417772915,16043852.756676156,15016794.781659264,15561261.926099125,14874216.554836683,13705953.193137961,15896266.505608847,16960927.734048098,16270733.723185066,16309459.46818264,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,684535870.76783097,null,null,0,0,0,0,0,4038.1359374999997,12561.0676953125,23637.179671875005,64318.052695312501,100150.81732249999,114013.40847749998,169200.10612968748,243720.28436492188,301672.12434570311,354373.85845859372,416138.60558138741,436760.96099107497,532143.52783790627,567885.139983,543221.19462239998,742263.47714452492,893196.52990284155,888882.73957063339,962815.89135891595,1122723.2094830417,1276016.6515479241,1434536.7103864909,1510001.5715410139,1445451.9783537108,1618661.8835196923,1634750.2611395749,1536937.0277290561,1924786.675838046,2194470.6309363013,2160372.4066897337,2263126.487939368,2549467.0451513743,2836154.302549006,3038775.2599128778,3077878.6034588944,2908788.623753747,3190612.1546975104,3172164.798787714,2949767.3083112398,3570926.0634384952,3933853.780318853,3809350.2907692152,3863070.1093758997,4179351.7447315706,4520432.2286093859,4781085.3679070324,4810570.373722719,4517084.0129430518,4798096.6948238295,4648952.9488330269,4286361.2650040928,5106276.7188100852,5551074.0607563164,5344947.2492535133,5393842.1636239355,5773667.4418571275,6186799.0169521756,6456117.7515245052,6420964.6749989809,6004636.8838385725,6318390.2799989022,6076659.8942749044,5577805.541929449,6608532.6017794423,7141662.2890421422,6854351.9488820927,6920518.0524401823,7356832.7182425456,7813576.4441809943,8122236.2487286534,8042635.5900819702,7493737.9538136534,7823273.7468649819,7467485.9207132226,6834542.4951364025,8080348.1523461035,8707389.3293711785,8339749.4673764845,8404249.701711053,8889780.5333660468,9377368.1528737806,9688869.1713677999,9565802.643351635,8897046.3524108417,9284069.4730986468,8849846.2342497874,8080602.0745492596,9530421.6731667351,10245397.802522497,9792342.3725766633,9824970.4354879186,10390382.974129511,10936177.150630495,11263886.986679986,11109464.407090029,10315812.204507994,10749147.500630971,10221809.261168355,9312936.1063941028,11001607.334583273,11816208.376597544,11281456.828742573,11314309.134058418,11937133.897447374,12473595.655353459,12829211.166297955,12683151.371754615,11759468.476920744,12231690.553507233,11596262.148424014,10545582.390731782,12494669.678031083,13431353.258790744,12810654.031401562,12845507.04211114,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Продукт - 1","Сырье и материалы - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,309927463.45261079,null,null,0,0,0,0,0,1745.6249999999998,5484.1718749999991,10334.099999999999,28008.553124999999,44314.30324999999,50765.069249999993,75149.717343750002,107516.60149999999,132278.82828125,155427.99781249996,184042.99128687495,187704.04903687496,229586.84936249998,218951.45947499998,196114.47302999994,318289.17576749995,399537.15210911247,395542.90180151246,430368.24788238748,503613.19915843121,568506.0623485687,639118.67525887489,669559.95171621663,609791.809876121,696093.37744525925,641227.27093942103,550659.4622259778,823979.56922099157,992885.05211694562,961312.62225901242,1016159.5306797016,1161345.4144977182,1283175.3962953503,1375393.4825124887,1380654.2989824251,1224089.5029591406,1375378.8543574917,1255027.4725904756,1049103.8702974438,1536250.3411046041,1789420.2428763686,1674139.234034111,1723879.8068180783,1925991.9048505519,2076477.2263586374,2196767.9530302356,2180905.6849828279,1909159.0546312844,2085317.9706349163,1868079.3160237377,1532346.2754413909,2214091.7682816428,2553016.4808960375,2362158.3220971469,2407431.3909586482,2678122.9546926497,2884373.4426179668,3011046.2788869846,2951635.7392895985,2566147.0437707026,2778551.5324190687,2481169.1616322948,2019266.9835346516,2900884.023893124,3326001.1951495288,3059973.1024087435,3121238.0131106772,3456769.3735534674,3696333.5386827327,3843796.673699405,3745243.0829051184,3237004.530804825,3482624.9746826882,3097152.8394888267,2511094.112102882,3596407.8044354357,4112764.8243293585,3772357.5447046417,3832079.9839033172,4220623.7435097685,4492956.3084208798,4651670.4850477772,4523471.3693431597,3904252.5814350192,4193121.4650427233,3725624.7726532361,3013361.6618194147,4302411.990670803,4914160.93626789,4494665.1677995268,4524876.3371617999,4977764.1445462303,5303474.4290519804,5484788.0674005533,5327128.1118050655,4592264.9612661442,4925105.4080966152,4372417.5514028165,3530868.3340192493,5038682.6986194039,5740421.5607969705,5245281.2387090353,5275700.03992741,5772041.7233848004,6116928.2780116741,6334117.6943531167,6160876.273859744,5305614.3341987506,5685190.8524524719,5042524.2657911889,4069672.6382983821,5806610.5064214291,6610085.4526168946,6035363.9457750572,6067635.2519876305,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Продукт - 1","Сырье и материалы - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,20661830.896840718,null,null,0,0,0,0,0,116.37500000000001,365.61145833333342,688.94,1867.2368749999998,2954.2868833333332,3384.3379499999996,5009.9811562499999,7167.7734333333337,8818.5885520833344,10361.866520833335,12269.532752458334,12513.603269125,15305.789957500001,14596.763965,13074.298201999998,21219.278384500001,26635.8101406075,26369.526786767499,28691.216525492491,33574.213277228751,37900.404156571254,42607.911683925005,44637.33011441445,40652.787325074743,46406.225163017298,42748.484729294752,36710.630815065197,54931.971281399448,66192.336807796368,64087.508150600843,67743.968711980109,77423.02763318122,85545.026419690024,91692.898834165913,92043.619932161673,81605.966863942725,91691.923623832772,83668.498172698382,69940.25801982962,102416.68940697362,119294.6828584246,111609.28226894073,114925.32045453855,128399.46032337011,138431.81509057584,146451.1968686824,145393.71233218856,127277.2703087523,139021.1980423278,124538.62106824919,102156.41836275942,147606.11788544286,170201.09872640253,157477.22147314314,160495.42606390989,178541.5303128433,192291.56284119774,200736.41859246563,196775.71595263993,171076.46958471349,185236.76882793792,165411.27744215299,134617.79890231014,193392.26825954163,221733.41300996862,203998.20682724958,208082.53420737849,230451.29157023117,246422.23591218214,256253.1115799603,249682.87219367456,215800.30205365503,232174.9983121792,206476.8559659218,167406.27414019217,239760.52029569575,274184.32162195729,251490.50298030945,255471.99892688787,281374.91623398464,299530.42056139203,310111.36566985189,301564.75795621076,260283.50542900123,279541.4310028482,248374.98484354909,200890.77745462768,286827.46604472032,327610.72908452613,299644.34451996855,301658.42247745336,331850.94296974875,353564.96193679876,365652.53782670363,355141.87412033777,306150.99741774291,328340.36053977435,291494.50342685444,235391.22226794992,335912.17990796024,382694.77071979805,349685.41591393581,351713.33599516074,384802.7815589867,407795.21853411163,422274.5129568745,410725.08492398297,353707.62227991666,379012.72349683149,336168.28438607929,271311.50921989215,387107.36709476187,440672.36350779299,402357.59638500382,404509.01679917547,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Продукт - 1","Сырье и материалы - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4132366.1793681453,null,null,0,0,0,0,0,23.274999999999999,73.122291666666669,137.78800000000001,373.44737499999997,590.8573766666666,676.86758999999995,1001.9962312500001,1433.5546866666668,1763.7177104166669,2072.3733041666669,2453.9065504916666,2502.7206538250002,3061.1579915000002,2919.352793,2614.8596404,4243.8556769000006,5327.1620281215,5273.9053573535002,5738.2433050984991,6714.8426554457492,7580.0808313142506,8521.5823367849989,8927.4660228828889,8130.5574650149483,9281.2450326034595,8549.6969458589483,7342.1261630130375,10986.394256279889,13238.467361559273,12817.501630120167,13548.793742396019,15484.605526636245,17109.005283938001,18338.579766833183,18408.723986432335,16321.193372788543,18338.384724766554,16733.699634539676,13988.051603965921,20483.337881394724,23858.936571684917,22321.856453788147,22985.064090907712,25679.892064674023,27686.363018115168,29290.239373736476,29078.742466437703,25455.454061750457,27804.239608465556,24907.724213649843,20431.283672551883,29521.223577088575,34040.219745280512,31495.444294628629,32099.085212781982,35708.306062568663,38458.312568239555,40147.283718493127,39355.14319052799,34215.293916942697,37047.353765587577,33082.255488430594,26923.559780462019,38678.453651908327,44346.682601993722,40799.641365449927,41616.506841475704,46090.258314046238,49284.44718243643,51250.622315992063,49936.574438734911,43160.060410731014,46434.999662435839,41295.371193184357,33481.254828038429,47952.104059139157,54836.864324391456,50298.100596061879,51094.399785377565,56274.98324679691,59906.084112278397,62022.273133970368,60312.951591242127,52056.701085800254,55908.286200569652,49674.99696870982,40178.155490925543,57365.493208944055,65522.145816905228,59928.868903993716,60331.684495490677,66370.188593949744,70712.992387359758,73130.507565340726,71028.374824067563,61230.199483548597,65668.072107954868,58298.900685370878,47078.244453589992,67182.435981592047,76538.954143959621,69937.083182787159,70342.667199032148,76960.556311797322,81559.043706822325,84454.902591374892,82145.016984796588,70741.524455983337,75802.544699366292,67233.656877215864,54262.301843978421,77421.473418952388,88134.47270155861,80471.519277000756,80901.803359835088,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Продукт - 1","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,269087854.03000879,null,null,0,0,0,0,0,1656.0468749999998,5106.2785156250011,9597.193593750002,26206.781015625002,40224.130624999991,45528.564374999994,67721.854921874998,98155.657496093758,122162.29984765625,143470.4775546875,167209.36537812499,180031.2215625,218607.48502031251,254936.58750000005,254936.58750000005,306547.05178125005,355151.08124999999,355151.08124999999,383090.91049687495,445246.8879937969,509253.92631651554,572529.64700531249,605289.864375,605289.864375,666831.56606062502,724788.31425000005,724788.31425000005,796068.26236875006,863195.98050000006,863195.98050000006,896672.45754253119,996318.45961064484,1115634.5188846365,1194884.8452303,1220593.81581375,1220593.81581375,1311694.6092241688,1397488.5603,1397488.5603,1470596.6884965564,1539446.0907787499,1539446.0907787499,1539446.0907787499,1614831.1442253655,1752182.1724169673,1852750.7527956753,1888609.4107240497,1888609.4107240497,1958425.6050293227,2024174.836559531,2024174.836559531,2088505.8531276237,2149089.4318373809,2149089.4318373809,2149089.4318373809,2216380.5006069741,2362827.4607113628,2464759.8233281244,2487075.4435124728,2487075.4435124728,2551965.0961433137,2613074.7690092507,2613074.7690092507,2673521.4276729757,2730446.9217543467,2730446.9217543467,2730446.9217543467,2787324.457542154,2939643.248002802,3054566.0316409972,3075210.046572648,3075210.046572648,3124645.210928984,3171200.6569732996,3171200.6569732996,3227867.4796583331,3281233.3223811318,3281233.3223811318,3281233.3223811318,3331928.3772119205,3480750.2613686388,3588511.5750124604,3600348.895739248,3600348.895739248,3658075.6083480818,3712439.5998340705,3712439.5998340705,3756782.0948017435,3798541.5318101346,3798541.5318101346,3798541.5318101346,3857228.9984766012,4006480.5901956582,4107935.2876056833,4120127.727954275,4120127.727954275,4176948.9691435588,4230460.2351179328,4230460.2351179328,4276792.3231340898,4320425.4545667805,4320425.4545667805,4320425.4545667805,4387176.0278398385,4513317.7808468081,4606433.8895358378,4638003.8430662248,4638003.8430662248,4685911.1021988941,4731027.6472073309,4731027.6472073309,4787331.023919953,4840354.5922803842,4840354.5922803842,4840354.5922803842,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Продукт - 1","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,80726356.209002614,null,null,0,0,0,0,0,496.81406249999992,1531.8835546875002,2879.1580781250004,7862.0343046875005,12067.239187499998,13658.569312499998,20316.556476562499,29446.697248828128,36648.689954296875,43041.143266406252,50162.809613437494,54009.366468749999,65582.24550609375,76480.976250000007,76480.976250000007,91964.115534375014,106545.324375,106545.324375,114927.27314906249,133574.06639813905,152776.17789495466,171758.89410159373,181586.9593125,181586.9593125,200049.4698181875,217436.494275,217436.494275,238820.478710625,258958.79415,258958.79415,269001.73726275936,298895.53788319346,334690.3556653909,358465.45356908999,366178.14474412502,366178.14474412502,393508.38276725064,419246.56809000002,419246.56809000002,441179.00654896692,461833.82723362494,461833.82723362494,461833.82723362494,484449.3432676096,525654.65172509023,555825.22583870252,566582.8232172149,566582.8232172149,587527.68150879676,607252.45096785924,607252.45096785924,626551.75593828713,644726.82955121424,644726.82955121424,644726.82955121424,664914.15018209221,708848.23821340885,739427.94699843728,746122.63305374177,746122.63305374177,765589.52884299413,783922.43070277513,783922.43070277513,802056.42830189271,819134.07652630401,819134.07652630401,819134.07652630401,836197.33726264618,881892.97440084058,916369.8094922991,922563.0139717944,922563.0139717944,937393.56327869522,951360.1970919898,951360.1970919898,968360.24389749987,984369.99671433948,984369.99671433948,984369.99671433948,999578.51316357614,1044225.0784105916,1076553.472503738,1080104.6687217744,1080104.6687217744,1097422.6825044246,1113731.8799502212,1113731.8799502212,1127034.6284405231,1139562.4595430403,1139562.4595430403,1139562.4595430403,1157168.6995429804,1201944.1770586974,1232380.5862817049,1236038.3183862825,1236038.3183862825,1253084.6907430675,1269138.0705353797,1269138.0705353797,1283037.6969402269,1296127.6363700342,1296127.6363700342,1296127.6363700342,1316152.8083519514,1353995.3342540425,1381930.1668607513,1391401.1529198673,1391401.1529198673,1405773.3306596682,1419308.2941621991,1419308.2941621991,1436199.3071759858,1452106.3776841152,1452106.3776841152,1452106.3776841152,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,176492296.58128947,null,null,0,0,0,0,0,1160.43046875,3295.7096484375002,6036.1402500000004,16338.176507812499,25598.18986875,29199.315881249997,43551.680695312498,63211.63816757813,78692.478507421882,92407.509049218759,107927.20205831248,115551.84890081247,139965.00592359377,158924.55033562501,156687.82436475001,196420.49454037499,231730.04500865994,231420.18815783993,250571.52585132755,292526.81212329562,334440.86945322936,376222.00238583749,397516.93771761359,391514.09727607702,433956.02142628387,461545.86416416982,452354.94233907765,519028.20234346867,574524.38582054526,571313.83085894864,595392.75632034102,665123.85419815732,743801.41365080653,797620.13818132039,812759.54059109697,796690.71651820536,861267.95688815322,897317.48373316997,876147.19174438925,965223.88131278974,1029758.704367137,1017876.5305583954,1022937.1532774812,1083670.7543764883,1173856.9595241176,1240781.774616003,1258624.6804375122,1230695.3166504262,1285315.0255471554,1299209.3754501161,1264717.9544399942,1367454.828513253,1434726.8578987732,1415084.9621924534,1419551.3451412343,1480769.5381236936,1578978.3090160305,1647038.2020393484,1652557.3816260085,1613208.6786344501,1667944.8850513636,1670587.1896477989,1623474.3262065414,1742755.7896145983,1815352.7853870715,1788198.6767517328,1794137.2684557294,1855929.9998261016,1959371.2357335922,2036644.8824215038,2037848.2149558563,1986403.3836674893,2035729.9145556041,2021181.3858824363,1962021.8429631502,2100542.4211648572,2181382.4006929127,2147003.9186022002,2152899.3646336896,2218497.3243285608,2323944.5293692038,2397327.9776017182,2390590.20070507,2328260.4932689629,2387148.9454830075,2369694.4533745162,2298059.9018873442,2450553.0922305523,2534697.6990662739,2492423.9807455367,2495328.6824614769,2571458.3270113901,2682626.8533444875,2754863.0976581099,2745447.8783717351,2671687.7413815791,2735071.9637459866,2709225.2525917762,2624726.2476928649,2799879.6657498302,2893792.8834207165,2844017.0555521529,2846999.2472138698,2931689.1740659466,3033160.2072405946,3104062.5281297024,3103604.4420979181,3017856.3255073647,3080956.8857963555,3041296.0894513093,2943770.0185915944,3147730.3717593192,3257623.0711424239,3199928.5471195914,3203092.3542535068,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,17373868.852207683,null,null,0,0,0,0,0,108.28125,308.60156250000006,565.22812500000009,1528.1578125000003,2430.8645625000004,2804.8123125000002,4179.9733593750007,5987.8695937500006,7376.0955468750008,8662.6701562500002,10253.022955312499,10446.128642812499,12780.728606249999,12219.479353124998,10976.853813749998,17833.284748124999,22413.945143699999,22241.802448800005,24249.893197612506,28422.259531256255,32131.480355493757,36145.633478625008,37887.222863952004,34552.311507542814,39498.205215626433,36415.204448844372,31309.136768237622,46887.796617552005,56512.977938497388,54729.336293165972,57905.544383784974,66229.103255407099,73228.524788437848,78537.268256972457,78873.047536633734,69945.923051693957,78574.969588779801,71680.302669469471,59919.029342369031,87735.59701404009,102176.28921629154,95575.081544768385,98386.538610927179,109892.43331279601,118412.79575460052,125174.33287656218,124179.18970084119,108662.87648579349,118635.73376031221,106226.39070453506,87064.490143356161,125718.27695460239,144889.12083338274,133976.95655209405,136458.28041252794,151646.75157482093,163170.96092759894,170225.19472018268,166761.00099997094,144900.61044910521,156778.86156506377,139937.09888684144,113763.28586392067,163294.45795409338,187089.45255495291,172003.8366464315,175303.05425976292,194038.01949185305,207399.33692902076,215605.41272168132,209981.56997527432,181401.10814840379,195079.89819633096,173436.25980764013,140569.84707470337,201275.51539710441,230130.24614327549,211031.08942621315,214306.33722148492,235935.05778490659,251096.87903942305,259920.83002843236,252713.56752043994,218085.95227815813,234177.13702068286,208053.88054808642,168256.90749965759,240214.72399061406,274353.31938558078,250867.92031850468,252481.64349402706,277666.66634522384,295768.99648354325,305855.48932481231,297056.83722889761,256078.98334547773,274635.02129811945,243817.01525300654,196873.12364250026,280920.65140536183,319992.9046092495,292339.66690449195,293996.44004989037,321615.4620033651,340792.09981161531,352841.544996235,343142.66205214133,295504.81950183364,316643.00512527244,280857.56425222394,226676.41377460459,323450.47632632265,368161.9945769406,336109.48123092239,337867.15186087554,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,6949547.5408830745,null,null,0,0,0,0,0,43.3125,123.440625,226.09125000000003,611.26312500000006,972.34582499999988,1121.924925,1671.9893437500002,2395.1478375000006,2950.4382187500005,3465.0680625000005,4101.2091821250006,4178.4514571250002,5112.2914424999999,4887.7917412500001,4390.7415254999996,7133.3138992499989,8965.578057480001,8896.7209795199997,9699.9572790450002,11368.903812502502,12852.5921421975,14458.253391449998,15154.889145580801,13820.924603017123,15799.282086250576,14566.081779537752,12523.654707295051,18755.118647020805,22605.191175398959,21891.734517266385,23162.217753513985,26491.641302162843,29291.409915375141,31414.907302788986,31549.219014653489,27978.369220677585,31429.987835511918,28672.12106778779,23967.611736947612,35094.238805616034,40870.515686516614,38230.03261790736,39354.615444370873,43956.973325118401,47365.118301840215,50069.733150624881,49671.675880336479,43465.150594317398,47454.293504124886,42490.556281814024,34825.796057342472,50287.310781840963,57955.648333353092,53590.782620837614,54583.312165011164,60658.700629928353,65268.384371039574,68090.077888073065,66704.400399988372,57960.244179642083,62711.544626025512,55974.839554736587,45505.314345568273,65317.783181637344,74835.781021981151,68801.534658572593,70121.221703905161,77615.207796741219,82959.734771608302,86242.165088672511,83992.62799010973,72560.44325936152,78031.959278532377,69374.503923056065,56227.93882988135,80510.206158841756,92052.098457310203,84412.435770485274,85722.534888593975,94374.023113962656,100438.75161576922,103968.33201137294,101085.42700817598,87234.380911263259,93670.854808273143,83221.552219234567,67302.762999863029,96085.889596245615,109741.32775423229,100347.16812740186,100992.65739761082,111066.66653808954,118307.59859341731,122342.19572992492,118822.73489155904,102431.5933381911,109854.00851924779,97526.806101202601,78749.2494570001,112368.26056214471,127997.1618436998,116935.86676179679,117598.57601995615,128646.18480134603,136316.83992464613,141136.61799849401,137257.06482085653,118201.92780073345,126657.20205010897,112343.02570088956,90670.565509841836,129380.19053052906,147264.79783077622,134443.79249236896,135146.86074435024,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,6949547.5408830745,null,null,0,0,0,0,0,43.3125,123.440625,226.09124999999997,611.26312500000006,972.34582499999988,1121.924925,1671.9893437500002,2395.1478375000006,2950.4382187500005,3465.0680625000005,4101.2091821250006,4178.4514571250011,5112.2914424999999,4887.7917412500001,4390.7415255000005,7133.3138992500008,8965.578057480001,8896.7209795199997,9699.9572790450002,11368.903812502502,12852.5921421975,14458.253391449998,15154.889145580801,13820.924603017123,15799.282086250572,14566.081779537748,12523.654707295049,18755.118647020798,22605.191175398955,21891.734517266385,23162.217753513982,26491.64130216284,29291.409915375141,31414.907302788979,31549.219014653489,27978.369220677578,31429.987835511918,28672.121067787783,23967.611736947609,35094.238805616027,40870.515686516606,38230.032617907353,39354.615444370866,43956.973325118393,47365.118301840208,50069.733150624881,49671.675880336479,43465.150594317398,47454.293504124886,42490.556281814024,34825.796057342464,50287.310781840963,57955.648333353092,53590.782620837614,54583.312165011157,60658.700629928353,65268.384371039574,68090.07788807305,66704.400399988357,57960.244179642068,62711.544626025498,55974.839554736573,45505.314345568258,65317.783181637329,74835.781021981151,68801.534658572593,70121.221703905161,77615.207796741219,82959.734771608302,86242.165088672511,83992.62799010973,72560.44325936152,78031.959278532377,69374.503923056051,56227.93882988135,80510.206158841756,92052.098457310203,84412.435770485245,85722.534888593946,94374.023113962627,100438.7516157692,103968.33201137291,101085.42700817598,87234.380911263259,93670.854808273143,83221.552219234567,67302.762999863029,96085.889596245615,109741.32775423229,100347.16812740188,100992.65739761082,111066.66653808954,118307.59859341731,122342.19572992492,118822.73489155904,102431.59333819109,109854.00851924779,97526.806101202586,78749.2494570001,112368.26056214471,127997.16184369978,116935.86676179679,117598.57601995615,128646.18480134603,136316.8399246461,141136.61799849401,137257.06482085653,118201.92780073345,126657.202050109,112343.02570088959,90670.565509841836,129380.19053052906,147264.79783077622,134443.79249236893,135146.86074435024,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[35,null,null,null,null,null,null,"Себестоимость","Продукт - 2","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,111707178.95947351,null,null,0,0,0,0,0,742.7109375,2107.8667968750001,3860.5612499999997,10451.917265624999,16325.102812499999,18577.425937499997,27713.637421874999,40333.440691406249,50319.620402343753,59088.232898437505,68824.431337499991,74422.167187499988,89968.995717187499,105330.37500000001,105330.37500000001,126400.4476875,147219.18749999997,147219.18749999997,159170.55238125002,185666.72689771873,212772.46524103126,239353.74009562496,253323.02812499998,253323.02812499998,279122.50156781252,304614.22781249997,304614.22781249997,334330.89879375004,363693.0965625,363693.0965625,377817.5203304062,419931.89872186497,470761.5915627834,504810.04255289998,515990.81155781256,515990.81155781256,553717.70125257655,590994.56840624998,590994.56840624998,620999.85129809054,650647.21829062491,650647.21829062491,650647.21829062491,681434.13416419644,739010.71320448979,781129.21187553159,796232.41459692165,796232.41459692165,824439.00367584114,852309.13244765613,852309.13244765613,877816.86922689911,903020.33876821853,903020.33876821853,903020.33876821853,929081.06560693542,988669.67642027116,1031256.0396484768,1040298.1383277391,1040298.1383277391,1065956.1032571143,1091308.0089626801,1091308.0089626801,1114481.3579209463,1137378.2852216586,1137378.2852216586,1137378.2852216586,1158970.434415974,1220040.3302010421,1268119.3380942133,1276831.8376925865,1276831.8376925865,1295835.4598478526,1314612.3986374494,1314612.3986374494,1337112.6872692839,1359344.5827961667,1359344.5827961667,1359344.5827961667,1379857.0925505608,1439977.0362294174,1484208.0642696461,1489004.4455140603,1489004.4455140603,1512023.1529582911,1534767.2833753543,1534767.2833753543,1552435.8377288056,1569893.6339786372,1569893.6339786372,1569893.6339786372,1593583.3289153746,1654032.8151339306,1695633.243748806,1700573.516430553,1700573.516430553,1723637.6349302859,1746426.6347202803,1746426.6347202803,1764786.5332462916,1782927.4270185134,1782927.4270185134,1782927.4270185134,1809831.8018922228,1861334.1750612976,1899190.574720369,1912267.4233877417,1912267.4233877417,1931538.0589006655,1950578.8259979279,1950578.8259979279,1973476.5495168758,1996101.1391568701,1996101.1391568701,1996101.1391568701,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Себестоимость","Продукт - 2","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,33512153.687842052,null,null,0,0,0,0,0,222.81328124999999,632.36003906250005,1158.168375,3135.5751796874997,4897.5308437499998,5573.2277812499988,8314.0912265624993,12100.032207421875,15095.886120703126,17726.469869531251,20647.329401249997,22326.650156249994,26990.69871515625,31599.112500000003,31599.112500000003,37920.134306249995,44165.756249999991,44165.756249999991,47751.165714375005,55700.018069315622,63831.739572309372,71806.122028687489,75996.908437499995,75996.908437499995,83736.750470343759,91384.268343749995,91384.268343749995,100299.26963812501,109107.92896875,109107.92896875,113345.25609912186,125979.56961655949,141228.47746883502,151443.01276586999,154797.24346734377,154797.24346734377,166115.31037577297,177298.37052187498,177298.37052187498,186299.95538942717,195194.16548718748,195194.16548718748,195194.16548718748,204430.24024925893,221703.21396134692,234338.76356265947,238869.72437907648,238869.72437907648,247331.70110275233,255692.73973429683,255692.73973429683,263345.0607680697,270906.10163046553,270906.10163046553,270906.10163046553,278724.31968208059,296600.90292608133,309376.811894543,312089.44149832171,312089.44149832171,319786.83097713429,327392.40268880402,327392.40268880402,334344.4073762839,341213.48556649761,341213.48556649761,341213.48556649761,347691.13032479218,366012.09906031261,380435.80142826395,383049.55130777595,383049.55130777595,388750.63795435574,394383.71959123481,394383.71959123481,401133.80618078518,407803.37483885,407803.37483885,407803.37483885,413957.12776516826,431993.11086882523,445262.41928089381,446701.33365421806,446701.33365421806,453606.94588748732,460430.18501260626,460430.18501260626,465730.75131864165,470968.09019359114,470968.09019359114,470968.09019359114,478074.99867461238,496209.84454017918,508689.97312464175,510172.05492916587,510172.05492916587,517091.29047908576,523927.99041608407,523927.99041608407,529435.95997388742,534878.22810555401,534878.22810555401,534878.22810555401,542949.54056766687,558400.25251838926,569757.17241611064,573680.22701632243,573680.22701632243,579461.41767019965,585173.64779937838,585173.64779937838,592042.96485506266,598830.341747061,598830.341747061,598830.341747061,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Себестоимость","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,13653458.112968653,null,null,0,0,0,0,0,53.860406249999997,247.39955625000005,506.07510187499997,1382.434835625,2142.0408037500001,2384.5319437500002,3450.6552487500003,4962.5198801249999,6124.7622329999995,7207.3055135625,8469.7809889125001,8889.2153757000015,10804.931049599998,11593.3296133125,11090.332124775001,14907.9283027125,17861.628570074623,17723.937520556625,18990.44745208912,21945.433963469248,24844.049452241998,27873.843759989999,29366.461524762577,28141.066538326664,31247.4204082908,31609.131576733951,29810.141086383352,36801.164136553321,41770.722499192627,41147.587247757278,42931.652244909339,48160.515239640328,53486.514775814576,57215.432815488093,57951.423107214498,54951.781629418409,60132.839280632776,60120.857985045295,56197.296021012808,67375.259903715531,74086.225498632295,71908.379604283793,72888.519971489601,78759.434577318811,85393.733359503676,90567.755515399884,91403.953242366129,86221.365414044136,91569.310802662338,89303.806368300648,82892.176595057899,98037.180420752047,106521.37435884752,102897.34642676193,103874.83544270386,111385.03644027036,119823.38505552616,125336.10348917301,125001.80792246704,117484.53907578185,123683.55000704629,119711.03380804061,110681.81670856668,130276.44089013354,140780.21525508692,135592.09252929391,136979.3056173666,145667.74442320372,155099.9831017844,161430.06480923857,160142.14097667445,149966.22919395994,156568.07009615298,150332.5755409339,138499.3172070671,162205.35610929839,174342.13547470747,167478.76218593342,168766.04497108629,178157.46643404261,188072.57389614682,194654.69720663162,192467.49723285477,179856.42587666068,187436.24963470458,179501.55777953923,164958.33883220708,192604.70989388661,206380.04528035808,197865.79689609309,198564.38286433535,209539.67722702475,220611.19580526193,227464.78263113179,224627.31798336402,209532.58350047271,217893.71954869881,208041.38278111545,190773.86673081489,223110.61543578486,238903.0858986869,228779.70671574265,229447.93855105335,241531.26993432982,252326.05880673486,259652.72334525679,257096.94282362188,239469.97923115417,248614.4867955372,236658.31696135885,216600.78381458469,253866.45581844397,271951.4041149288,260151.14466391254,260860.07181799365,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Сырье и материалы - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2847959.8903655116,null,null,0,0,0,0,0,10.828125000000002,49.80937500000001,102.00093750000001,278.34468750000002,433.85945624999999,486.97048125000003,706.938890625,1007.6229281250002,1235.111625,1453.39115625,1723.2088747499999,1762.9134435000001,2154.4094137499997,2039.2056196874994,1810.5703976250002,2929.4585285624994,3663.0191795793744,3600.4323388893749,3892.5182659893744,4532.3690000428123,5092.9440976321885,5713.9309488937506,5976.1010567102621,5419.1033356030302,6158.1321166532052,5657.6232729472486,4839.9003227878875,7223.0104705015119,8696.7516922466511,8413.5083961396722,8866.699062727992,10108.454400594992,11143.01739271328,11920.822551489864,11948.730216367385,10585.256817369163,11901.427454253584,10869.517757918315,9086.0805015399146,13308.43599273779,15510.578716952175,14520.648764975585,14966.1671137055,16735.436945182701,18076.025208979867,19172.242339911896,19079.451319992932,16723.729579846568,18293.591425429146,16413.06490575882,13498.687736103018,19545.028838444163,22573.722142973191,20926.436719297923,21370.749908362432,23851.125157917497,25765.260445666216,26952.65888419871,26473.611601394365,23056.671216537467,25022.825499230465,22375.716346653433,18271.526755983468,26318.003491156072,30242.536248765446,27884.298646132254,28514.850049801662,31635.188743469458,33870.639930072524,35255.89164526503,34399.841030260119,29774.426583571709,32076.544320475929,28551.844197455819,23173.090409334545,33213.510210886976,38003.943698515068,34884.22856725414,35469.357105959985,39115.83599757195,41670.611056855079,43165.666948088357,41997.977730371327,36265.672568464899,38971.215338993054,34633.530587862973,28022.976520893808,40020.001567252984,45718.803724698824,41848.690822760189,42166.229899233942,46429.317319898182,49500.452313170535,51205.345064155881,49736.875772281142,42875.632825512359,45985.28461468649,40824.326053526376,32975.455121571569,47069.594283530023,53650.816311503142,49049.280319255755,49353.022062578799,54016.378252112663,57264.062696882516,59322.705599987268,57724.4400687093,49712.183890314882,53270.187058715208,47244.113480402229,38127.052959141241,54385.453617185121,61933.461286369085,56569.706990452614,56891.946605944031,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Сырье и материалы - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1139183.9561462046,null,null,0,0,0,0,0,4.3312500000000007,19.923750000000005,40.800375000000003,111.33787500000003,173.54378250000002,194.78819250000001,282.77555625000002,403.04917125000003,494.04464999999999,581.35646250000002,689.28354990000003,705.16537740000001,861.76376549999986,815.68224787500003,724.22815904999993,1171.7834114249999,1465.2076718317498,1440.17293555575,1557.0073063957498,1812.9476000171246,2037.1776390528748,2285.5723795575,2390.4404226841052,2167.6413342412125,2463.2528466612821,2263.0493091788999,1935.960129115155,2889.2041882006042,3478.7006768986598,3365.4033584558688,3546.6796250911966,4043.3817602379959,4457.2069570853128,4768.3290205959456,4779.4920865469539,4234.1027269476663,4760.570981701434,4347.8071031673262,3634.4322006159655,5323.3743970951164,6204.23148678087,5808.2595059902342,5986.4668454821995,6694.1747780730811,7230.4100835919462,7668.8969359647581,7631.7805279971708,6689.4918319386279,7317.4365701716579,6565.2259623035288,5399.4750944412081,7818.0115353776655,9029.4888571892752,8370.5746877191687,8548.2999633449726,9540.450063166998,10306.104178266485,10781.063553679483,10589.444640557747,9222.6684866149844,10009.130199692187,8950.2865386613739,7308.6107023933891,10527.201396462429,12097.014499506178,11153.719458452901,11405.940019920665,12654.075497387783,13548.255972029005,14102.356658106009,13759.936412104047,11909.770633428685,12830.617728190371,11420.737678982327,9269.2361637338199,13285.404084354792,15201.577479406031,13953.691426901658,14187.742842383996,15646.334399028778,16668.244422742031,17266.266779235342,16799.191092148529,14506.269027385959,15588.486135597221,13853.412235145188,11209.190608357525,16008.000626901194,18287.521489879528,16739.476329104073,16866.491959693576,18571.726927959277,19800.180925268214,20482.138025662352,19894.750308912458,17150.253130204943,18394.113845874595,16329.730421410548,13190.182048628629,18827.837713412009,21460.326524601256,19619.7121277023,19741.208825031517,21606.551300845065,22905.625078753001,23729.08223999491,23089.77602748372,19884.873556125949,21308.074823486084,18897.645392160892,15250.821183656497,21754.181446874045,24773.38451454763,22627.882796181046,22756.778642377609,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Сырье и материалы - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2278367.9122924092,null,null,0,0,0,0,0,8.6624999999999996,39.847500000000011,81.600749999999991,222.67574999999999,347.08756500000004,389.57638500000002,565.55111250000004,806.09834250000006,988.08929999999998,1162.712925,1378.5670998000001,1410.3307548,1723.5275309999997,1631.3644957500001,1448.4563180999999,2343.5668228499999,2930.4153436634997,2880.3458711114999,3114.0146127914995,3625.8952000342492,4074.3552781057497,4571.1447591149999,4780.8808453682095,4335.282668482424,4926.5056933225642,4526.0986183577998,3871.9202582303092,5778.4083764012075,6957.4013537973196,6730.8067169117376,7093.3592501823932,8086.7635204759918,8914.4139141706237,9536.6580411918894,9558.9841730939079,8468.2054538953307,9521.141963402868,8695.6142063346506,7268.8644012319301,10646.748794190231,12408.462973561738,11616.519011980467,11972.933690964399,13388.34955614616,14460.820167183892,15337.793871929516,15263.561055994342,13378.983663877256,14634.873140343316,13130.451924607058,10798.950188882416,15636.023070755331,18058.97771437855,16741.149375438334,17096.599926689945,19080.900126333996,20612.20835653297,21562.127107358967,21178.889281115491,18445.336973229969,20018.26039938437,17900.573077322741,14617.221404786773,21054.402792924855,24194.028999012353,22307.438916905801,22811.880039841333,25308.150994775566,27096.511944058009,28204.713316212019,27519.872824208094,23819.541266857366,25661.235456380742,22841.475357964653,18538.47232746764,26570.808168709587,30403.154958812062,27907.382853803309,28375.485684767988,31292.668798057544,33336.488845484055,34532.533558470677,33598.382184297057,29012.538054771918,31176.972271194441,27706.824470290376,22418.38121671505,32016.001253802395,36575.042979759055,33478.952658208145,33732.983919387152,37143.453855918553,39600.361850536428,40964.276051324705,39789.500617824917,34300.506260409886,36788.227691749191,32659.460842821096,26380.364097257258,37655.675426824018,42920.653049202512,39239.4242554046,39482.417650063027,43213.102601690131,45811.250157506001,47458.164479989806,46179.552054967433,39769.747112251898,42616.149646972168,37795.290784321784,30501.642367312994,43508.362893748097,49546.76902909526,45255.765592362077,45513.557284755218,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Продукт - 3","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,5683035.6570496364,null,null,0,0,0,0,0,23.106562499999999,106.01456250000001,216.67156875000001,592.36655625000003,913.49999999999989,1010.1514499999998,1457.99206875,2112.1149525000001,2621.1666599999999,3084.4961306250002,3599.0165111250003,3854.4660000000003,4665.5617995000002,5466.9825000000001,5466.9825000000001,6510.0919537500004,7540.7587499999991,7540.7587499999991,8020.6978976249984,9210.9401256731235,10491.978798039376,11771.688978787501,12476.183999999999,12476.183999999999,13615.0228858875,14740.277212500001,14740.277212500001,16085.031616499999,17413.745212499998,17413.745212499998,18019.164851467503,19939.935044870268,22286.058855265663,23838.171694007997,24357.089716312497,24357.089716312497,26115.152985596065,27852.24532125,27852.24532125,29305.154399763382,30740.732554875005,30740.732554875005,30740.732554875005,32262.671767628359,35097.290692113827,37222.171051995167,38022.43102952437,38022.43102952437,39479.545897475546,40919.279673562494,40919.279673562494,42337.013058596072,43737.835111004999,43737.835111004999,43737.835111004999,45317.354686809129,48569.086211584989,50800.19534148911,51353.740307230328,51353.740307230328,52794.872237491734,54218.813727233122,54218.813727233122,55674.487084300148,57112.796544463796,57112.796544463796,57112.796544463796,58515.637836593014,61988.134812019118,64513.156299735005,64971.1467000786,64971.1467000786,66153.594300850717,67321.937158870074,67321.937158870074,68565.872034882326,69794.9687215187,69794.9687215187,69794.9687215187,70848.174799526416,74151.715054665881,76684.792246797879,76978.420173875304,76978.420173875304,78230.442991476841,79467.53114326208,79467.53114326208,80431.312650715394,81383.597758477437,81383.597758477437,81383.597758477437,82611.676248652861,85930.923627912896,88317.710376914503,88620.147141804249,88620.147141804249,89789.302612606552,90944.511894890325,90944.511894890325,91967.313855399072,92977.915394907701,92977.915394907701,92977.915394907701,94380.952138216875,97188.554518148725,99340.593096372933,100079.36513266263,100079.36513266263,101092.36558951056,102093.28254190306,102093.28254190306,103244.96758510517,104382.9148345514,104382.9148345514,104382.9148345514,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Себестоимость","Продукт - 3","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1704910.6971148902,null,null,0,0,0,0,0,6.9319687499999993,31.804368750000002,65.001470624999996,177.70996687499999,274.04999999999995,303.04543499999994,437.397620625,633.63448574999995,786.34999799999991,925.34883918750006,1079.7049533375,1156.3398,1399.6685398500001,1640.09475,1640.09475,1953.027586125,2262.2276249999995,2262.2276249999995,2406.2093692874996,2763.282037701937,3147.5936394118125,3531.50669363625,3742.8551999999995,3742.8551999999995,4084.5068657662496,4422.0831637500005,4422.0831637500005,4825.5094849499992,5224.1235637499994,5224.1235637499994,5405.749455440251,5981.9805134610806,6685.8176565796985,7151.4515082023991,7307.126914893749,7307.126914893749,7834.5458956788189,8355.6735963749998,8355.6735963749998,8791.5463199290134,9222.2197664625019,9222.2197664625019,9222.2197664625019,9678.8015302885069,10529.187207634148,11166.65131559855,11406.729308857311,11406.729308857311,11843.863769242664,12275.783902068748,12275.783902068748,12701.103917578821,13121.3505333015,13121.3505333015,13121.3505333015,13595.206406042738,14570.725863475496,15240.058602446732,15406.122092169098,15406.122092169098,15838.46167124752,16265.644118169936,16265.644118169936,16702.346125290045,17133.838963339138,17133.838963339138,17133.838963339138,17554.691350977904,18596.440443605734,19353.946889920502,19491.344010023578,19491.344010023578,19846.078290255213,20196.581147661022,20196.581147661022,20569.761610464699,20938.490616455609,20938.490616455609,20938.490616455609,21254.452439857923,22245.514516399762,23005.437674039364,23093.52605216259,23093.52605216259,23469.132897443051,23840.259342978625,23840.259342978625,24129.393795214619,24415.07932754323,24415.07932754323,24415.07932754323,24783.502874595859,25779.277088373867,26495.31311307435,26586.044142541276,26586.044142541276,26936.790783781966,27283.353568467097,27283.353568467097,27590.19415661972,27893.37461847231,27893.37461847231,27893.37461847231,28314.285641465063,29156.566355444618,29802.177928911879,30023.809539798785,30023.809539798785,30327.709676853166,30627.984762570915,30627.984762570915,30973.490275531549,31314.874450365416,31314.874450365416,31314.874450365416,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1872706559.3102047,null,null,0,0,0,0,0,10904.519937500001,36960.448817249999,71282.368583999982,193137.22530975001,300814.72536100005,338068.00319669995,498469.42438334995,723007.06817523995,898640.31819543988,1056248.536545865,1229623.7407853873,1214241.7669267724,1488513.0252500991,1347081.5118042063,1182328.9183146858,2118362.8908605305,2659729.6518469527,2572895.5751501811,2802933.4085102556,3338687.8476789836,3809308.4835158936,4281125.2274800688,4387948.3461835347,3813357.564978078,4395642.7771388441,3885847.465185333,3217768.4161279853,5353744.8601033706,6501752.8818714805,6119506.0265247766,6495736.738592295,7600417.9225626718,8492054.8066021316,9101119.8508843873,8921434.266756963,7490474.5371057447,8530162.6017869599,7494350.9825715534,5976301.5862234896,9832906.9231102914,11556405.060390841,10410049.539196983,10806443.094122417,12476674.560804632,13637134.427223032,14433835.477276571,13973704.74821908,11545796.685543008,12810917.207050953,11100692.829008143,8632745.8672457505,14046084.288845718,16373164.520460304,14546412.477802373,14906362.718448691,17199452.514750257,18857570.250971917,19694388.025999531,18802073.566185176,15395566.474707609,16940785.68821561,14662883.04190015,11281012.95902748,18235741.614640024,21121984.764824465,18617927.7945516,19099733.65604984,21936948.125552796,23873810.045557238,24833356.695208646,23547786.813451372,19144241.341624856,20946243.991860777,18088795.643236153,13853137.054146949,22296797.7784058,25750105.327758282,22608512.468456969,23066643.649772156,26332139.735988811,28554796.875817642,29594358.211366609,28011230.122536361,22740948.115262635,24816095.0714777,21412033.552625865,16356658.514343139,26235023.56228381,30267994.967189975,26481656.717550635,26710973.945949115,30437199.713853687,33073286.219197262,34271619.787874065,32382541.613672368,26246846.174883351,28600807.942351438,24669332.970702708,18809645.344896913,30126483.628381498,34649382.718296289,30278072.452564515,30502330.184027307,34516912.979828298,37343194.182329856,38797408.545163766,36696180.100261644,29709776.376996655,32365303.035582002,27920908.891762033,21290931.104298852,34035853.712391652,39088549.669192255,34126280.794419408,34358985.745450631,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1698546890.7528176,null,null,0,0,0,0,0,9955.9578125000007,33673.812079687501,64897.554763124986,175830.46731468747,273844.09806250001,307720.93920749996,453730.27334906242,658180.59502857807,818134.01208404684,961617.36851490615,1119268.8425508623,1110183.5256576748,1359789.9941370932,1248801.0842626197,1105622.5736268717,1932858.8712095669,2417600.9983120062,2341453.4600517582,2549490.7739510154,3033414.2929964531,3461303.441136492,3890030.956909427,3992377.2580686361,3493792.2233262351,4016891.8363734633,3595150.4786204691,3016536.8744941372,4886893.7241679542,5901628.92167472,5569665.0650009513,5905337.4639928024,6892044.9998025252,7701233.9652049001,8253621.1631707717,8104962.8966547232,6866212.8399814572,7793277.8305710526,6926644.0289495746,5614220.8784335582,8970033.4000219721,10480476.969887873,9487858.4512284677,9830567.6307003349,11296508.649854679,12342866.817085519,13063926.97096967,12675990.084849348,10576255.043023383,11690468.207937483,10234487.007597934,8102644.0461111329,12798614.363500755,14825742.127508717,13245420.207863064,13556938.580895722,15557259.580437006,17034705.603888854,17790634.211059045,17021645.020695746,14074992.14142647,15428785.209015969,13480063.61955642,10558678.058797888,16580010.971011482,19083289.27876636,16916604.602289736,17333395.79705273,19794494.606128085,21507962.795768589,22372486.958308049,21263505.161172975,17459467.412213527,19027591.537266389,16578622.540229924,12927370.080816276,20225347.315297995,23216793.410151072,20504885.56391257,20900340.325279087,23732356.311384983,25694446.282744322,26624249.294240028,25259240.138718978,20712164.489034187,22518148.617335595,19601485.202900693,15244459.3953193,23773581.432373792,27258728.714499004,23990610.103867315,24188758.421395577,27418473.639734752,29735837.034864783,30799921.224071011,29170110.113205746,23877566.91314768,25922727.65407965,22552662.627163216,17504219.84532287,27268765.107884154,31174053.909109183,27402700.080359519,27596119.787178084,31074509.231084961,33547772.517545842,34828800.628000066,33022651.148666136,26999544.428294457,29300382.235531315,25487638.518870227,19778654.819249794,30770523.154296998,35132263.811136298,30853288.414203793,31053848.804918844,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,136502468.90450069,null,null,0,0,0,0,0,849.26953125,2620.7613928125006,4944.1964827499996,13362.280723687501,20960.613290249996,23772.121197749999,35292.100944937505,51177.158885446872,63612.728036353161,74734.602602681261,87097.789685137541,80816.231876737555,100276.15359740623,72523.336861638003,54235.028743192757,146185.45635241081,193134.34371714125,184484.67128538486,202709.91186957326,245158.49058556743,279783.88601058605,314655.0640247094,317247.30151243339,251487.79055591556,300894.13507653796,221337.5087485775,143451.40364504227,373101.83285069384,486704.84450728074,442789.88183520501,477380.38091285271,576659.99010482919,643965.30685833376,690592.33888802165,662556.31316950102,493994.06200282648,588699.15284019569,435895.87908415357,255255.90538925398,691440.11677092558,874985.87674859934,739839.64471663954,786580.48901020922,961875.80294270627,1054788.8687280656,1115466.0342442212,1049525.7208705232,761748.14082967397,890173.62684493442,664131.46838202374,369190.18956691143,992140.66640231153,1250429.3511951435,1034310.8355292547,1075504.6009335942,1325878.1390007285,1474653.7281015941,1539001.793591484,1429414.9131416753,1028511.7583187378,1190727.3964745323,901092.37403699243,499423.18745994871,1304912.9505942673,1632737.0678733971,1338860.1537589128,1393399.7892464031,1714794.8944135536,1899602.045319733,1975255.0112160691,1820313.4395579898,1301230.1283001027,1500107.7227750644,1144177.5237984862,638280.21663237829,1622890.1139693134,2017049.3931231275,1645261.9763501622,1698459.3019265272,2066651.480359768,2281597.9444656488,2370233.6292250212,2180598.3043284696,1557516.2835813034,1785501.136062989,1362945.5818829685,761522.27629521536,1917582.6122260052,2385072.9904818079,1938953.308841811,1964833.6921810899,2385791.8228448755,2649864.0449748789,2759580.9864091203,2536129.9880490787,1812980.5027022054,2074581.7493226887,1589979.114692247,893783.21747302264,2220827.0733772973,2746356.203710644,2231414.3031561337,2257354.9486544984,2711257.2396868262,3005228.6390239866,3148044.4556765594,2892800.1572208246,2068393.6846061875,2369137.5800348804,1826044.0460390188,1037696.3717182828,2533402.0866774446,3119834.1803586874,2534706.492061506,2561704.0977216945,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,37657199.652886406,null,null,0,0,0,0,0,99.292593749999995,665.87534475000018,1440.6173381250003,3944.4772713749999,6010.0140082500002,6574.9427914499993,9447.050089350003,13649.314261215,16893.578075040001,19896.565428277499,23257.1085493875,23242.009392359996,28446.877515600005,25757.090679948295,22471.315944621485,39318.563298552785,48994.309817804882,46957.44381303744,50732.722689666552,60115.064096963266,68221.156368815398,76439.206545932306,78323.786602465436,68077.551095927702,77856.805688843335,69359.477816286846,57780.137988806462,93749.303084722429,113419.11568947992,107051.07968862113,113018.89368664034,131712.93265531823,146855.53453889847,156906.34882559214,153915.05693273814,130267.63512146246,148185.61837571178,131811.0745378249,106824.80240067544,171433.40631739434,200942.2137543704,182351.44325187535,189294.97441187274,218290.1080072459,239478.74140944483,254442.47206267974,248188.94249920681,207793.50168995082,230275.37226853496,202074.35302818735,160911.63156770583,255329.25894265226,296993.04175644252,266681.43441005057,273919.53661937639,316314.79531252309,348210.91898146836,364752.02134900237,351013.63234775478,292062.57496240141,321273.08272511209,281727.04830673599,222911.71276964067,350817.69303427625,405958.41818470601,362463.03850295104,372938.0697507062,427658.62501115561,466245.20446891407,485614.72568453103,463968.21272040374,383543.80111122364,418544.73181932571,365995.57920774154,287486.75669829349,448560.34913849167,516262.52448408713,458364.9281942324,467844.02256654541,533131.9442440623,578752.64860766893,599875.28790155461,571391.67948891246,471267.34264714649,512445.31807911291,447602.76784220221,350676.84272862127,543859.51768401766,624193.26220916584,552093.30484151316,557381.83237244585,632934.25127405929,687585.13935760467,712117.57739393413,676301.51241753984,556298.75903346646,603498.53894909751,526691.2288472373,411642.28210101824,636891.44712004298,728972.60547646543,643958.06904886407,648855.44819472986,731146.50905650901,790193.02576003002,820563.46148713829,780728.79437467945,641838.26409601164,695783.22001580871,607226.32685278682,474579.91333077662,731928.47141721332,836451.67769727018,738285.88815411273,743432.84281008551,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,653328136.3311466,null,null,84500,128250,323416.66666666669,284250,455083.33333333337,352145.46875,401023.81770833331,527858.47708333342,484909.41666666669,527597.04374999995,426315.39166666672,765014.28541666665,681055.20723958337,787382.6958333333,691742.08041666681,764775.3743125,978109.16597916675,1065897.2404166667,948522.24041666673,908657.57374999998,1222145.0464583335,1213330.2964583333,1447646.2131250002,1460204.2423541667,1670293.7554636458,1667426.4176895833,1839506.042875,1803726.542875,1678754.7095416668,2409518.3035479165,1797144.13688125,2093787.1368812502,2507291.4934645835,2469496.7434645835,2399421.4934645835,2670068.2900712499,2961597.9035158427,3475596.8102532811,3459153.4052018644,3411918.0718685314,2966524.1552018644,3819997.3042964581,2912628.9709631251,3356882.4709631251,4171186.3488796046,4030418.6822129376,4109114.6822129376,4239214.4322129376,4619250.1925953217,4781914.2392199896,4964374.5936894706,4774823.5936894706,4325017.3436894706,5323105.2128474787,4037896.7961808126,4611044.2961808126,5877735.7185761882,5495748.1352428552,5303027.2185761882,5489087.8852428552,5861829.779411627,6247207.7973142527,6360314.8828738499,6104241.299540516,5508304.8328738492,6697038.5843101013,5080684.1176434355,6023445.3176434357,7079230.5627369247,6814019.3960702568,6362063.8960702568,6783078.8960702568,7142137.3440614417,7593321.0058965106,7696637.5739813708,7363049.9239813704,6641152.9273147043,7965237.8396321759,6052625.0929655097,7110563.5129655097,8325811.4218183719,8000600.9218183719,7485372.4218183719,7960000.4218183719,8311332.5528700659,8795036.9271099381,8854899.5800297856,8489185.2500297874,7644659.9370297864,9165639.1155625433,6975958.8025625441,7900098.989562544,9616971.6552246381,9062794.5718913041,8661283.488557972,9014958.5718913041,9425121.3470121007,9915576.4430037346,9976365.5755111799,9563512.5628445148,8624700.3018778469,10289195.044675533,7865922.5337088667,8879758.5227422006,10496570.123117752,10023270.373117752,9795650.4564510863,10172777.873117752,10653112.682684097,10922698.696387146,11072614.887211002,10598448.638677668,9592215.5016143359,11354930.487700623,8733424.6006372888,9819131.546907289,11602909.152914492,11066483.986247826,10563439.486247826,11115991.486247826,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16666141.542400012,null,null,0,0,0,0,0,58333.333333333343,58333.333333333343,58333.333333333343,58333.333333333343,58333.333333333343,58333.333333333343,58333.333333333343,58333.333333333343,58333.333333333343,58333.333333333343,58333.333333333343,58333.333333333343,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,11904386.815999987,null,null,0,0,0,0,0,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2380877.363200001,null,null,0,0,0,0,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2380877.363200001,null,null,0,0,0,0,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,183629437.50000003,null,null,0,43750.000000000007,147916.66666666669,83750,251250.00000000003,81250.000000000015,120416.66666666667,235000.00000000003,142083.33333333334,182250,65916.666666666672,345666.66666666669,216000,285833.33333333337,152083.33333333334,175750,402083.33333333337,338333.33333333331,286250,203250.00000000003,325000,319833.33333333331,560333.33333333337,472333.33333333331,570500.00000000012,470000,526666.66666666674,501333.33333333331,424916.66666666669,877500.00000000012,445000,645500.00000000012,744166.66666666674,721083.33333333337,678333.33333333337,799083.33333333337,884416.66666666674,1222083.3333333333,1115416.6666666667,1101708.3333333333,770833.33333333337,1160000,605000.00000000012,876416.66666666674,1275833.3333333333,1189833.3333333333,1335000,1356208.3333333333,1505062.5,1457083.3333333333,1515416.6666666667,1394208.3333333333,1119083.3333333333,1622500,837083.33333333337,1186749.9999999998,1970833.3333333333,1679083.3333333333,1580666.6666666667,1635708.3333333333,1770687.5,1894583.3333333333,1929583.3333333333,1766958.3333333333,1402875,2025833.3333333333,1039583.3333333334,1711500,2215000.0000000005,2072583.3333333333,1738333.3333333333,1994583.3333333333,2135250.0000000005,2277916.666666667,2309583.3333333335,2098458.3333333335,1658375,2380416.666666667,1215208.3333333333,1956791.6666666667,2562083.3333333335,2383458.3333333335,2011000,2299833.3333333335,2444000.0000000005,2603333.3333333335,2620833.3333333335,2389083.3333333335,1874500,2701666.666666667,1368333.3333333333,1930500,3013750.0000000005,2617708.3333333335,2392666.666666667,2549208.3333333335,2718312.5000000005,2891250.0000000005,2908750.0000000005,2646708.3333333335,2074875,2986250.0000000005,1511041.6666666667,2127666.666666667,3049166.666666667,2761083.3333333335,2720333.3333333335,2891083.3333333335,3111750.0000000005,3132500.0000000005,3176666.666666667,2875083.3333333335,2262416.666666667,3240000.0000000005,1644583.3333333333,2304708.3333333335,3314583.3333333335,2987958.3333333335,2682000.0000000005,3017958.3333333335,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,174955270.83333334,null,null,0,0,0,0,0,4166.666666666667,9166.6666666666679,14583.333333333334,45833.333333333336,43500,51333.333333333336,80250,99750,119166.66666666667,135000,158250,134166.66666666669,220000,117916.66666666667,184916.66666666669,306666.66666666669,301500,292000,354000,402166.66666666669,451666.66666666669,508333.33333333337,483000,406583.33333333337,609166.66666666674,326666.66666666669,477166.66666666669,725833.33333333337,702750,660000,780750,866083.33333333337,953750,997083.33333333337,933375,752500,1141666.6666666667,586666.66666666674,858083.33333333337,1257500,1171500,1066666.6666666667,1237875,1336729.1666666667,1438750,1497083.3333333335,1375875,1100750,1604166.6666666667,818750,1168416.6666666665,1702500,1560750,1412333.3333333335,1617375,1752354.1666666667,1876250,1911250,1748625,1384541.6666666667,2007500,1021250,1443166.6666666667,2096666.6666666667,1904250,1720000,1976250,2116916.666666667,2259583.3333333335,2291250,2080125,1640041.6666666667,2362083.3333333335,1196875,1688458.3333333335,2443750,2215125,1992666.6666666667,2281500,2425666.666666667,2585000,2602500,2370750,1856166.6666666667,2683333.3333333335,1350000,1912166.6666666667,2745416.666666667,2499375,2224333.3333333335,2530875,2699979.166666667,2872916.666666667,2890416.666666667,2628375,2056541.6666666667,2967916.666666667,1492708.3333333335,2109333.3333333335,3030833.3333333335,2742750,2452000,2772750,2943416.666666667,3114166.666666667,3158333.3333333335,2856750,2244083.3333333335,3221666.666666667,1626250,2286375,3296250,2969625,2663666.666666667,2999625,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6583333.333333334,null,null,0,41666.666666666672,141666.66666666669,75000,241666.66666666669,66666.666666666672,100000,208333.33333333334,83333.333333333343,125000,0,250000,100000,150000,0,0,250000,100000,150000,0,0,0,250000,100000,150000,0,0,0,0,250000,100000,150000,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2090833.3333333298,null,null,0,2083.3333333333335,6250,8750,9583.3333333333339,10416.666666666668,11250.000000000002,12083.333333333334,12916.666666666668,13750,14583.333333333334,15416.666666666668,16250,16666.666666666668,17083.333333333336,17500,17916.666666666668,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,26857151.261600446,null,null,84500,84500,175500,175500,178833.33333333334,182166.66666666666,185500,188833.33333333334,192166.66666666666,192166.66666666666,192166.66666666666,192166.66666666666,194701.66666666666,194701.66666666666,197431.66666666666,197431.66666666666,197765,198098.33333333334,198431.66666666666,198765,199098.33333333334,199098.33333333334,199098.33333333334,199098.33333333334,201709.38333333333,201709.38333333333,204521.28333333335,204521.28333333335,204887.95,205254.61666666667,205621.28333333335,205987.95,206354.6166666667,206354.6166666667,206354.6166666667,206354.6166666667,209043.99816666666,209043.99816666666,211940.2551666667,211940.2551666667,212343.58850000001,212746.92183333336,213150.2551666667,213553.58850000001,213956.92183333336,213956.92183333336,213956.92183333336,213956.92183333336,216726.98477833334,216726.98477833334,219710.12948833333,219710.12948833333,220153.79615499999,220597.46282166668,221041.12948833333,221484.79615499999,221928.46282166668,221928.46282166668,221928.46282166668,221928.46282166668,224781.62765501667,224781.62765501667,227854.26670631664,227854.26670631664,228342.30003964997,228830.3333729833,229318.36670631662,229806.40003964998,230294.4333729833,230294.4333729833,230294.4333729833,230294.4333729833,233233.19315133381,233233.19315133381,236398.01137417284,236398.01137417284,236934.84804083951,237471.68470750618,238008.52137417285,238545.35804083952,239082.19470750619,239082.19470750619,239082.19470750619,239082.19470750619,242109.11727920722,242109.11727920722,245368.8800487314,245368.8800487314,245959.40038206472,246549.92071539807,247140.44104873139,247730.96138206474,248321.48171539805,248321.48171539805,248321.48171539805,248321.48171539805,251439.21196425008,251439.21196425008,254796.76761685993,254796.76761685993,255446.33998352662,256095.91235019328,256745.48471685994,257395.0570835266,258044.62945019326,258044.62945019326,258044.62945019326,258044.62945019326,261255.89160651091,261255.89160651091,264714.17392869911,264714.17392869911,265428.70353203244,266143.23313536576,266857.76273869909,267572.29234203242,268286.82194536575,268286.82194536575,268286.82194536575,268286.82194536575,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18388816.238846503,null,null,65000,65000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,136950,136950,139050,139050,139050,139050,139050,139050,139050,139050,139050,139050,141058.5,141058.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,145290.255,145290.255,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,149648.96265,149648.96265,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,154138.4315295,154138.4315295,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,158762.58447538497,158762.58447538497,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,163525.46200964655,163525.46200964655,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,168431.22586993594,168431.22586993594,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,173484.162646034,173484.162646034,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5516644.8716539526,null,null,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,50529.367760980778,50529.367760980778,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,52045.248793810199,52045.248793810199,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2951690.1510999985,null,null,0,0,0,0,3333.3333333333335,6666.666666666667,10000,13333.333333333334,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,17000,17333.333333333336,17666.666666666668,18000,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18700,19066.666666666668,19433.333333333336,19800,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20570.000000000007,20973.333333333339,21376.666666666675,21780.000000000007,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22627.000000000007,23070.666666666675,23514.333333333339,23958.000000000007,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24889.700000000008,25377.733333333341,25865.766666666674,26353.80000000001,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,27378.670000000016,27915.506666666679,28452.343333333345,28989.180000000015,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,30116.537000000015,30707.057333333356,31297.57766666669,31888.098000000024,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,33128.190700000028,33777.763066666696,34427.335433333355,35076.907800000023,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,36441.009770000019,37155.539373333355,37870.068976666691,38584.59858000002,39299.128183333363,39299.128183333363,39299.128183333363,39299.128183333363,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,112176198.04166667,null,null,0,0,0,0,0,1779.1666666666667,3980.5208333333339,6960.4791666666661,22713.333333333336,23461.5,28572,48309.5625,61645.104166666672,73585.416666666672,85333.125,99870.375,86537.5,141445,75820,118622,196860.83333333331,193212.75,187028.66666666669,226445.25,257175.29166666669,288530.83333333337,324841.66666666669,308395.5,259473.66666666669,388496.66666666663,208255.83333333334,304032.16666666669,462346.66666666663,447635.25,420310,496905.75,551125.875,606608.33333333337,634115,593388,478465.75,725933.33333333337,373161.66666666669,545595.16666666663,799811.66666666674,745044,678573.33333333337,787464.75,850583.29166666674,915740.83333333337,953336.66666666663,876354,701229.08333333337,1022145.8333333334,521910.41666666669,744947.58333333337,1085885.8333333333,995648.25,901344,1032363,1119409.5416666667,1198715.8333333333,1221675.8333333335,1117859.25,885518.08333333326,1284145,653552.5,923909,1342830,1220035.5,1102330,1267095,1357470.0416666665,1449320,1469710,1334805.75,1052455.25,1516272.5,768331.25,1084149.5,1569175,1422589.5,1279819.3333333335,1465614,1558553.375,1660972.5,1672452.5,1523558.25,1193025.75,1724712.5,867775,1229158,1764864.1666666667,1606728.75,1430259.3333333335,1627392.75,1736590.5,1847737.5,1859217.5,1690490.25,1322861.75,1908907.5,960193.75,1356755.1666666667,1949701.6666666667,1764485.25,1577615.3333333335,1783992.75,1894009.4583333335,2003889.1666666667,2032575,1838493,1444212,2073355,1046551.25,1471418.6666666667,2121131.6666666665,1911331.5,1714245.3333333333,1930839,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,37445076.375,null,null,0,0,0,0,0,612.5,1311.7708333333335,2314.2291666666665,7513.3333333333339,7801.5,9492,16108.3125,20518.020833333336,24543.75,28403.958333333336,33292.875000000007,28787.5,47145,25270,39592,65677.5,64527.750000000007,62482,75710.25,86001.125000000015,96547.5,108675,103225.5,86877,130130,69772.5,101895.5,154980,150050.25,140910,166650.75,184853.375,203525,212765,199143,160560.75,243600,125195,183088.5,268345,249984.00000000006,227640,264174.75,285301.625,307107.5,319620,293769,235040.75000000003,342562.5,174868.75,249569.25,363702.5,333443.25000000006,301784.00000000006,345618.00000000006,374577.875,401082.5,408642.5,373889.25,296094.75,429345,218452.5,308749,448630,407515.5,368130,423045,453180.87500000006,483770,490560,445425.75000000006,351195.25,505872.5,256331.25,361644.5,523425,474484.50000000006,426846.00000000006,488753.99999999994,519680.87500000006,553822.5,557602.5,507953.25000000006,397720.75,574962.5,289275,409738,588297.5,535578.75,476686.00000000006,542382.75,578683.00000000012,615737.5,619517.5,563330.25000000012,440791.75,636107.5,319943.75,452098.50000000006,649635,587900.25000000012,525602,594357.75,630968.625,667572.5,677075,612423,481082.00000000006,690655,348626.25,490147.00000000006,706615,636646.50000000012,571032,643104,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,48382216.25,null,null,0,0,0,0,0,875,1618.75,2948.75,9400,9944.9999999999982,12060,20733.75,26243.75,31625,36337.5,42817.499999999993,36750,60600,32475,51135,84700,83520,80960,98370,111815,125800,141500,134640,113435,170150,91299.999999999985,133490,203150.00000000003,196695,184800,218835,242820,267625,279825,262102.5,211260,320500,164600,240905,352850,328770,299200,347242.5,374798.75,403225,419225,385132.5,308035,448750,228875,326515,475450,435735,394020,451102.5,488086.25,522475,531775,486427.5,384842.49999999994,557850,283575,400469.99999999994,581400,527715,476400,546975,585770,624975,633675,574897.5,453232.5,652425,330562.5,466147.5,674625,611347.5,549880,629370,668895,712800,717450,653535,511560,739500,372000,526890,756425,688612.5,612580,696982.50000000012,743208.74999999988,790875,795524.99999999988,723532.5,566002.5,816975.00000000012,410812.5,580580,834050,754695,674560,762795.00000000012,809590,856550,868500,785564.99999999988,617085,885900,447225,628722.5,906575,816457.5,732460,824557.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,26348905.416666668,null,null,0,0,0,0,0,291.66666666666669,1050.0000000000002,1697.4999999999998,5799.9999999999991,5715.0000000000009,7020,11467.500000000002,14883.333333333334,17416.666666666668,20591.666666666668,23760,21000,33700,18074.999999999996,27895,46483.333333333328,45165,43586.666666666672,52364.999999999993,59359.166666666672,66183.333333333343,74666.666666666672,70530,59161.666666666672,88216.666666666657,47183.333333333343,68646.666666666672,104216.66666666666,100889.99999999999,94600,111420,123452.49999999999,135458.33333333334,141525,132142.5,106644.99999999999,161833.33333333334,83366.666666666672,121601.66666666664,178616.66666666669,166290,151733.33333333334,176047.50000000003,190482.91666666669,205408.33333333334,214491.66666666666,197452.49999999997,158153.33333333334,230833.33333333334,118166.66666666667,168863.33333333334,246733.33333333334,226470,205540,235642.5,256745.41666666669,275158.33333333331,281258.33333333337,257542.5,204580.83333333331,296949.99999999994,151525,214689.99999999997,312800,284805,257800,297074.99999999994,318519.16666666663,340574.99999999994,345475,314482.5,248027.5,357975,181437.5,256357.5,371125,336757.5,303093.33333333337,347489.99999999994,369977.49999999994,394350,397399.99999999994,362070,283745,410250,206500,292529.99999999994,420141.66666666669,382537.5,340993.33333333337,388027.5,414698.75,441125,444175,403627.5,316067.5,455825,229437.5,324076.66666666669,466016.66666666669,421890,377453.33333333337,426840,453450.83333333337,479766.66666666669,487000,440505,346045,496800,250699.99999999997,352549.16666666669,507941.66666666657,458227.5,410753.33333333326,463177.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,313999207.98547941,null,null,0,0,0,25000,25000,28616.302083333332,32793.296875,38731.331250000003,69612.75,71385.543749999983,81326.725000000006,120538.05624999999,150375.10307291668,174928.94583333333,198560.62208333338,233389.99931249997,233389.99931249997,318020.57375000004,318020.57375000004,318020.57375000004,431185.8797916667,431185.8797916667,431185.8797916667,492327.32568749995,570909.08046364575,637186.20102291659,713476.42620833335,719476.42620833335,719476.42620833335,854267.02021458326,854267.02021458326,854267.02021458326,1010423.5434645836,1010423.5434645836,1010423.5434645836,1083724.5900712498,1233011.3636825094,1353861.1454199478,1413681.4833685311,1420881.4833685311,1420881.4833685311,1620517.0491297916,1620517.0491297916,1620517.0491297916,1780784.4270462708,1780784.4270462708,1780784.4270462708,1780784.4270462708,1946077.4161503215,2091563.0877749901,2175111.1308678039,2183751.1308678039,2183751.1308678039,2336901.916692479,2336901.916692479,2336901.916692479,2478128.0890878551,2478128.0890878551,2478128.0890878551,2478128.0890878551,2625991.1100899442,2808167.0029925695,2860241.4495008667,2870609.4495008667,2870609.4495008667,3013077.9176037852,3013077.9176037852,3013077.9176037852,3145954.1293639406,3145954.1293639406,3145954.1293639406,3145954.1293639406,3271032.1092434414,3487699.1460785093,3535794.2292738641,3548235.8292738642,3548235.8292738642,3656894.5882580034,3656894.5882580034,3656894.5882580034,3781288.4937775326,3781288.4937775326,3781288.4937775326,3781288.4937775326,3892487.6605908582,4114439.5764973969,4142062.4666477218,4156992.3866477218,4156992.3866477218,4283691.1481804792,4283691.1481804792,4283691.1481804792,4381017.1268425733,4381017.1268425733,4381017.1268425733,4381017.1268425733,4509760.2550478503,4716130.8510394841,4744582.4278943203,4762498.3318943204,4762498.3318943204,4887118.9763253396,4887118.9763253396,4887118.9763253396,4988834.5043342263,4988834.5043342263,4988834.5043342263,4988834.5043342263,5135274.6767442534,5274230.9821139686,5347836.3906156365,5369335.4754156368,5369335.4754156368,5474445.0673652561,5474445.0673652561,5474445.0673652561,5597920.1437691264,5597920.1437691264,5597920.1437691264,5597920.1437691264,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,235845066.82944581,null,null,0,0,0,0,0,2781.7708333333335,5994.84375,10562.5625,34317.5,35681.187499999993,43328.25,73490.8125,96442.386979166666,115329.95833333333,133508.17083333337,156453.84562499999,156453.84562499999,221554.28750000003,221554.28750000003,221554.28750000003,308604.5229166667,308604.5229166667,308604.5229166667,355636.40437499998,416083.90804895828,467066.30847916659,525751.0970833333,525751.0970833333,525751.0970833333,629436.16939583328,629436.16939583328,629436.16939583328,749556.57189583348,749556.57189583348,749556.57189583348,805941.99236249982,920777.97206346877,1013739.3426307291,1059754.9872065624,1059754.9872065624,1059754.9872065624,1213320.8070229166,1213320.8070229166,1213320.8070229166,1336603.4054202083,1336603.4054202083,1336603.4054202083,1336603.4054202083,1463751.8585771704,1575663.9136730693,1639931.6391290801,1639931.6391290801,1639931.6391290801,1757739.9359172916,1757739.9359172916,1757739.9359172916,1866375.453144504,1866375.453144504,1866375.453144504,1866375.453144504,1980116.2385307264,2120251.540763515,2160308.8073083591,2160308.8073083591,2160308.8073083591,2269899.9366182964,2269899.9366182964,2269899.9366182964,2372112.4072030312,2372112.4072030312,2372112.4072030312,2372112.4072030312,2468326.2378795701,2634993.189291161,2671989.4071337418,2671989.4071337418,2671989.4071337418,2755573.0678907717,2755573.0678907717,2755573.0678907717,2851260.6875211787,2851260.6875211787,2851260.6875211787,2851260.6875211787,2936798.5081468141,3107530.7511518439,3128779.1281905551,3128779.1281905551,3128779.1281905551,3226239.713984984,3226239.713984984,3226239.713984984,3301105.8514173646,3301105.8514173646,3301105.8514173646,3301105.8514173646,3400139.0269598849,3558885.6392611419,3580771.4676110158,3580771.4676110158,3580771.4676110158,3676633.5017887233,3676633.5017887233,3676633.5017887233,3754876.2156417128,3754876.2156417128,3754876.2156417128,3754876.2156417128,3867522.5021109646,3974411.9677799763,4031031.5127812591,4031031.5127812591,4031031.5127812591,4111885.0450501973,4111885.0450501973,4111885.0450501973,4206865.8730531745,4206865.8730531745,4206865.8730531745,4206865.8730531745,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,70753520.048833728,null,null,0,0,0,0,0,834.53125,1798.453125,3168.7687499999997,10295.25,10704.356249999997,12998.475,22047.243749999998,28932.716093749998,34598.987499999996,40052.451250000006,46936.153687499995,46936.153687499995,66466.286250000005,66466.286250000005,66466.286250000005,92581.356875000012,92581.356875000012,92581.356875000012,106690.9213125,124825.17241468748,140119.89254374997,157725.32912499999,157725.32912499999,157725.32912499999,188830.85081874998,188830.85081874998,188830.85081874998,224866.97156875004,224866.97156875004,224866.97156875004,241782.59770874993,276233.39161904063,304121.80278921872,317926.49616196874,317926.49616196874,317926.49616196874,363996.242106875,363996.242106875,363996.242106875,400981.02162606252,400981.02162606252,400981.02162606252,400981.02162606252,439125.55757315113,472699.1741019208,491979.491738724,491979.491738724,491979.491738724,527321.98077518749,527321.98077518749,527321.98077518749,559912.6359433512,559912.6359433512,559912.6359433512,559912.6359433512,594034.87155921792,636075.46222905454,648092.64219250774,648092.64219250774,648092.64219250774,680969.98098548886,680969.98098548886,680969.98098548886,711633.72216090932,711633.72216090932,711633.72216090932,711633.72216090932,740497.87136387103,790497.95678734826,801596.82214012253,801596.82214012253,801596.82214012253,826671.92036723148,826671.92036723148,826671.92036723148,855378.20625635365,855378.20625635365,855378.20625635365,855378.20625635365,881039.55244404415,932259.22534555313,938633.73845716647,938633.73845716647,938633.73845716647,967871.91419549519,967871.91419549519,967871.91419549519,990331.7554252093,990331.7554252093,990331.7554252093,990331.7554252093,1020041.7080879654,1067665.6917783425,1074231.4402833048,1074231.4402833048,1074231.4402833048,1102990.0505366169,1102990.0505366169,1102990.0505366169,1126462.8646925138,1126462.8646925138,1126462.8646925138,1126462.8646925138,1160256.7506332893,1192323.5903339928,1209309.4538343777,1209309.4538343777,1209309.4538343777,1233565.5135150591,1233565.5135150591,1233565.5135150591,1262059.7619159522,1262059.7619159522,1262059.7619159522,1262059.7619159522,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7400621.107199993,null,null,0,0,0,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1219378422.9790585,null,null,-84500,-128250,-323416.66666666669,-284250,-455083.33333333337,-341240.94881249999,-364063.36889108334,-456576.10849933344,-291772.19135691662,-226782.31838899996,-88247.388469966827,-266544.8610333167,41951.86093565647,111257.62236210657,364506.4561291982,464848.36647288734,236132.60094760568,422615.78483343264,398559.27138753957,273671.34456468583,896217.84440219728,1446399.3553886195,1125249.3620251808,1342729.1661560889,1668394.0922153378,2141882.0658263103,2441619.184605069,2584221.8033085344,2134602.8554364117,1986124.4735909272,2088703.3283040831,1123981.2792467354,2846453.3666387862,4032256.138406897,3720084.5330601931,3825668.448521045,4638820.01904683,5016457.9963488514,5641966.4456825228,5509516.1948884316,4523950.3819038793,4710165.2974905018,4581722.0116084274,2619419.1152603645,5661720.5742306877,7525986.3781779036,6300934.8569840454,6567228.6619094796,7857424.3682093099,8855220.1880030427,9469460.8835870996,9198881.1545296106,7220779.3418535367,7487811.9942034744,7062796.0328273308,4021701.5710649379,8168348.5702695306,10877416.385217449,9243385.2592261843,9417274.8332058378,11337622.73533863,12610362.453657664,13334073.143125679,12697832.26664466,9887261.6418337598,10243747.10390551,9582198.9242567159,5257567.6413840447,11156511.051903099,14307965.368754206,12255863.898481343,12316654.759979581,14794810.781491354,16280489.039660729,17136719.121227279,16184736.889470004,12503088.41431015,12981006.152228601,12036170.550270641,6742573.5411814395,13970986.356587429,17749504.405939911,15123140.046638597,15106643.227953784,18020807.183118746,19759759.9487077,20739458.631336823,19522044.872506574,15096288.178232849,15650455.955915157,14436074.750063322,8456559.5247805938,16618051.90705917,21205200.395298671,17820373.228992663,17696015.374057807,21012078.366841584,23157709.776193529,24295254.212362885,22819029.050827853,17622145.873005502,18311612.897675909,16803410.436993837,9929886.8221547119,19629913.505263746,24626112.345178537,20482421.996113427,20329552.310909554,23863800.297144201,26420495.485942706,27724793.657952759,26097731.461583972,20117560.875382319,21010372.54788138,19187484.291124746,11471799.557391562,22432944.559477162,28022065.682944428,23562841.308171585,23242994.259202801,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,337920859.92337102,null,null,2102833.3333333335,1302833.3333333333,1394500,1402833.3333333333,1402833.3333333333,1415794.583703611,1417808.9884793947,1420684.8737367718,1461997.7204316796,1431449.0383516154,1440146.9075463808,1488990.2408937379,1522907.9078192641,1522411.3242153677,1535091.0800451515,1547171.6855882024,1509302.8137316313,1630583.7467245704,1527587.5326881949,1525665.9700650994,1695745.8342062943,1568305.3001425562,1561141.754118263,1658229.4097037052,1720019.3505659634,1729099.014462562,1766528.1860488898,1670957.3651251798,1664493.6790269725,1857735.714499278,1690290.8994181822,1682522.0774703491,1932711.2424794768,1751915.2542338108,1744167.4039107477,1876585.546302513,1998249.761594364,2014361.0693001868,1971156.8442094517,1888206.2819922869,1872015.1002432164,2151706.4236733038,1908498.0062364673,1890842.5988286936,2182218.2063632556,1993449.8165352528,1980600.626230787,2019735.8283326621,2270639.5052733002,2308129.8912018873,2276534.1288939794,2158266.8268753127,2130721.7631246014,2353515.5177810518,2173213.9197784532,2144499.5028147059,2441834.0010979855,2285992.8061865442,2265431.3584085531,2315906.8929574699,2542730.5437172269,2679928.4068840202,2571377.1050374573,2486626.0730045931,2447929.0644598305,2663387.2328398908,2505897.8650031388,2466529.1998455501,2792201.3063795241,2653644.979448908,2625407.8840309675,2698796.4862184846,2891099.9594570221,3128583.7677971646,2992491.9323314568,2906742.8231291673,2856602.1846175082,3042063.9956931463,2937763.6145585701,2888367.6663993783,3251482.6101501174,3130796.8957907725,3095292.1500240178,3199908.429283075,3350712.4659783626,3674272.34760998,3517494.2134633372,3456075.6715571797,3395935.8807871114,3635967.7657223176,3516323.863237787,3457215.893553609,3845674.8762633917,3768477.3477812284,3725575.5313183265,3873642.7026823196,4013473.027363196,4382577.3743178677,4265371.0559701091,4201279.4375527455,4131097.4124243045,4430349.3648378644,4309827.7917860895,4241124.5187707972,4702999.2826963011,4642841.4617410377,4593181.8515346553,4808686.7049863841,4936876.4334778618,5275106.3172420831,5357494.4860595698,5233211.7311127689,5153077.1141299494,5524113.4196558902,5418449.6489294181,5340467.2374377986,5920029.9052858949,5865077.7472375482,5808553.1183811892,6122970.2873812579,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,128624725.87470151,null,null,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,27513310.347529761,null,null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,24761979.312776785,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,16507986.208517851,null,null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,17883651.725894351,null,null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,19259317.243270878,null,null,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,8941825.8629471753,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13756655.173764881,null,null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,38587417.762410462,null,null,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,25785416.562219765,null,null,874833.33333333337,74833.333333333328,74833.333333333328,74833.333333333328,74833.333333333328,79299.680902777778,80111.675555555543,82503.589434027774,112912.6282048611,79911.980618055561,88060.254951388895,124510.18889583334,116502.22604671877,113503.36071588541,112423.70794947914,120875.92562739583,82874.209143020838,187994.4818239584,84637.604037500001,84637.604037500001,229510.2862978125,93422.029922604153,87174.43804760417,166255.19697197923,180229.16670014217,182621.56308953589,196622.44820876577,97376.941038843754,97376.941038843754,264745.30247434683,100171.71718919062,100171.71718919062,304736.41435526253,107193.89251336872,103647.82988836875,209402.97394154366,274047.70166276209,277535.73236432578,201403.82328051064,117322.73228705344,117322.73228705344,356947.78697467112,121306.22685299147,121306.22685299147,338132.72014629235,124910.72121152692,124910.72121152692,127838.56248194796,313536.44124363142,335043.21862995863,256860.18089426358,139231.50493135079,139231.50493135079,307672.8094580833,142019.46008583708,142019.46008583708,333722.01512779325,145192.42367668005,145192.42367668005,145192.42367668005,297094.57156672981,412513.47042527975,240692.70772363566,160067.91134326925,160067.91134326925,300264.5018754506,162378.5165173476,162378.5165173476,345138.55548531492,165390.61752530478,165390.61752530478,165390.61752530478,273184.35864077427,485603.37577562715,260842.46756166292,181283.99098260174,181283.99098260174,262790.02827573381,182621.73855803255,182621.73855803255,356930.53612814337,185482.64529659777,185482.64529659777,185482.64529659777,242339.13697722065,537642.94789044524,256746.20970851611,201553.86857994329,201553.86857994329,296124.42323098402,203099.76548755463,203099.76548755463,344283.06468674849,205407.61729664833,205407.61729664833,205407.61729664833,239626.09408781384,575689.23377492651,281892.43709427718,222363.06764102619,222363.06764102619,317076.45628994389,223905.19187403968,223905.19187403968,360107.00551612087,226122.83101032284,226122.83101032284,226122.83101032284,236808.76941235061,540288.56535202474,368993.56540866999,243795.1341484705,243795.1341484705,325225.8305369023,245115.88785052847,245115.88785052847,391959.95827500487,247497.60455246177,247497.60455246177,247497.60455246177,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9357952.0464483332,null,null,62000,62000,62000,62000,62000,62000,62000,62000,62000,62000,62000,62000,65100,65100,65100,65100,65100,65100,65100,65100,65100,65100,65100,65100,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,358333.33333333337,null,null,358333.33333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6992273.3425297923,null,null,441666.66666666669,0,0,0,0,4391.0720486111122,5115.3745659722217,7380.76111111111,37152.893142361114,4082.2638888888855,12024.405555555561,47657.356250000004,35334.007825520843,31792.719765624995,30197.854622395815,38001.716484374992,0,103356.87778645841,0,0,142442.43981770833,6247.5918749999782,0,77754.177447916736,86013.844041015604,86930.001730468721,99245.507169921984,0,0,164573.58528515621,0,0,201148.80343359377,3546.0626249999655,0,103989.20721874993,160878.762320801,161634.38164042964,84081.090993457168,0,0,235641.56012167962,0,0,213221.99893476546,0,0,2879.1692323244711,179613.47405300554,197791.41090792455,117628.67596291278,0,0,165653.34937224622,0,0,188529.59145111314,0,0,0,142630.68044402832,253796.61786577065,80624.796380366373,0,0,137885.985358103,0,0,179747.93796001014,0,0,0,98328.191378220421,305646.9565738801,79558.476579061171,0,0,80168.289717701249,0,0,171447.89083154558,0,0,0,47302.880395322289,337006.27343455685,55192.341128572807,0,0,93024.657743429401,0,0,138875.44739010013,0,0,0,24112.713265706814,354311.46652437362,59529.369453250983,0,0,93171.264415904268,0,0,133984.17450579803,0,0,0,0,298557.54816624039,125198.43126019949,0,0,80109.942686373819,0,0,144462.35372254308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7526079.8779313378,null,null,8833.3333333333339,8833.3333333333339,8833.3333333333339,8833.3333333333339,8833.3333333333339,8896.0629340277774,8969.1397135416664,9074.5791579861125,9605.3347743055565,9663.652829861112,9835.4300520833331,10516.249427083334,11546.833438802085,12001.015149739585,12432.413072916668,12975.294736979165,12975.294736979165,14451.821562500003,14451.821562500003,14451.821562500003,16486.713559895834,16575.964872395834,16575.964872395834,17686.7388359375,19799.844978320314,21041.702145898438,22459.495105468755,22459.495105468755,22459.495105468755,24810.546323828126,24810.546323828126,24810.546323828126,27684.100658593758,27734.758696093755,27734.758696093755,29220.318799218749,32979.602772333994,35288.665367197267,36489.823809960944,36489.823809960944,36489.823809960944,39856.131811699226,39856.131811699226,39856.131811699226,42902.160367910161,42902.160367910161,42902.160367910161,42943.291356943366,47656.362696976314,50481.954281375241,52162.363937988273,52162.363937988273,52162.363937988273,54528.840357591791,54528.840357591791,54528.840357591791,57222.120235464856,57222.120235464856,57222.120235464856,57222.120235464856,62120.807396438482,65746.473365949481,66898.256171383298,66898.256171383298,66898.256171383298,68868.05596221333,68868.05596221333,68868.05596221333,71435.883647356328,71435.883647356328,71435.883647356328,71435.883647356328,76412.36627798446,80778.751371897044,81915.301037312194,81915.301037312194,81915.301037312194,83060.562318993645,83060.562318993645,83060.562318993645,85509.817902301438,85509.817902301438,85509.817902301438,85509.817902301438,90461.064231635406,95275.439566414789,96063.901582537277,96063.901582537277,96063.901582537277,97392.825264586252,97392.825264586252,97392.825264586252,99376.760227301973,99376.760227301973,99376.760227301973,99376.760227301973,104690.06557103428,109751.65794995391,110602.07751357181,110602.07751357181,110602.07751357181,111933.09557665615,111933.09557665615,111933.09557665615,113847.15521245329,113847.15521245329,113847.15521245329,113847.15521245329,119539.51297307594,123804.6208040222,125593.16982202507,125593.16982202507,125593.16982202507,126737.59757468756,126737.59757468756,126737.59757468756,128801.34548500959,128801.34548500959,128801.34548500959,128801.34548500959,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1550777.9619769708,null,null,4000,4000,4000,4000,4000,4012.545920138889,4027.1612760416674,4048.2491649305562,4154.4002881944443,4166.0638993055554,4200.4193437499998,4336.5832187500009,4521.384782395834,4609.6258005208338,4693.4402541666668,4798.9144060416666,4798.9144060416666,5085.782475,5085.782475,5085.782475,5481.1329202083334,5498.4731752083335,5498.4731752083335,5714.2806881249999,6060.4776808062497,6294.8592131687492,6562.4459333749992,6562.4459333749992,6562.4459333749992,7006.1708653625001,7006.1708653625001,7006.1708653625001,7548.5102630749989,7558.0711922749988,7558.0711922749988,7838.4479235749986,8416.586569627123,8839.9353566988739,9060.1584770924983,9060.1584770924983,9060.1584770924983,9677.3450412922484,9677.3450412922484,9677.3450412922484,10235.810843616749,10235.810843616749,10235.810843616749,10243.351892680124,10905.216993649519,11408.465940658843,11707.753493362501,11707.753493362501,11707.753493362501,12129.232228245271,12129.232228245271,12129.232228245271,12608.915941215182,12608.915941215182,12608.915941215182,12608.915941215182,13213.626851262963,13840.922318559604,14040.198296885945,14040.198296885945,14040.198296885945,14381.003680134254,14381.003680134254,14381.003680134254,14825.277002948458,14825.277002948458,14825.277002948458,14825.277002948458,15357.871265819367,16091.73811109998,16282.760226539544,16282.760226539544,16282.760226539544,16475.246520288885,16475.246520288885,16475.246520288885,16886.89767554633,16886.89767554633,16886.89767554633,16886.89767554633,17334.966145575469,18121.008684786091,18249.740792718516,18249.740792718516,18249.740792718516,18466.714018280869,18466.714018280869,18466.714018280869,18790.630864658873,18790.630864658873,18790.630864658873,18790.630864658873,19221.077736150859,20023.871785677195,20158.752612532502,20158.752612532502,20158.752612532502,20369.85878246163,20369.85878246163,20369.85878246163,20673.438282947685,20673.438282947685,20673.438282947685,20673.438282947685,21086.907048606652,21744.046991094147,22019.614935777434,22019.614935777434,22019.614935777434,22195.940885172913,22195.940885172913,22195.940885172913,22513.909676784177,22513.909676784177,22513.909676784177,22513.909676784177,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144923299.72403917,null,null,12500,12500,104166.66666666669,112500.00000000001,112500.00000000001,120994.90280083336,122197.31292383918,122681.28430274418,133585.09222681835,136037.05773356001,136586.65259499202,148980.05199790437,154440.68177254533,156942.96349948234,170702.37209567241,174330.7599608067,174463.60458861029,190624.26490061203,190984.92865069484,189063.36602759949,214270.54790848156,222918.27021995204,222002.31607065888,240009.21273172597,250266.23386582136,256953.50137302632,280381.78784012399,284056.47408633603,277592.78798812872,303466.46202493127,300595.23222899158,292826.41028115846,338450.87812421453,355197.41172044206,350995.62402237899,377658.62236096937,395992.39143160207,408615.66843586124,441543.35242894106,442673.88120523363,426482.6994561631,466548.96819863288,458982.11088347592,441326.70347570238,515875.81771696324,540329.42682372592,527480.2365192601,563687.59735071438,589047.10547466855,605030.7140169288,651617.98944471567,650979.363388962,623434.29963825061,677786.7497679682,663138.50113761565,634424.08417386876,740056.02741519245,772744.42395486415,752182.97617687273,802658.51072578959,836538.33483884763,858317.29914709064,921586.76000217197,917460.524349674,878763.51580491173,954025.09365279018,934421.71117414115,895053.04601655272,1037965.1135825592,1079156.7246119534,1050919.6291940128,1124308.2313815299,1166545.0343852488,1191609.8255905383,1280278.8983387942,1274088.2657155662,1223947.6272039071,1327903.4009864132,1303771.3095695383,1254375.3614103466,1443181.5075909749,1493943.6840631755,1458438.9382964205,1563055.217555478,1613461.6455772123,1641717.7162956055,1765836.320330892,1759610.1195533071,1699470.3287832388,1844931.6590674045,1818312.4143263027,1759204.4446421252,2006480.1281527139,2068158.0470606508,2025256.2305977489,2173323.401961742,2234087.8993487349,2267129.106616294,2443719.5849491847,2439157.335985072,2368975.310856631,2573513.874621273,2546163.5659854026,2477460.2929701102,2803133.2432535328,2876959.5968040675,2827299.9865976851,3042804.840049414,3114115.8591210647,3148865.9469456114,3402549.1157064531,3403464.792019851,3323330.1750370325,3612935.784174541,3587381.9561344427,3509399.5446428233,3942118.1420664429,4031628.3377406397,3975103.7088842806,4289520.8778843489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2390613.6901500011,null,null,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,13750,13750,13750,13750,13750,13750,13750,13750,13750,13750,13750,13750,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,26794.860125000014,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,29474.346137500015,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,13736940.923861476,null,null,0,0,0,0,0,80.784733750000001,265.32312858624999,507.30881803875002,1375.8794467425,2143.5288667799996,2418.3262974959994,3573.3593322854995,5174.5075529393253,6425.6484164078247,7551.1860478361996,8810.7966470699994,8877.2189609717989,10857.132450305997,10427.422658680718,9466.6413471330561,15359.773954240716,19012.589276642644,18554.612201996053,20176.55636586294,23879.416516243949,27223.050269846441,30598.788920061939,31624.166584834627,28392.323535730957,32397.540512465555,30068.763610329061,26184.352636412514,39171.804512107192,46562.593105637599,44461.69925660608,46985.938175484574,54315.846685759221,60627.485187888808,64973.653408970364,64350.11916957084,56254.528295035576,63210.877763266282,58119.770615387417,49292.066911500653,72182.160638826463,82970.518852877329,76545.923700644402,78826.694383736452,89092.282472450039,97084.086743580177,102731.35187657505,100671.51877810838,86898.986902752644,94929.491191123001,85690.794798297939,71333.58631642448,103089.26508294904,117327.4340673712,107046.71017837549,109118.15531328283,122826.37265585674,133715.85480997825,139614.40041526279,135002.98715366318,115654.48288128205,125254.02201636464,112649.20579815446,92964.87321936019,133586.532234621,151098.90027254383,136980.35256357357,139756.84141281559,156476.89294022322,169009.28854286805,175768.33945584021,168942.06379732935,143871.74454149976,154809.07861688759,138638.97762686375,113941.00354726783,163199.4685401303,184066.09596648542,166313.72308310794,168962.79380543993,188092.8753005873,202220.91065978387,209376.05028771373,200800.4523191296,170730.55693409551,183373.74869847027,164055.37899014854,134501.39414805974,192043.01518787496,216272.35257029554,194821.44433884462,196149.18723381424,218042.90346110807,234563.50709488758,242589.17327421645,232310.40608558746,197219.39352136696,211514.60563138546,189042.04433621975,154690.40782857349,220755.40622075196,247991.43532106621,223161.63021787492,224465.43251925323,248136.33660637974,265511.38051865326,274951.67481468344,263700.16428468894,223632.8557932796,239632.82480840562,213975.62723299357,174984.42148718407,249660.60109000251,280247.3870162018,251985.07258802236,253342.22606816635,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1231933.7832885738,null,null,0,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,8750,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12312.128698242188,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,12927.7351331543,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13736940.923861476,null,null,0,0,0,0,0,80.784733750000001,265.32312858624999,507.30881803875002,1375.8794467425,2143.5288667799996,2418.3262974959994,3573.3593322854995,5174.5075529393253,6425.6484164078247,7551.1860478361996,8810.7966470699994,8877.2189609717989,10857.132450305997,10427.422658680718,9466.6413471330561,15359.773954240716,19012.589276642644,18554.612201996053,20176.55636586294,23879.416516243949,27223.050269846441,30598.788920061939,31624.166584834627,28392.323535730957,32397.540512465555,30068.763610329061,26184.352636412514,39171.804512107192,46562.593105637599,44461.69925660608,46985.938175484574,54315.846685759221,60627.485187888808,64973.653408970364,64350.11916957084,56254.528295035576,63210.877763266282,58119.770615387417,49292.066911500653,72182.160638826463,82970.518852877329,76545.923700644402,78826.694383736452,89092.282472450039,97084.086743580177,102731.35187657505,100671.51877810838,86898.986902752644,94929.491191123001,85690.794798297939,71333.58631642448,103089.26508294904,117327.4340673712,107046.71017837549,109118.15531328283,122826.37265585674,133715.85480997825,139614.40041526279,135002.98715366318,115654.48288128205,125254.02201636464,112649.20579815446,92964.87321936019,133586.532234621,151098.90027254383,136980.35256357357,139756.84141281559,156476.89294022322,169009.28854286805,175768.33945584021,168942.06379732935,143871.74454149976,154809.07861688759,138638.97762686375,113941.00354726783,163199.4685401303,184066.09596648542,166313.72308310794,168962.79380543993,188092.8753005873,202220.91065978387,209376.05028771373,200800.4523191296,170730.55693409551,183373.74869847027,164055.37899014854,134501.39414805974,192043.01518787496,216272.35257029554,194821.44433884462,196149.18723381424,218042.90346110807,234563.50709488758,242589.17327421645,232310.40608558746,197219.39352136696,211514.60563138546,189042.04433621975,154690.40782857349,220755.40622075196,247991.43532106621,223161.63021787492,224465.43251925323,248136.33660637974,265511.38051865326,274951.67481468344,263700.16428468894,223632.8557932796,239632.82480840562,213975.62723299357,174984.42148718407,249660.60109000251,280247.3870162018,251985.07258802236,253342.22606816635,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на уборку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,103790675.95556495,null,null,0,0,83333.333333333343,83333.333333333343,83333.333333333343,91666.666666666686,91666.666666666686,91666.666666666686,100833.33333333334,100833.33333333334,100833.33333333334,110916.6666666667,110916.6666666667,110916.6666666667,122008.33333333336,122008.33333333336,122008.33333333336,134209.16666666672,134209.16666666672,134209.16666666672,147630.08333333343,147630.08333333343,147630.08333333343,162393.09166666676,162393.09166666676,162393.09166666676,178632.40083333344,178632.40083333344,178632.40083333344,196495.6409166668,196495.6409166668,196495.6409166668,216145.20500833349,216145.20500833349,216145.20500833349,237759.72550916689,237759.72550916689,237759.72550916689,261535.69806008358,261535.69806008358,261535.69806008358,287689.26786609192,287689.26786609192,287689.26786609192,316458.19465270115,316458.19465270115,316458.19465270115,348104.0141179713,348104.0141179713,348104.0141179713,382914.41552976839,382914.41552976839,382914.41552976839,421205.85708274529,421205.85708274529,421205.85708274529,463326.4427910198,463326.4427910198,463326.4427910198,509659.0870701219,509659.0870701219,509659.0870701219,560624.9957771342,560624.9957771342,560624.9957771342,616687.49535484752,616687.49535484752,616687.49535484752,678356.24489033245,678356.24489033245,678356.24489033245,746191.8693793657,746191.8693793657,746191.8693793657,820811.05631730217,820811.05631730217,820811.05631730217,902892.16194903268,902892.16194903268,902892.16194903268,993181.37814393605,993181.37814393605,993181.37814393605,1092499.5159583297,1092499.5159583297,1092499.5159583297,1201749.4675541627,1201749.4675541627,1201749.4675541627,1321924.4143095789,1321924.4143095789,1321924.4143095789,1454116.8557405372,1454116.8557405372,1454116.8557405372,1599528.541314591,1599528.541314591,1599528.541314591,1759481.3954460502,1759481.3954460502,1759481.3954460502,1935429.5349906553,1935429.5349906553,1935429.5349906553,2128972.488489721,2128972.488489721,2128972.488489721,2341869.7373386933,2341869.7373386933,2341869.7373386933,2576056.7110725627,2576056.7110725627,2576056.7110725627,2833662.382179819,2833662.382179819,2833662.382179819,3117028.6203978015,3117028.6203978015,3117028.6203978015,3428731.4824375818,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10036194.447312737,null,null,0,0,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,9166.6666666666679,9166.6666666666679,9166.6666666666679,10083.333333333336,10083.333333333336,10083.333333333336,11091.66666666667,11091.66666666667,11091.66666666667,12200.833333333338,12200.833333333338,12200.833333333338,13420.916666666672,13420.916666666672,13420.916666666672,14763.00833333334,14763.00833333334,14763.00833333334,16239.309166666679,16239.309166666679,16239.309166666679,17863.240083333345,17863.240083333345,17863.240083333345,19649.564091666682,19649.564091666682,19649.564091666682,21614.520500833347,21614.520500833347,21614.520500833347,23775.972550916689,23775.972550916689,23775.972550916689,26153.569806008356,26153.569806008356,26153.569806008356,28768.92678660919,28768.92678660919,28768.92678660919,31645.81946527012,31645.81946527012,31645.81946527012,34810.401411797131,34810.401411797131,34810.401411797131,38291.441552976845,38291.441552976845,38291.441552976845,42120.585708274528,42120.585708274528,42120.585708274528,46332.64427910198,46332.64427910198,46332.64427910198,50965.908707012197,50965.908707012197,50965.908707012197,56062.499577713417,56062.499577713417,56062.499577713417,61668.749535484763,61668.749535484763,61668.749535484763,67835.624489033245,67835.624489033245,67835.624489033245,74619.186937936582,74619.186937936582,74619.186937936582,82081.105631730228,82081.105631730228,82081.105631730228,90289.21619490326,90289.21619490326,90289.21619490326,99318.137814393602,99318.137814393602,99318.137814393602,109249.95159583297,109249.95159583297,109249.95159583297,120174.94675541627,120174.94675541627,120174.94675541627,132192.4414309579,132192.4414309579,132192.4414309579,145411.6855740537,145411.6855740537,145411.6855740537,159952.85413145908,159952.85413145908,159952.85413145908,175948.13954460502,175948.13954460502,175948.13954460502,193542.95349906551,193542.95349906551,193542.95349906551,212897.24884897209,212897.24884897209,212897.24884897209,234186.97373386935,234186.97373386935,234186.97373386935,257605.67110725626,257605.67110725626,257605.67110725626,283366.23821798188,283366.23821798188,283366.23821798188,311702.86203978019,311702.86203978019,311702.86203978019,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,881457563.05568719,null,null,-2187333.3333333335,-1431083.3333333333,-1717916.6666666667,-1687083.3333333333,-1857916.6666666665,-1757035.5325161112,-1781872.3573704781,-1877260.9822361053,-1753769.9117885963,-1658231.3567406153,-1528394.2960163476,-1755535.1019270546,-1480956.0468836077,-1411153.7018532611,-1170584.6239159531,-1082323.3191153151,-1273170.2127840258,-1207967.961891138,-1129028.2613006553,-1251994.6255004136,-799527.98980409699,-121905.94475393696,-435892.39209308196,-315500.24354761653,-51625.258350625634,412783.0513637485,675090.99855617899,913264.43818335421,470109.17640943918,128388.7590916492,398412.42888590135,-558540.79822361376,913742.12415930908,2280340.8841730859,1975917.1291494453,1949082.9022185318,2640570.2574524656,3002096.9270486645,3670809.6014730707,3621309.9128961451,2651935.281660663,2558458.873817198,2673224.0053719599,728576.51643167064,3479502.3678674325,5532536.5616426505,4320334.2307532579,4547492.8335768171,5586784.8629360087,6547090.2968011554,7192926.7546931207,7040614.3276542984,5090057.5787289347,5134296.4764224216,4889582.1130488776,1877202.0682502314,5726514.5691715442,8591423.5790309049,6977953.9008176308,7101367.9402483683,8794892.1916214041,9930434.046773646,10762696.038088221,10211206.193640068,7439332.5773739293,7580359.8710656203,7076301.0592535771,2791038.4415384941,8364309.7455235757,11654320.389305297,9630456.014450375,9617858.2737610973,11903710.822034333,13151905.271863565,14144227.188895822,13277994.066340838,9646486.2296926416,9938942.1565354541,9098406.9357120693,3854205.8747820631,10719503.746437311,14618707.510149136,12027847.896614578,11906734.798670709,14670094.717140384,16085487.601097718,17221964.417873487,16065969.200949393,11700352.297445737,12014488.190192841,10919750.886825535,4999343.6312269866,12772377.030795779,17436723.047517441,14094797.697674338,13822372.671375487,16998605.339478388,18775132.40187566,20029883.156392775,18617749.613275107,13491048.460581198,13881263.532838047,12493582.645207748,5688762.3033839166,14926914.222567447,19983270.883437499,15889240.14457877,15520865.605923168,18926923.863666341,21145389.168700624,22367299.171893191,20864519.730471201,14964483.76125237,15486259.12822549,13769034.642195329,6131332.319953762,16512914.654191267,22156987.935706884,17754288.189790398,17120023.971821543,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,261337669.82203889,null,null,0,39861.111111111109,74583.333333333343,74583.333333333343,111388.88888888891,228844.51795841212,249982.17047602683,397261.10347329633,425584.07802027842,425640.78879532567,610017.99660117249,645290.28469954745,645639.71472761652,611233.98445704684,832416.74781844916,874987.77949628618,875337.20952435513,875970.19342766039,876319.62345572934,1097785.940692368,1140389.9104466212,1141022.8943499266,1141688.8163296483,1142321.8002329534,1142987.722212675,1364454.0394493137,1407374.5011552195,1408007.4850585249,1408989.8989898991,1409622.8828932045,1410605.2968245787,1411238.2807278838,1633054.0279925915,1675941.5516220811,1676923.9655534553,1677873.4414084132,1678855.8553397874,1679795.879398904,1680759.3897385958,1681652.1548185064,1903326.125145596,1946473.4299516908,1947172.290007829,1948343.7398560273,1949042.5999121652,1950025.0138435394,1950723.8738996775,1951659.0288518455,1952357.8889079837,2173890.0822974546,2216843.4820797769,2217542.3421359146,2218510.4351644991,2219209.2952206372,2219941.0933531914,2220639.9534093295,2221371.7515418837,2222070.6115980218,2222755.15075137,2444287.3441408412,2486990.1281243437,2482550.0992915924,2448592.613278341,2449291.4733344791,2450056.2095434498,2450707.8106203815,2451472.5468293522,2451887.853010254,2452652.5892192242,2453067.895400126,2674649.4959042221,2717319.3418113077,2718034.6709056539,2718719.210059002,2719418.0701151402,2719849.84533425,2720548.7053903877,2720964.0115712895,2721662.8716274272,2722061.708770121,2722760.5688262586,2723142.936930744,2944627.8713410096,2987264.7791716792,2987663.6163143725,2988362.4763705102,2988744.8444749955,2989443.7045311336,2989826.072635619,2990524.9326917571,2990890.8317580339,2991589.6918141721,2991891.8628630349,2992590.7229191726,2992656.5990720056,3214188.7924614768,3256509.2083404944,3257191.5993584241,3257573.9674629094,3258239.889442631,3258622.2575471164,3259288.179526838,3259670.5476313233,3260289.2106318385,3260671.5787363239,3261037.4778026012,3261419.8459070865,3261769.2759351553,3262151.6440396407,3483334.4074010425,3525971.3152317121,3526320.7452597814,3527019.605315919,3527369.0353439879,3528051.426361918,3528353.5974107808,3529019.5193905025,3529085.395543335,3529751.3175230566,3529817.1936758892,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2808333.3333333293,null,null,0,39861.111111111109,74583.333333333343,74583.333333333343,74583.333333333343,74583.333333333343,74583.333333333343,74583.333333333343,74583.333333333343,74583.333333333343,74583.333333333343,74583.333333333343,74583.333333333343,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,34722.222222222226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Оформление юрлица",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,16666.66666666665,null,null,0,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,41666.666666666701,null,null,0,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разработка логотипа и дизайна",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,249999.9999999998,null,null,0,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Заключение контрактов с поставщиками",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,416666.6666666664,null,null,0,0,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Оборудование для РЦ",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,1666666.6666666656,null,null,0,0,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Лицензирование",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,416666.66666666674,null,null,0,34722.222222222219,34722.222222222219,34722.222222222219,34722.222222222219,34722.222222222219,34722.222222222219,34722.222222222219,34722.222222222219,34722.222222222219,34722.222222222219,34722.222222222219,34722.222222222219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,254032638.88888893,null,null,0,0,0,0,36805.555555555562,154166.66666666669,175000.00000000003,322222.22222222231,350000.00000000006,350000.00000000006,534027.77777777787,568750,568750,568750,789583.33333333337,831250,831250,831250,831250,1052083.3333333335,1093750.0000000002,1093750.0000000002,1093750.0000000002,1093750.0000000002,1093750.0000000002,1314583.3333333335,1356250.0000000002,1356250.0000000002,1356250.0000000002,1356250.0000000002,1356250.0000000002,1356250.0000000002,1577083.3333333337,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1839583.3333333335,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,2102083.3333333335,2143750,2143750,2143750,2143750,2143750,2143750,2143750,2143750,2143750,2364583.3333333335,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2627083.3333333335,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2889583.3333333335,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,3152083.3333333335,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3414583.3333333335,3456250,3456250,3456250,3456250,3456250,3456250,3456250,3456250,3456250,3456250,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Ремонтные работы (200кв.м.)",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,56573611.111111104,null,null,0,0,0,0,9722.2222222222226,38888.888888888891,38888.888888888891,77777.777777777781,77777.777777777781,77777.777777777781,126388.88888888889,126388.88888888889,126388.88888888889,126388.88888888889,184722.22222222222,184722.22222222222,184722.22222222222,184722.22222222222,184722.22222222222,243055.55555555553,243055.55555555553,243055.55555555553,243055.55555555553,243055.55555555553,243055.55555555553,301388.88888888888,301388.88888888888,301388.88888888888,301388.88888888888,301388.88888888888,301388.88888888888,301388.88888888888,359722.22222222219,359722.22222222219,359722.22222222219,359722.22222222219,359722.22222222219,359722.22222222219,359722.22222222219,359722.22222222219,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,709722.22222222225,768055.5555555555,768055.5555555555,768055.5555555555,768055.5555555555,768055.5555555555,768055.5555555555,768055.5555555555,768055.5555555555,768055.5555555555,768055.5555555555,768055.5555555555,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Торговое пространство",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,60614583.333333269,null,null,0,0,0,0,10416.666666666668,41666.666666666672,41666.666666666672,83333.333333333343,83333.333333333343,83333.333333333343,135416.66666666669,135416.66666666669,135416.66666666669,135416.66666666669,197916.66666666669,197916.66666666669,197916.66666666669,197916.66666666669,197916.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Подсобные помещения",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,28286805.555555552,null,null,0,0,0,0,4861.1111111111113,19444.444444444445,19444.444444444445,38888.888888888891,38888.888888888891,38888.888888888891,63194.444444444445,63194.444444444445,63194.444444444445,63194.444444444445,92361.111111111109,92361.111111111109,92361.111111111109,92361.111111111109,92361.111111111109,121527.77777777777,121527.77777777777,121527.77777777777,121527.77777777777,121527.77777777777,121527.77777777777,150694.44444444444,150694.44444444444,150694.44444444444,150694.44444444444,150694.44444444444,150694.44444444444,150694.44444444444,179861.11111111109,179861.11111111109,179861.11111111109,179861.11111111109,179861.11111111109,179861.11111111109,179861.11111111109,179861.11111111109,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,354861.11111111112,384027.77777777775,384027.77777777775,384027.77777777775,384027.77777777775,384027.77777777775,384027.77777777775,384027.77777777775,384027.77777777775,384027.77777777775,384027.77777777775,384027.77777777775,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Торговое оборудование",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,48491666.666666694,null,null,0,0,0,0,8333.3333333333339,33333.333333333336,33333.333333333336,66666.666666666672,66666.666666666672,66666.666666666672,108333.33333333334,108333.33333333334,108333.33333333334,108333.33333333334,158333.33333333334,158333.33333333334,158333.33333333334,158333.33333333334,158333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,258333.33333333334,258333.33333333334,258333.33333333334,258333.33333333334,258333.33333333334,258333.33333333334,258333.33333333334,308333.33333333337,308333.33333333337,308333.33333333337,308333.33333333337,308333.33333333337,308333.33333333337,308333.33333333337,308333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,608333.33333333337,658333.33333333337,658333.33333333337,658333.33333333337,658333.33333333337,658333.33333333337,658333.33333333337,658333.33333333337,658333.33333333337,658333.33333333337,658333.33333333337,658333.33333333337,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Охранная и пожарная сигнализации",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,20204861.111111108,null,null,0,0,0,0,3472.2222222222226,13888.888888888891,13888.888888888891,27777.777777777781,27777.777777777781,27777.777777777781,45138.888888888898,45138.888888888898,45138.888888888898,45138.888888888898,65972.222222222234,65972.222222222234,65972.222222222234,65972.222222222234,65972.222222222234,86805.555555555562,86805.555555555562,86805.555555555562,86805.555555555562,86805.555555555562,86805.555555555562,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Оргтехника, кассовая техника и ПО",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,15944444.444444451,null,null,0,0,0,0,0,2777.7777777777778,11111.111111111111,11111.111111111111,22222.222222222223,22222.222222222223,22222.222222222223,36111.111111111117,36111.111111111117,36111.111111111117,36111.111111111117,52777.777777777781,52777.777777777781,52777.777777777781,52777.777777777781,52777.777777777781,69444.444444444453,69444.444444444453,69444.444444444453,69444.444444444453,69444.444444444453,69444.444444444453,86111.111111111124,86111.111111111124,86111.111111111124,86111.111111111124,86111.111111111124,86111.111111111124,86111.111111111124,102777.7777777778,102777.7777777778,102777.7777777778,102777.7777777778,102777.7777777778,102777.7777777778,102777.7777777778,102777.7777777778,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,202777.77777777778,219444.4444444445,219444.4444444445,219444.4444444445,219444.4444444445,219444.4444444445,219444.4444444445,219444.4444444445,219444.4444444445,219444.4444444445,219444.4444444445,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Автомобиль",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,23916666.666666679,null,null,0,0,0,0,0,4166.666666666667,16666.666666666668,16666.666666666668,33333.333333333336,33333.333333333336,33333.333333333336,54166.666666666672,54166.666666666672,54166.666666666672,54166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4496697.5998166921,null,null,0,0,0,0,0,94.517958412098295,398.83714269347536,455.54791774073442,1000.744686945065,1057.4554619923238,1406.8854900612937,1956.9513662141262,2306.3813942830957,2622.8733459357277,2972.3033740046976,3876.6683851750017,4226.0984132439717,4859.0823165492357,5208.5123446182051,5841.4962479234691,6778.7993355101107,7411.7832388153747,8077.7052185369766,8710.6891218422425,9376.6111015638417,10009.595004869107,11263.390044108381,11896.373947413646,12878.78787878788,13511.771782093143,14494.185713467379,15127.169616772644,16109.583548146877,17330.440510969813,18312.854442344047,19262.330297301938,20244.74422867618,21184.768287792867,22148.27862748468,23041.043707395314,23881.680701151403,25362.318840579708,26061.178896717651,27232.628744916081,27931.488801054016,28913.902732428251,29612.762788566186,30547.917740734374,31246.777796872313,31945.637853010256,33232.370968665862,33931.231024803797,34899.324053388322,35598.184109526257,36329.982242080536,37028.842298218478,37760.640430772757,38459.500486910692,39144.039640258918,39842.899696396853,40879.017013232515,41577.87706937045,42342.613278341065,43041.473334479007,43806.209543449615,44457.810620381511,45222.546829352126,45637.853010253762,46402.589219224377,46817.895400126021,47566.16257088846,48569.341811307779,49284.670905653897,49969.210059002115,50668.07011514005,51099.845334249869,51798.705390387811,52214.011571289455,52912.87162742739,53311.708770120873,54010.568826258808,54392.936930744108,55044.538007676005,56014.77917167898,56413.616314372463,57112.476370510383,57494.844474995698,58193.704531133641,58576.072635618941,59274.932691756891,59640.83175803403,60339.691814171965,60641.862863034883,61340.722919172818,61406.599072005491,62105.459128143426,62759.208340493773,63441.599358423548,63823.967462908855,64489.889442630447,64872.257547115747,65538.179526837368,65920.547631322668,66539.210631838214,66921.578736323529,67287.477802600668,67669.845907085983,68019.275935154932,68401.644039640247,68751.074067709225,69721.3152317122,70070.745259781164,70769.605315919092,71119.035343988071,71801.426361917853,72103.597410780756,72769.519390502363,72835.395543335035,73501.317523056641,73567.193675889313,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1873623.9999236215,null,null,0,0,0,0,0,39.382482671707628,166.18214278894808,189.81163239197267,416.97695289377708,440.60644249680161,586.20228752553908,815.39640258921929,960.99224761795654,1092.8638941398865,1238.4597391686241,1615.2784938229174,1760.8743388516546,2024.6176318955149,2170.2134769242521,2433.9567699681124,2824.4997231292127,3088.2430161730731,3365.7105077237402,3629.453800767601,3906.9212923182677,4170.6645853621276,4693.0791850451587,4956.8224780890196,5366.1616161616166,5629.9049092054765,6039.2440472780745,6302.9873403219344,6712.3264783945324,7221.0168795707541,7630.3560176433521,8025.9709572091415,8435.3100952817404,8826.9867865803608,9228.4494281186162,9600.4348780813816,9950.7002921464173,10567.632850241545,10858.824540299021,11346.928643715033,11638.120333772507,12047.459471845104,12338.651161902579,12728.299058639323,13019.490748696797,13310.682438754273,13846.82123694411,14138.012927001582,14541.385022245135,14832.576712302607,15137.49260086689,15428.684290924366,15733.600179488649,16024.791869546123,16310.016516774549,16601.208206832023,17032.923755513548,17324.11544557102,17642.75553264211,17933.947222699586,18252.587309770675,18524.087758492296,18842.727845563386,19015.772087605736,19334.412174676825,19507.456416719175,19819.234404536859,20237.225754711577,20535.279544022458,20820.504191250882,21111.695881308355,21291.602222604113,21582.793912661589,21755.838154703939,22047.029844761415,22213.211987550363,22504.403677607839,22663.723721143378,22935.224169865,23339.491321532911,23505.673464321859,23796.865154379328,23956.185197914874,24247.37688797235,24406.696931507893,24697.888621565369,24850.346565847511,25141.538255904987,25267.442859597864,25558.63454965534,25586.082946668954,25877.27463672643,26149.670141872408,26433.999732676479,26593.319776212025,26870.787267762687,27030.10731129823,27307.574802848903,27466.894846384446,27724.671096599257,27883.991140134804,28036.449084416945,28195.769127952488,28341.364972981224,28500.685016516771,28646.280861545511,29050.548013213418,29196.143858242154,29487.335548299623,29632.931393328363,29917.260984132441,30043.165587825315,30320.633079375984,30348.081476389598,30625.548967940267,30652.997364953881,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,749449.59996944864,null,null,0,0,0,0,0,15.75299306868305,66.472857115579231,75.92465295678906,166.79078115751085,176.24257699872066,234.48091501021557,326.15856103568768,384.39689904718261,437.14555765595463,495.38389566744962,646.11139752916699,704.34973554066187,809.8470527582059,868.08539076970078,973.58270798724493,1129.799889251685,1235.297206469229,1346.284203089496,1451.7815203070402,1562.7685169273072,1668.2658341448514,1877.2316740180634,1982.7289912356075,2146.4646464646466,2251.9619636821913,2415.6976189112297,2521.1949361287734,2684.9305913578128,2888.4067518283023,3052.1424070573412,3210.3883828836574,3374.1240381126968,3530.794714632144,3691.3797712474457,3840.1739512325521,3980.2801168585675,4227.0531400966174,4343.5298161196079,4538.7714574860129,4655.2481335090033,4818.9837887380418,4935.4604647610304,5091.3196234557281,5207.7962994787185,5324.2729755017099,5538.7284947776443,5655.2051708006338,5816.5540088980551,5933.0306849210447,6054.997040346756,6171.4737163697464,6293.4400717954586,6409.916747818449,6524.0066067098205,6640.48328273281,6813.1695022054182,6929.6461782284086,7057.1022130568454,7173.5788890798349,7301.0349239082689,7409.6351033969177,7537.0911382253544,7606.308835042295,7733.7648698707289,7802.9825666876714,7927.693761814744,8094.8903018846295,8214.1118176089803,8328.2016765003536,8444.6783525233423,8516.640889041646,8633.1175650646364,8702.335261881577,8818.8119379045656,8885.2847950201449,9001.7614710431353,9065.4894884573532,9174.0896679460002,9335.7965286131621,9402.2693857287413,9518.7460617517318,9582.4740791659497,9698.9507551889419,9762.6787726031562,9879.1554486261484,9940.138626339005,10056.615302361995,10106.977143839147,10223.453819862138,10234.433178667583,10350.909854690572,10459.868056748963,10573.599893070592,10637.327910484808,10748.314907105076,10812.042924519294,10923.02992113956,10986.757938553777,11089.868438639705,11153.596456053923,11214.579633766778,11278.307651180998,11336.545989192491,11400.274006606709,11458.512344618204,11620.219205285366,11678.457543296861,11794.934219319852,11853.172557331345,11966.904393652974,12017.266235130128,12128.253231750396,12139.232590555843,12250.219587176109,12261.198945981554,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1873623.9999236215,null,null,0,0,0,0,0,39.382482671707628,166.18214278894808,189.81163239197267,416.97695289377708,440.60644249680161,586.20228752553908,815.39640258921929,960.99224761795654,1092.8638941398865,1238.4597391686241,1615.2784938229174,1760.8743388516546,2024.6176318955149,2170.2134769242521,2433.9567699681124,2824.4997231292127,3088.2430161730731,3365.7105077237402,3629.453800767601,3906.9212923182677,4170.6645853621276,4693.0791850451587,4956.8224780890196,5366.1616161616166,5629.9049092054765,6039.2440472780745,6302.9873403219344,6712.3264783945324,7221.0168795707541,7630.3560176433521,8025.9709572091415,8435.3100952817404,8826.9867865803608,9228.4494281186162,9600.4348780813816,9950.7002921464173,10567.632850241545,10858.824540299021,11346.928643715033,11638.120333772507,12047.459471845104,12338.651161902579,12728.299058639323,13019.490748696797,13310.682438754273,13846.82123694411,14138.012927001582,14541.385022245135,14832.576712302607,15137.49260086689,15428.684290924366,15733.600179488649,16024.791869546123,16310.016516774549,16601.208206832023,17032.923755513548,17324.11544557102,17642.75553264211,17933.947222699586,18252.587309770675,18524.087758492296,18842.727845563386,19015.772087605736,19334.412174676825,19507.456416719175,19819.234404536859,20237.225754711577,20535.279544022458,20820.504191250882,21111.695881308355,21291.602222604113,21582.793912661589,21755.838154703939,22047.029844761415,22213.211987550363,22504.403677607839,22663.723721143378,22935.224169865,23339.491321532911,23505.673464321859,23796.865154379328,23956.185197914874,24247.37688797235,24406.696931507893,24697.888621565369,24850.346565847511,25141.538255904987,25267.442859597864,25558.63454965534,25586.082946668954,25877.27463672643,26149.670141872408,26433.999732676479,26593.319776212025,26870.787267762687,27030.10731129823,27307.574802848903,27466.894846384446,27724.671096599257,27883.991140134804,28036.449084416945,28195.769127952488,28341.364972981224,28500.685016516771,28646.280861545511,29050.548013213418,29196.143858242154,29487.335548299623,29632.931393328363,29917.260984132441,30043.165587825315,30320.633079375984,30348.081476389598,30625.548967940267,30652.997364953881,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,15811432.291666662,null,null,1041.6666666666665,2083.333333333333,4069.4444444444439,12118.055555555555,18241.319444444442,26541.666666666664,34451.388888888883,34659.722222222212,44451.388888888891,54243.055555555547,54407.986111111109,53921.874999999985,65560.763888888876,77199.652777777766,77286.458333333328,76592.013888888876,75897.569444444438,87328.124999999985,98758.680555555547,98637.152777777752,97734.374999999985,96831.597222222204,95928.819444444438,107151.04166666666,118373.26388888886,118043.40277777777,116932.29166666666,115821.18055555555,114710.06944444444,113598.9583333333,124612.84722222222,135626.73611111107,135088.54166666663,133769.09722222222,132449.65277777775,131130.20833333331,129810.76388888889,128491.31944444442,139296.875,150102.43055555553,149355.90277777775,147828.12499999997,146300.34722222222,144772.56944444444,143244.79166666666,141717.01388888888,140189.23611111109,150786.45833333331,161383.68055555553,160428.81944444441,158692.70833333328,156956.59722222219,155220.48611111109,153484.37499999997,151748.26388888888,150012.15277777778,148276.04166666666,158664.9305555555,169053.81944444441,167890.62499999997,165946.18055555553,164001.73611111107,162092.01388888885,160182.29166666663,158272.56944444441,156362.84722222219,154453.12499999997,152543.40277777772,162758.6805555555,172973.95833333328,171637.15277777772,169519.09722222216,167401.0416666666,165282.98611111107,163164.9305555555,161046.87499999997,158928.81944444441,156810.76388888885,154692.70833333328,152574.65277777775,162581.59722222216,172588.54166666663,171043.40277777775,168717.01388888888,166390.62499999997,164064.23611111109,161737.84722222222,159411.45833333334,157085.06944444444,154758.68055555556,152432.29166666669,150105.90277777778,147779.51388888891,157578.12500000003,167376.73611111112,165623.26388888893,163088.54166666672,160553.8194444445,158019.09722222228,155484.37500000003,152949.65277777778,150414.93055555559,147880.20833333334,145345.48611111112,142810.76388888891,140276.04166666669,137741.31944444447,147331.59722222222,156921.87500000003,154960.06944444447,152217.01388888891,149473.95833333334,146730.90277777778,143987.84722222225,141244.79166666669,138501.73611111115,135758.68055555556,133015.625,130272.56944444447,127529.51388888891,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,604308460.94198167,null,null,-2188375,-1473027.7777777775,-1796569.4444444445,-1773784.722222222,-1987546.875,-2012421.7171411901,-2066305.9167353937,-2309181.8079316234,-2223805.3786977637,-2138115.2010914967,-2192820.2787286313,-2454747.2616266022,-2192156.5255001131,-2099587.339088086,-2080287.8300677356,-2033903.1125004902,-2224404.9917528252,-2171266.2803187985,-2104106.5653119404,-2448417.7189705591,-2037652.2752507185,-1359760.4363260861,-1673510.0278671738,-1564973.0854472369,-1312986.2444521897,-1069714.3908633431,-849215.79426570795,-610564.2274307264,-1053590.7920249039,-1394833.0821348885,-1136805.7151608989,-2105405.8150626086,-854400.44549994823,470630.23532878235,166543.51081821136,140079.25247678533,831903.63822378963,1193809.7282053158,1850753.3367344756,1789555.3275220823,599253.25373728946,464157.31886550784,579751.3681419082,-1364539.7928688005,1387214.9762886018,3440794.5339102224,2229421.1207424682,2445047.3463916369,3473043.2934724689,4212771.3950592577,4817390.5642800089,4666115.3882961627,2716326.6574533246,2761602.8062017839,2517892.7558067981,-493450.0379368756,3356866.7759629935,6210688.0368773267,4586144.9306218177,4489189.9711075276,6141955.8829415031,7283882.2113709413,8152011.4109209925,7601732.4286389202,4831003.7983860373,4973289.213223014,4470375.3874242231,186607.18575046211,5748898.475748796,9028278.5355718397,6784169.3657683767,6731019.8347275667,9018275.1094620116,10267903.075693451,11261644.188225124,10397097.346006587,6767008.7048578113,7061167.3810752779,6222051.3557513095,979569.51323416457,7834161.5803888291,11722976.031551722,8912176.6224957928,8750753.0056101419,11516040.47582601,12933060.888616096,14071481.726176269,12917114.038084928,8553441.155365672,8869204.5769455284,7776427.7634008341,1857648.0366350375,9632705.654043857,14286554.199598268,10934764.36249122,10442560.615025122,13579007.589471225,15357386.983072791,16614290.091707643,15204025.348832477,10079476.550256304,10471560.422755651,9086031.8892430924,2283127.6066409647,11523431.879942235,16581957.363968231,12490078.979227241,12111764.73276579,15507850.344626702,17507094.691855133,18689110.842772588,17188725.026878081,11290733.253158674,11814902.245659277,10099738.424166743,2464476.9864318706,12848136.45424521,18494886.915163547,14094264.302822895,13462677.264256768,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,111254209.66828738,null,null,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1440382.9966966324,1440382.9966966324,1432158.229342514,1426881.8755824552,1426881.8755824552,1416410.4768468866,1394641.7561429664,1470193.4766708182,1594882.9533397022,1609870.2588944053,1609870.2588944053,1624517.0566784204,1624517.0566784204,1623147.3409182422,1566316.1701977155,1510330.2087378185,1608842.2436908586,1701725.4174230406,1701725.4174230406,1673752.6089712728,1615997.5721413633,1579440.6629984162,1573855.8114179214,1526422.9170988854,1526422.9170988854,1487450.8271319265,1511521.6564430567,1625181.0545597037,1625181.0545597037,1581373.4088379396,1503644.1526884381,1429387.1090680053,1339209.1955065092,1333333.3333333333,1305555.5555555557,1277777.7777777778,1250000,1222222.2222222222,1264454.6465605428,1237634.7517443358,1209856.973966558,1130855.3921675892,1083333.3333333333,1055555.5555555557,1027777.7777777779,1000000.0000000001,972222.22222222236,944444.44444444473,916666.66666666663,888888.88888888899,861111.11111111136,833333.33333333349,805555.55555555562,777777.77777777775,750000,722222.22222222225,694444.44444444438,666666.66666666651,638888.88888888876,611111.11111111101,583333.33333333314,555555.55555555527,527777.77777777752,499999.99999999971,472222.22222222196,444444.44444444421,416666.66666666651,388888.88888888876,361111.11111111112,333333.33333333331,305555.55555555562,277777.77777777787,250000.00000000017,222222.22222222248,194444.44444444455,166666.66666666686,138888.88888888917,111111.11111111124,83333.333333333328,55555.55555555562,27777.777777777912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,493054251.27369428,null,null,-2188375,-1473027.7777777775,-1796569.4444444445,-1773784.722222222,-1987546.875,-2079088.3838078568,-2199639.2500687269,-2709181.8079316234,-2623805.3786977637,-2538115.2010914967,-3259486.9453952983,-3521413.9282932691,-3258823.1921667797,-3166254.0057547521,-3146954.4967344026,-3100569.7791671567,-3291071.6584194917,-3504599.6136521315,-3437439.8986452734,-3781751.0523038921,-3370985.6085840515,-2693093.7696594191,-3006843.3612005068,-2898306.4187805699,-2646319.5777855227,-2403047.7241966762,-2182549.127599041,-1943897.5607640594,-2386924.125358237,-2728166.4154682215,-2470139.0484942328,-3545788.8117592409,-2294783.4421965806,-961527.9940137323,-1260338.3647642434,-1286802.6231056694,-584506.83862309717,-200832.02793765068,380559.86006365716,194672.37418238074,-1010617.0051571149,-1145712.9400288984,-1044765.6885365117,-2989056.8495472204,-235932.36462964118,1874478.3637125064,719090.91200464964,836205.10270077735,1771317.8760494292,2511045.9776362181,3143637.9553087354,3050117.8161548004,1136885.9944549091,1187746.9947838634,991469.83870791271,-2019872.955035761,1869415.9488310665,4699166.3804342709,2960963.8760621138,2864008.9165478237,4560582.4741035625,5780238.058682505,6722624.3018529862,6262523.2331324108,3497670.4650527053,3667733.6576674581,3192597.609646447,-1063392.8142495379,4526676.2535265721,7763823.8890112974,5546534.6140240394,5521162.8607610092,7887419.717294421,9184569.7423601188,10206088.632669568,9369319.568228811,5767008.7048578113,6088945.158853054,5277606.9113068655,62902.846567496657,6945272.6914999411,10861864.92044061,8078843.2891624607,7945197.4500545859,10738262.698048234,12183060.888616096,13349259.503954045,12222669.593640484,7886774.4886990041,8230315.6880566403,7165316.6522897221,1274314.7033017054,9077150.098488301,13758776.421820492,10434764.36249122,9970338.3928029016,13134563.145026781,14940720.316406123,16225401.202818755,14842914.237721365,9746143.2169229724,10166004.867200095,8808254.1114653163,2033127.6066409647,11301209.657720011,16387512.919523787,12323412.312560573,11972875.843876902,15396739.23351559,17423761.358521797,18633555.287217036,17160947.249100305,11290733.253158674,11814902.245659277,10099738.424166743,2464476.9864318706,12848136.45424521,18494886.915163547,14094264.302822895,13462677.264256768,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,98610850.254738867,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,218647.83914016339,2041217.726533914,1873863.913645762,1153401.7409715629,1217789.0317706103,1055521.3822613731,12580.569313499145,1389054.538299989,2172372.984088121,1615768.6578324921,1589039.4900109172,2147652.5396096464,2436612.1777232215,2669851.9007908106,2444533.9187280945,1577354.8977398016,1646063.1376113258,1433063.3304579444,254862.94066033885,1815430.0196976587,2751755.2843641005,2086952.8724982403,1994067.6785605848,2626912.6290053502,2988144.0632812306,3245080.2405637503,2968582.8475442678,1949228.6433845982,2033200.9734400213,1761650.822293058,406625.52132819593,2260241.9315440059,3277502.5839047581,2464682.4625121132,2394575.1687753797,3079347.8467031047,3484752.2717043757,3726711.0574433953,3432189.4498200715,2258146.6506317407,2362980.4491318613,2019947.6848333478,492895.3972863704,2569627.2908490449,3698977.3830327094,2818852.8605645895,2692535.4528513551,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,394443401.01895529,null,null,-2188375,-1473027.7777777775,-1796569.4444444445,-1773784.722222222,-1987546.875,-2079088.3838078568,-2199639.2500687269,-2709181.8079316234,-2623805.3786977637,-2538115.2010914967,-3259486.9453952983,-3521413.9282932691,-3258823.1921667797,-3166254.0057547521,-3146954.4967344026,-3100569.7791671567,-3291071.6584194917,-3504599.6136521315,-3437439.8986452734,-3781751.0523038921,-3370985.6085840515,-2693093.7696594191,-3006843.3612005068,-2898306.4187805699,-2646319.5777855227,-2403047.7241966762,-2182549.127599041,-1943897.5607640594,-2386924.125358237,-2728166.4154682215,-2470139.0484942328,-3545788.8117592409,-2294783.4421965806,-961527.9940137323,-1260338.3647642434,-1286802.6231056694,-584506.83862309717,-200832.02793765068,380559.86006365716,194672.37418238074,-1010617.0051571149,-1145712.9400288984,-1044765.6885365117,-2989056.8495472204,-235932.36462964118,1874478.3637125064,719090.91200464964,836205.10270077735,1771317.8760494292,2511045.9776362181,3143637.9553087354,3050117.8161548004,1136885.9944549091,1187746.9947838634,991469.83870791271,-2019872.955035761,1869415.9488310665,4699166.3804342709,2960963.8760621138,2864008.9165478237,4560582.4741035625,5780238.058682505,6722624.3018529862,6262523.2331324108,3497670.4650527053,3667733.6576674581,3192597.609646447,-1063392.8142495379,4526676.2535265721,7763823.8890112974,5546534.6140240394,5521162.8607610092,7887419.717294421,8965921.9032199569,8164870.9061356559,7495455.6545830481,4613606.9638862498,4871156.1270824447,4222085.5290454924,50322.277253996581,5556218.1531999521,8689491.9363524914,6463074.6313299686,6356157.9600436687,8590610.1584385857,9746448.7108928747,10679407.603163235,9778135.6749123894,6309419.5909592025,6584252.5504453145,5732253.3218317777,1019451.7626413666,7261720.0787906423,11007021.137456391,8347811.4899929799,7976270.7142423168,10507650.51602143,11952576.253124893,12980320.962255009,11874331.390177093,7796914.5735383742,8132803.8937600777,7046603.2891722582,1626502.0853127688,9040967.7261760086,13110010.335619025,9858729.8500484601,9578300.6751015261,12317391.386812486,13939009.086817421,14906844.229773641,13728757.799280234,9032586.602526933,9451921.7965274155,8079790.7393333986,1971581.5891455002,10278509.163396165,14795909.532130837,11275411.442258306,10770141.811405413,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3329678496.4893603,null,null,0,0,0,0,0,39140.693759999995,89051.539389120007,155554.88376204,508804.64684279991,523566.02692799986,638471.6510077439,1081968.2117303039,1409043.1338034847,1680929.7981536952,1948735.9897181569,2286147.151872518,1975217.8837796927,3245168.4468387836,1758041.5920644132,2781588.1389706586,4617769.0535632316,4524793.0241347076,4379334.1421258403,5312742.0426948015,6166112.1334072398,6916058.9601969039,7786621.6322053242,7397602.5908722291,6216082.5885571735,9352835.63534493,5069631.416748262,7481282.1144512538,11379878.491411302,11003554.021652339,10328551.353422903,12236097.050889067,13868606.008937119,15261079.212766465,15945902.134331396,14939313.899867119,12026268.817766925,18346377.123516858,9528107.2982450016,14092191.760173764,20658630.36931489,19215924.380647555,17497083.404660735,20350034.524334546,22460599.064890698,24175836.306846034,25160730.085701987,23152283.835937131,18497017.862498067,27105408.144402541,13984446.521906683,20190829.700699527,29435415.929166019,26946022.675323263,24389959.256735235,27996121.687134586,31022419.912556708,33210345.417622164,33831216.672776237,30949329.186055072,24477406.260151535,35687875.367560148,18326803.202566717,26207425.025508247,38097466.645393237,34508974.452099703,31177806.559563942,35918029.086751573,39266242.656624302,41914672.636688903,42484634.700413913,38576671.981260501,30368591.033366792,43989112.70922979,22484658.260215446,32095613.433592301,46462315.784217805,41983514.819655739,37766989.878452197,43347109.774864167,47023747.38507387,50105999.011784241,50426784.259456538,45918738.543814704,35896290.594385102,52180138.37159802,26479303.323665798,37948056.332530141,54492105.724043451,49427862.770935193,43989663.079614349,50167945.525231726,54591354.698708676,58073599.111823343,58405399.543947749,53057203.540310442,41449830.012158081,60141640.401014097,30497185.092369609,43599283.330440849,62661188.35425061,56497466.302710369,50508131.081736773,57241160.089792758,61970960.032367393,65552793.696756102,66466575.983487904,60058738.603453279,47104362.590977363,67991519.549392477,34601093.836185776,49215622.504222296,70958064.661984578,63698506.617888607,57126897.08821597,64483493.339741774,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,"CF(+)",null,null,null,null,null,"Поступление ДС","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2888192043.4651976,null,null,0,0,0,0,0,33939.360000000001,77838.855528000015,135713.13502319998,444473.5560047999,456495.62353919988,556872.85972079984,943242.89814719988,1228366.88818452,1464672.8141614799,1698662.38549392,1991858.6366632795,1721099.5933194,2828256.3718919996,1529889.581933798,2423095.231397178,4023125.4424658176,3938847.7876884048,3811926.3841566835,4624733.0769834695,5366262.1290642312,6017988.6009203847,6775809.528790528,6434391.7337416103,5405567.7912688768,8137352.113776926,4404161.5863596061,6507087.1009751251,9897995.2863516826,9565092.1237700526,8977749.9241380244,10637639.597894758,12054150.524976199,13263266.611682858,13857558.693957809,12978493.202997735,10445943.824837191,15945932.48140399,8268848.7601331333,12245948.471860886,17952825.093750738,16688895.981357941,15196182.969755424,17678562.654800046,19508526.864531409,20998441.926848583,21854388.864388518,20104300.609734636,16059252.794413716,23548550.783079833,12131154.58739455,17539440.862979282,25571646.427733783,23395161.058357984,21176589.502355948,24314389.462278247,26939965.402455654,28839407.647947151,29378698.047728959,26863250.048880134,21242900.100081954,30992448.563164257,15888350.135921014,22752804.444861971,33077857.434393644,29938735.582957733,27049564.476276465,31172029.788990423,34064353.603601255,36362166.978566058,36854807.050122112,33449903.406638429,26327820.577884205,38162196.986172661,19477606.305610351,27842751.559581585,40306760.498975419,36402692.491167523,32746632.483928736,37596003.496528476,40780936.639954276,43453304.597298443,43729538.979865327,39812970.206151627,31117367.427448008,45263358.277989693,22935183.192562189,32915458.567527853,47266248.463933744,42849763.557839483,38135313.778285146,43503465.618372664,47333667.166656874,50351499.280341424,50636801.537677929,45989101.933588848,35921251.433349647,52153863.574681439,26406408.243216347,37804265.427768871,54333972.850761391,48961895.957290269,43771294.804514214,49619450.952023089,53712102.178533576,56815216.595440321,57605358.497099727,52039248.580780536,40806884.54882548,58940146.394563615,29948840.332287971,42658558.526430435,61504833.676353082,55181702.219579592,49487978.396206185,55876422.922596507,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,"CF(+)",null,null,null,null,null,"Поступление ДС","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,379272177.95140827,null,null,0,0,0,0,0,4833.0240000000003,9385.4484192,16991.911815479998,54379.949760719996,57442.915255679996,69719.625292319994,119630.89231487999,155074.56008104802,186593.28791245204,214668.20141020801,253526.96849572801,217762.93731722399,359028.56349072,196403.73173508095,309711.60040718497,513181.14523991215,506892.21649150399,491236.0060302593,596820.66427337006,694033.29308844858,780477.22040170198,877999.38655183697,837550.60419576406,705305.9879275728,1058779.7126182094,579888.42220952304,849624.61650665023,1292924.1888767215,1254845.8387955572,1178774.5843121875,1396165.4028634243,1584935.2693162027,1746412.6556691576,1825784.2990260397,1714911.2209166861,1381837.066562932,2098856.2747545955,1100289.7172340793,1614099.2418712287,2364441.0730494461,2208148.7365763551,2009657.2190857131,2333436.2810326833,2577019.8391517187,2772617.9026944088,2882995.5148397437,2656332.2487477721,2124001.3488707566,3098058.9087243765,1612930.5210373173,2306851.7751255576,3359695.8967974144,3086257.4812179417,2791149.3525317465,3197206.30058531,3540258.8723002099,3789655.5167093282,3857482.4507853389,3538746.48598625,2799248.0082392702,4062617.3551541422,2108022.1178452796,2984756.0019845115,4334132.7137969714,3943224.3697277973,3560160.3094480555,4090221.856805264,4481375.7697894834,4781557.6726745619,4847743.5344196586,4411099.0388905471,3476455.1927769035,5010758.5507578561,2584306.5719786626,3653678.7014744347,5288004.8639410958,4790534.4679261614,4308934.3907528939,4934612.9193994226,5351847.4367647031,5703007.9242893485,5739925.4794063009,5229974.8206654992,4092566.2353960699,5923184.861185573,3033017.8413897785,4306716.0754261818,6183154.1172151277,5626970.1315673795,5005967.3954424448,5698561.8677484673,6201248.6144530615,6598548.890596875,6636999.1084287092,6037658.7226532605,4721681.2589183114,6823063.3395688599,3492552.2359938379,4948085.2930000816,7108894.2616272587,6430466.9043268142,5747830.3312231442,6502759.9707986861,7042922.7784158932,7451127.7492615813,7554965.2210251624,6835166.0482029114,5367421.1053340742,7714569.7069916427,3964221.1426440971,5587003.0486684302,8055955.6567586008,7253317.8670528615,6506689.5132250683,7328968.2086683558,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,"CF(+)",null,null,null,null,null,"Поступление ДС","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,62214275.072754517,null,null,0,0,0,0,0,368.30975999999998,1827.2354419200001,2849.8369233599997,9951.1410772799991,9627.4881331199995,11879.165994623998,19094.421268224003,25601.685537916794,29663.696079763198,35405.402814028799,40761.54671351039,36355.353143068794,57883.511456064,31748.278395534333,48781.307166295453,81462.465857501782,79053.019954798685,76171.751938897214,91188.301437962014,105816.71125456052,117593.13887481661,132812.71686295987,125660.25293485427,105208.80936072358,156703.80894979407,85581.40817913285,124570.39696947864,188959.01618289758,183616.05908672814,172026.84497269007,202292.05013088451,229520.21464471734,251399.94541444728,262559.14134754578,245909.47595269867,198487.92636680166,301588.36735826993,158968.82087778952,232144.04644165048,341364.2025147074,318879.66271325969,291243.21581959812,338035.58850181551,375052.36120756972,404776.47730304307,423345.7064737255,391650.97745472111,313763.71921359363,458798.45259833295,240361.41347481526,344537.06259468454,504073.60463482223,464604.13574733736,422220.40184754116,484525.92427102843,542195.63780084299,581282.25296568545,595036.17426194099,547332.65118868602,435258.15183031361,632809.44924174633,330430.94880042109,469864.57866176596,685476.49720261735,627014.49941417237,568081.77383942145,655777.44095588441,720513.28323356609,770947.98544828629,782084.11587214528,715669.53573152516,564315.26270568208,816157.17229927436,422745.38262643479,599183.17253628117,867550.42130128725,790287.86056205479,711423.00377056806,816493.35893626884,890963.30835489416,949686.49019644875,957319.80018491636,875793.51699757273,686356.93154102855,993595.23242275149,511102.28971382993,725881.68957610521,1042703.1428945842,951129.08152832917,848381.90588676487,965918.03911059676,1056438.9175987409,1123550.9408850446,1131598.8978411122,1030442.8840683337,806897.31989012891,1164713.486763801,598224.61315942439,846932.60967190098,1218321.2418619599,1105103.4410932872,989005.94599941501,1118949.1669709794,1215935.0754179186,1286449.3520542001,1306252.2653630176,1184323.9744698312,930056.93681780982,1336803.4478372221,688032.36125371058,970060.92912342923,1397275.328872889,1263486.5312561535,1132229.1787847106,1278102.2084769097,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,473162727.0482192,null,null,0,529.30499999999984,2186.8454999999999,7953.9935999999998,18347.2317,33794.461601999996,67506.272459999978,79548.308009999979,105688.48282499998,158186.03071799997,196111.13119499997,233202.01425533998,263463.24984468002,308582.34942617995,293295.27989789995,383855.48323937994,293971.25609705993,433994.0313744258,600350.11378317,614036.84102544712,635175.98566199839,751689.3514455707,850794.60446629464,940953.97371883073,1000588.3657413443,995372.06769042369,909787.49470381136,1117526.4795691422,821605.59494083957,1142256.9244794492,1492698.4342374464,1497256.0323763266,1502984.4093526031,1738062.4268397186,1911919.9064004766,2053368.7634117221,2063019.7775860601,2015611.4219799952,1786733.9612154947,2200769.9725586646,1554731.1090432024,2136053.5971098631,2704100.5739161381,2617224.2880560169,2551247.1094708298,2890184.3367144,3106349.3846800514,3276525.5563490842,3269043.6594750783,3131754.6606210968,2734661.6793457624,3271625.43904689,2277897.8778513833,3075654.5240138927,3867795.7850310123,3691073.7789472574,3572946.0960179549,4012715.3349010167,4308512.4764336161,4507548.8930871682,4423932.0231996411,4212817.7862267252,3646629.1826571445,4342675.691479736,3004507.8652609196,4026580.5735957995,5046147.2381065497,4783487.2913347427,4621547.5181171037,5188087.3573462814,5520578.6007256042,5754095.5337335113,5619247.5256146882,5312492.1885053664,4575924.1338901389,5421871.8359211031,3734182.7372912411,4994046.5328963846,6239114.6178387906,5898541.5940884119,5672452.3677987009,6341864.1905356469,6706726.0141462572,6974998.5996702556,6777779.9239285402,6416824.8192121573,5501259.8532217145,6530028.0748820435,4471453.1821444165,5987297.3029423738,7440916.7385330386,7036806.5312467786,6708601.4820077484,7472686.6467992263,7918003.7287812419,8223441.3954043202,7984148.3529098295,7546453.4893095745,6463993.2770521734,7662158.8295033863,5242041.0103722643,7005392.1195745803,8705583.9032625183,8199509.5334529132,7826601.800697023,8667924.4992713984,9150349.2097145356,9476198.5135937594,9246532.8134060781,8707594.9058443755,7472844.2693969347,8828105.1076442562,6050542.7498267014,8062902.1993522868,10036070.359537609,9424640.2873422317,7977735.4525651243,6797330.8954638075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173]
[174,"CF(-)",null,null,null,null,null,"ФОТ производственных рабочих",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,378647638.24780113,null,null,0,0,0,0,0,2132.15625,6771.7781249999998,12955.696250000001,34485.178125000006,55368.232499999998,64211.592499999999,93190.297499999986,135969.28093125002,171471.75290000002,202248.30546874995,235811.23463749996,254486.46977500001,302971.07138750004,351455.67300000007,351455.67300000007,420562.70028749999,495973.42027499992,502277.112975,540416.44995000004,629700.0563593125,723185.0450385001,813453.84267543757,861381.92106750014,861381.92106750014,935397.5072523749,1009413.0934372498,1009413.0934372498,1105541.9757843749,1205180.6123835,1208690.3666355,1263284.4609884999,1416138.6492574257,1591649.7381722773,1711093.7849029894,1753286.8366347752,1753286.8366347752,1850445.3479332838,1947603.8592317924,1947603.8592317924,2048952.078441435,2150300.2976510776,2150300.2976510776,2153095.7070817966,2284681.4369083019,2505926.6158951111,2655326.1506141541,2712270.8267421746,2712270.8267421746,2769062.9967781622,2825855.1668141494,2825855.1668141494,2912297.3920330452,2998739.617251941,2998739.617251941,2998739.617251941,3127477.2030053898,3373214.2993736682,3531204.6301640002,3572195.4503395027,3572195.4503395027,3607083.4348114962,3641971.4192834902,3641971.4192834902,3722294.4862163938,3802617.5531492974,3802617.5531492974,3802617.5531492974,3928300.6120357779,4191244.9735468663,4369708.8200994544,4410911.364027435,4410911.364027435,4412740.6943106893,4414570.0245939428,4414570.0245939428,4489680.2727096397,4564790.5208253376,4564790.5208253376,4564790.5208253376,4675788.6712107062,4943420.6853411095,5131460.7395564038,5162866.9300266616,5162866.9300266616,5162960.4250379112,5163053.9200491598,5163053.9200491598,5223734.9172821585,5284415.9145151572,5284415.9145151572,5284415.9145151572,5384947.0825405437,5661875.9424373973,5872013.1247464791,5905752.6151840948,5905752.6151840948,5905752.6151840948,5905752.6151840948,5905752.6151840948,5956847.6724075573,6007942.7296310198,6007942.7296310198,6007942.7296310198,6098061.8705754848,6354843.2922799299,6581283.5664494522,6641061.5598589936,6641061.5598589936,6641061.5598589936,6641061.5598589936,6641061.5598589936,6684623.6527335923,6728185.7456081919,6728185.7456081919,6728185.7456081919,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175]
[176,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,112585063.61249918,null,null,0,0,0,0,0,0,1279.29375,2783.7731249999997,4989.6446249999999,15701.46225,17519.47725,21007.47825,34906.700249999994,46674.868308750003,56208.183431249992,65140.799849999996,76345.940932500002,76345.940932500002,105436.70190000001,105436.70190000001,105436.70190000001,146900.91827249998,150683.13389249999,150683.13389249999,173566.73607749995,204253.29773808751,229657.72928501249,258414.57632025002,258414.57632025002,258414.57632025002,302823.92803117493,302823.92803117493,302823.92803117493,360501.25743944995,362607.10999064997,362607.10999064997,395363.56660244998,454319.62295200536,500670.21995136113,525986.0509904325,525986.0509904325,525986.0509904325,584281.15776953776,584281.15776953776,584281.15776953776,645090.08929532324,645090.08929532324,645090.08929532324,646767.33495375479,724041.52719122649,779514.44234584004,813681.24802265235,813681.24802265235,813681.24802265235,847756.55004424474,847756.55004424474,847756.55004424474,899621.88517558225,899621.88517558225,899621.88517558225,899621.88517558225,976864.43662765156,1047064.1429965493,1071658.6351018508,1071658.6351018508,1071658.6351018508,1092591.425785047,1092591.425785047,1092591.425785047,1140785.2659447894,1140785.2659447894,1140785.2659447894,1140785.2659447894,1216195.1012766776,1298551.8828514426,1323273.4092082304,1323273.4092082304,1323273.4092082304,1324371.0073781828,1324371.0073781828,1324371.0073781828,1369437.1562476014,1369437.1562476014,1369437.1562476014,1369437.1562476014,1436036.0464788219,1530016.3647258435,1548860.0790079986,1548860.0790079986,1548860.0790079986,1548916.1760147484,1548916.1760147484,1548916.1760147484,1585324.774354547,1585324.774354547,1585324.774354547,1585324.774354547,1645643.4751697793,1751482.0902926594,1771725.7845552284,1771725.7845552284,1771725.7845552284,1771725.7845552284,1771725.7845552284,1771725.7845552284,1802382.8188893057,1802382.8188893057,1802382.8188893057,1802382.8188893057,1856454.3034559849,1956451.671911973,1992318.467957698,1992318.467957698,1992318.467957698,1992318.467957698,1992318.467957698,1992318.467957698,2018455.7236824576,2018455.7236824576,2018455.7236824576,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,710395966.23211741,null,null,32500,182500,415833.33333333331,256433.33333333334,611480.16666666663,339495.54791666666,325391.25437500008,811616.90874999994,412958.84916666668,440966.52708333335,454494.49583333341,1063183.5270833333,633277.28432291665,661126.25124999997,724802.53041666676,788311.67447916663,1407251.8476458334,916091.92024999997,1019320.81375,928796.9537500001,1111495.3014583334,1345128.4797916666,1906129.8997916668,1430278.7955208332,1572960.1075244793,1745251.9756787501,1901681.5053250003,2012793.1362083333,1987409.8762083333,2534824.6923645833,2294817.4302145829,1974059.1902145832,2334131.6214645831,2754612.3534645839,2729728.1934645837,2763167.0886979168,3083168.9474217342,3943254.9154661396,3646460.4042078643,3655060.6818685308,3572739.7718685307,3465072.6117767082,3958094.8576297918,3380526.6776297917,3954981.9568284377,4548319.1755462708,4982573.3455462707,4405338.6505462704,4724196.9309497513,5071267.7601432707,5333748.5452979952,5379013.1770228036,5203392.7670228034,4951840.7554169102,5498695.4228474796,4661199.1828474794,5938754.831461085,6155877.8452428551,5903082.5352428555,5806494.6102428548,6224423.7590257162,6629465.1371946894,6915410.9915038412,6877886.9395405166,6633524.3595405165,6267513.1041954849,6908348.1976434346,6405036.5776434354,6737207.9729358023,7567926.2494035903,7281201.34940359,7156327.3344035903,7642809.1469643023,8061527.9797672387,8382540.9425958144,8306224.9573147036,7984479.3373147026,7509291.4176932182,8210012.126298843,7505580.9162988421,7964292.9161140472,8908831.4918183722,8562955.1918183714,8398526.6968183722,8929463.0731203053,9350589.4377059136,9680203.1305406485,9552241.5460297875,9192734.9860297851,8636664.0749270022,9441230.3735625446,7987329.5335625438,9640592.5522787347,10179224.812224638,9751794.4122246392,9526803.3522246368,10101488.737014689,10567438.676829394,10900564.158404034,10753758.768177848,10346132.528177846,9723590.4664667007,10597954.593808867,8986758.3638088666,10183627.500735361,11347450.401817754,11458505.121817753,10697496.976817753,11258881.825881733,11716287.214218603,12025172.382839911,11924084.971957669,11458865.811957669,10784601.845532138,11699800.981347289,9956684.5713472888,11249498.715348776,12530429.91775116,12025408.337751158,11143807.757751159,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19999369.850880004,null,null,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,300987.18719999993,361184.62463999999,361184.62463999999,361184.62463999999,361184.62463999999,361184.62463999999,361184.62463999999,361184.62463999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,14285264.179199986,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,217845173.33333334,null,null,0,98000,296333.33333333331,30933.333333333336,385766.66666666663,41700,21383.333333333336,498299.99999999994,77736.666666666672,72033.333333333343,76423.333333333343,653283.33333333337,165583.33333333334,148590,172423.33333333334,188480,773463.33333333337,241650,257290,202230,287110,387000,947820,440500,470080,529220,581360,613710,598400,1108930,709360,498020,681350,879560,864400,867710,1000140,1658060,1214455,1173860,1123635,998500,1224770,871640,1185170,1487460,1970605,1415497.5,1555280,1669802.5,1754955,1741850,1634415,1429880,1706210,1194470,2159360,2036160,1866075,1806812.5,2026310,2173627.5,2266585,2213265,2064035,1789365,2126580,2037810,2005970,2446620,2271520,2195130,2461260,2617460,2719565,2642685,2446365,2110160,2496015,2285855,2332620,2845500,2634725,2534480,2830820,2992260,3102490,2999820,2780910,2387180,2829460,1944370,3147045,3234920,2959020,2821847.5,3140680,3326332.5,3444355,3327545,3079555,2640920,3126420,2145815,2850370,3520400,3807120,3140350,3431230,3620870,3738710,3629910,3346850,2875380,3392865,2332330,3090010,3823200,3515720,2979390,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,207426640,null,null,0,0,0,0,499.99999999999994,2100,7450,16700,28470,55100,58490,74350,105650,128590,151490,167480,191530,179650,235290,180230,265110,365000,365820,378500,448080,507220,559360,591710,576400,526930,647360,476020,659350,857560,842400,845710,978140,1076060,1152455,1151860,1101635,976500,1202770,849640,1163170,1465460,1388605,1353497.5,1533280,1647802.5,1732955,1719850,1612415,1407880,1684210,1172470,1577359.9999999998,1974160,1844075,1784812.5,2004310,2151627.5,2244585,2191265,2042035,1767365,2104580,1455810,1943970,2424620,2249520,2173130,2439260,2595460,2697565,2620685,2424365,2088160,2474015,1703855,2270620,2823500,2612725,2512480,2808820,2970260,3080490,2977820,2758910,2365180,2807460,1922370,2565045,3172920,2937020,2799847.5,3118680,3304332.5,3422355,3305545,3057555,2618920,3104420,2123815,2828370,3498400,3225120,3078350,3409230,3598870,3716710,3607910,3324850,2853380,3370865,2310330,3068010,3801200,3493720,2957390,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7900000,null,null,0,93333.333333333328,286666.66666666663,20000,373333.33333333331,26666.666666666668,0,466666.66666666663,33333.333333333336,0,0,560000,40000,0,0,0,560000,40000,0,0,0,0,560000,40000,0,0,0,0,0,560000,40000,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2518533.3333333335,null,null,0,4666.666666666667,9666.6666666666679,10933.333333333334,11933.333333333336,12933.333333333336,13933.333333333336,14933.333333333336,15933.333333333334,16933.333333333336,17933.333333333336,18933.333333333336,19933.333333333336,20000,20933.333333333332,21000,21933.333333333336,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,27448050.649426859,null,null,32500,84500,119500,195500,195500,195500,195500,195500,195500,195500,195500,195500,196475,198035,199085,202765,202765,202765,202765,202765,202765,202765,202765,202765,203769.25,205376.05,206457.55,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,211422.32750000001,213077.3315,214191.27650000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,219458.997325,221163.651445,222311.014795,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,227906.16724474996,229661.96098834998,230843.74523884995,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,236793.09226209248,238601.55981800047,239818.7975960155,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,246151.59902995528,248014.32061254053,249268.07552389603,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,256016.33240085398,257934.93563091676,259226.30318961284,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,266425.02631287952,268401.18763984425,269731.29622530122,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18300744.048938029,null,null,32500,65000,100000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135975,136950,138000,139050,139050,139050,139050,139050,139050,139050,139050,139050,140054.25,141058.5,142140,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,144255.8775,145290.255,146404.20000000001,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,148583.55382500001,149648.96265,150796.326,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,153041.06043974997,154138.4315295,155320.21577999997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,157632.29225294248,158762.58447538497,159979.82225339999,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,162361.26102053077,163525.46200964655,164779.21692100202,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,167232.0988511467,168431.22586993594,169722.59342863201,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,172249.06181668106,173484.162646034,174814.271231491,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5463801.5577088678,null,null,0,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,50529.367760980778,50529.367760980778,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,52045.248793810199,52045.248793810199,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3683505.0427800044,null,null,0,0,0,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,132989532.88999997,null,null,0,0,0,0,213.5,904.66250000000002,3285.0824999999995,7739.7525000000005,14113.3825,28138.6,32362.087499999994,42992.1875,64205.107499999998,79682.362499999988,94276.145000000004,106033.215,121633.51499999998,115736.70000000001,151245.24,115781.37999999998,170074.61,234177.6,234359.02000000002,242311.97499999998,286559.77999999997,324255.64499999996,357335.36,378018.75999999995,367945.5,336187.77999999997,412802.45999999996,303384.21999999997,420066.44999999995,546240.86,536516.69999999995,538452.88500000001,622464.04,684625.53500000003,732945.16,732485.61,700389.7,620914.63,764814.22,540376.04,739660.0199999999,932081.16,883190.33000000007,861063.13499999989,975499.28,1048668.1649999998,1103185.58,1095275.25,1027089.8399999999,896976.68000000017,1073254.71,747498.47,1005846.3599999999,1259260.96,1176550.6499999999,1139225.2250000001,1279689.1099999999,1374596.915,1434266.6099999999,1400756.0899999999,1305623.5099999998,1130456.2899999998,1346403.48,931861.85999999987,1244767.0199999998,1553065.3199999998,1441440.42,1392956.405,1564071.0099999998,1664476.835,1730335.89,1681204.4100000001,1555778.7899999998,1340167.56,1588166.3399999999,1093895.1300000001,1457998.3199999998,1813106.8,1678005.5,1613822.0050000001,1804485.2699999998,1908512.5349999999,1979432.4899999998,1913677.17,1773080.6099999999,1520205.6300000001,1804523.46,1235712.6199999999,1648867.57,2039731.9200000002,1888201.5199999998,1800382.96,2005520.1300000001,2125299.12,2201170.5300000003,2126203.77,1966567.53,1684564.9199999997,1996739.4199999997,1366148.19,1819340.97,2250539.7000000002,2074874.42,1980636.2749999999,2193582.88,2315810.3449999997,2391704.06,2321906.7600000002,2139747.5999999996,1836329.43,2169360.7399999998,1486779.33,1974423.06,2446179.6,2248638.0199999996,1903367.4399999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,44393884.289999992,null,null,0,0,0,0,73.5,304.41250000000002,1107.0325,2558.9025000000001,4683.3324999999995,9322.6,10764.337499999998,14301.437499999996,21400.557499999999,26534.112499999996,31428.845000000001,35304.114999999998,40532.415000000001,38528.700000000004,50417.64,38610.18,56763.21,78153.600000000006,78284.22,80975.474999999991,95822.579999999987,108453.345,119568.95999999999,126486.36,123175.49999999999,112580.57999999999,138282.06,101661.42,140793.44999999998,183104.46,179858.69999999998,180542.98499999999,208774.43999999997,229654.63500000001,245921.76,245784.20999999996,235046.7,208358.43,256641.42,181306.44,248195.21999999997,312722.76,296321.13,288855.73499999999,327232.08,351713.565,369931.38,367190.25,344283.24,300633.48000000004,359669.31,250430.66999999998,336939.95999999996,421750.56,393994.65,381396.22500000003,428347.70999999996,459942.315,479850.20999999996,468524.49,436651.11,377976.69,450128.28,311435.45999999996,415922.22,518828.51999999996,481429.62,465141.70499999996,522173.61,555643.93500000006,577552.29,561116.01,519149.19,447173.16,529849.74,364923.93,486341.51999999996,604774.80000000005,559660.5,538213.30500000005,601735.47,636361.63500000001,659989.89,638021.37,591129.21,506789.42999999993,601563.05999999994,411923.81999999995,549640.77,679911.12,629376.72,600030.06000000006,668373.92999999993,708212.82000000007,733503.33,708488.97,655320.32999999996,561324.11999999988,665368.61999999988,455212.58999999997,606223.17000000004,749861.7,691303.62,659867.77500000002,730801.67999999993,771480.04499999993,796749.65999999992,773454.36,712773.6,611701.23,722638.1399999999,495275.13,657708.66,814875.6,749003.22,634011.83999999985,0,0,0,0,0,0,0,0,0,0,0,0,0]
[196,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,57366031.20000001,null,null,0,0,0,0,105,404.25,1477.35,3195.45,5926.35,11730,13736.249999999996,18255.75,27509.85,33995.25,40424.1,45209.7,52058.69999999999,49311,64834.2,49715.399999999994,73303.799999999988,100908,101391.59999999999,105033,124562.4,141096.59999999998,155788.79999999999,164785.79999999999,160740,147077.4,180856.8,133107.59999999998,184491,240028.79999999999,235836,236890.8,274213.2,301777.8,323415.3,323308.79999999999,309328.5,274130.40000000002,337632.6,238423.2,326496.59999999998,411202.80000000005,389643.89999999997,379642.05,430022.39999999997,461911.94999999995,485538.9,481545,451289.69999999995,393914.4,471061.8,327672.59999999998,440668.79999999993,551236.80000000005,514714.5,497811.75,558763.79999999993,599199.44999999995,624876.30000000005,609614.69999999995,567903.29999999993,491180.69999999995,584708.39999999991,404083.79999999993,539256.59999999986,672195.6,623253.6,601742.4,675040.79999999993,718081.8,746048.7,724650.3,669980.69999999995,576964.80000000005,683309.7,470502.9,626835.6,779394,721027.5,693215.39999999991,774741.6,819037.79999999993,849364.2,820893.6,760483.8,651830.4,773686.8,529704.6,706763.1,874173.60000000009,809091.6,771028.04999999993,858740.4,909568.34999999986,942084.89999999991,909809.09999999986,841644.89999999991,720813.6,854523.6,584507.69999999995,778422.6,962676,887373.6,846852,937835.40000000014,989847.6,1022209.8,992125.8,914282.99999999988,784634.39999999991,926936.7,635351.4,843679.8,1045368,960561.6,813160.2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,31229617.399999995,null,null,0,0,0,0,34.999999999999993,196.00000000000003,700.69999999999993,1985.4,3503.7,7085.9999999999991,7861.5,10435,15294.7,19153,22423.199999999997,25519.4,29042.399999999998,27897,35993.4,27455.799999999996,40007.599999999999,55115.999999999993,54683.199999999997,56303.499999999993,66174.799999999988,74705.7,81977.600000000006,86746.599999999991,84030,76529.799999999988,93663.599999999991,68615.199999999997,94782,123107.59999999998,120822,121019.1,139476.39999999997,153193.09999999998,163608.1,163392.59999999998,156014.5,138425.79999999999,170540.2,120646.39999999999,164968.19999999998,208155.6,197225.3,192565.34999999998,218244.80000000005,235042.65,247715.3,246539.99999999994,231516.89999999997,202428.79999999999,242523.6,169395.20000000001,228237.59999999998,286273.59999999998,267841.5,260017.25,292577.59999999998,315455.15000000002,329540.09999999998,322616.89999999997,301069.09999999998,261298.89999999997,311566.79999999993,216342.59999999998,289588.19999999995,362041.2,336757.19999999995,326072.3,366856.59999999992,390751.09999999992,406734.89999999997,395438.1,366648.89999999997,316029.59999999998,375006.9,258468.3,344821.2,428938,397317.5,382393.3,428008.19999999995,453113.09999999992,470078.4,454762.19999999995,421467.6,361585.8,429273.59999999998,294084.19999999995,392463.69999999995,485647.2,449733.2,429324.85,478405.8,507517.94999999995,525582.30000000005,507905.7,469602.3,402427.2,476847.2,326427.90000000002,434695.19999999995,538002,496197.19999999995,473916.50000000006,524945.80000000005,554482.69999999995,572744.6,556326.6,512691,439993.8,519785.89999999997,356152.79999999993,473034.6,585935.99999999988,539073.19999999995,456195.39999999991,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,312113839.50847697,null,null,0,0,0,30000,30000,31390.885416666668,35222.838541666664,40077.15625,55608.800000000003,75294.59375,80209.074999999997,101408.00625000001,137013.84348958332,164818.88874999998,189018.05208333331,221033.45947916669,239389.99931249997,271940.22025000001,324020.57375000004,324020.57375000004,367545.69145833334,437185.8797916667,437185.8797916667,460701.82052083331,528551.07752447913,602400.28067875002,672528.595325,726676.42620833335,726676.42620833335,778518.96236458328,861467.02021458326,861467.02021458326,921527.22146458342,1017623.5434645836,1017623.5434645836,1045816.2536979166,1148342.5799217343,1286692.0489661396,1384068.9677078645,1429521.4833685311,1429521.4833685311,1506304.3932767082,1629157.0491297916,1629157.0491297916,1690798.3483284374,1789424.4270462708,1789424.4270462708,1789424.4270462708,1852998.6536247518,2010673.4436982712,2132336.9505029954,2194119.1308678039,2194119.1308678039,2253023.2792619099,2347269.916692479,2347269.916692479,2401587.675306085,2488496.0890878551,2488496.0890878551,2488496.0890878551,2545366.4817809663,2706426.7612063386,2838563.6362649915,2883051.0495008668,2883051.0495008668,2937846.6141558355,3025519.5176037853,3025519.5176037853,3076625.7528961524,3158395.7293639407,3158395.7293639407,3158395.7293639407,3206502.6447022106,3366807.1849492374,3518638.8549997993,3563165.7492738641,3563165.7492738641,3604957.5796523788,3671824.5082580033,3671824.5082580033,3719668.318073207,3796218.4137775325,3796218.4137775325,3796218.4137775325,3838987.3240903504,3992783.7020933731,4139993.6850167527,4174908.2906477218,4174908.2906477218,4223638.583544936,4301607.0521804793,4301607.0521804793,4339040.1208966691,4398933.0308425734,4398933.0308425734,4398933.0308425734,4448449.6186138336,4607049.4651984787,4744989.669214421,4783997.4166943207,4783997.4166943207,4831928.4337831745,4908618.0611253399,4908618.0611253399,4947739.4180518342,5010333.5891342266,5010333.5891342266,5010333.5891342266,5066656.7323688529,5210218.4943787595,5324039.8394146105,5395134.3771756366,5395134.3771756366,5435561.1433101064,5500243.9691252559,5500243.9691252559,5547734.383126745,5623719.0455291262,5623719.0455291262,5623719.0455291262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,233741633.89291924,null,null,0,0,0,0,0,1390.8854166666667,4388.307291666667,8278.703125,22440.03125,34999.34375,39504.71875,58409.53125,84966.599739583326,105886.17265625,124419.06458333333,144981.00822916668,156453.84562499999,189004.0665625,221554.28750000003,221554.28750000003,265079.40520833334,308604.5229166667,308604.5229166667,332120.46364583331,385860.15621197911,441575.1082640625,496408.70278125,525751.0970833333,525751.0970833333,577593.63323958335,629436.16939583328,629436.16939583328,689496.37064583343,749556.57189583348,749556.57189583348,777749.28212916665,863359.98221298435,967258.65734709892,1036747.1649186458,1059754.9872065624,1059754.9872065624,1136537.8971147395,1213320.8070229166,1213320.8070229166,1274962.1062215625,1336603.4054202083,1336603.4054202083,1336603.4054202083,1400177.6319986894,1519707.8861251201,1607797.7764010748,1639931.6391290801,1639931.6391290801,1698835.7875231858,1757739.9359172916,1757739.9359172916,1812057.6945308975,1866375.453144504,1866375.453144504,1866375.453144504,1923245.8458376152,2050183.8896471206,2140280.1740359371,2160308.8073083591,2160308.8073083591,2215104.3719633278,2269899.9366182964,2269899.9366182964,2321006.1719106636,2372112.4072030312,2372112.4072030312,2372112.4072030312,2420219.3225413011,2551659.713585366,2653491.2982124509,2671989.4071337418,2671989.4071337418,2713781.2375122565,2755573.0678907717,2755573.0678907717,2803416.8777059754,2851260.6875211787,2851260.6875211787,2851260.6875211787,2894029.5978339966,3022164.629649329,3118154.9396711998,3128779.1281905551,3128779.1281905551,3177509.4210877693,3226239.713984984,3226239.713984984,3263672.7827011743,3301105.8514173646,3301105.8514173646,3301105.8514173646,3350622.4391886247,3479512.3331105132,3569828.5534360786,3580771.4676110158,3580771.4676110158,3628702.4846998695,3676633.5017887233,3676633.5017887233,3715754.8587152176,3754876.2156417128,3754876.2156417128,3754876.2156417128,3811199.3588763387,3920967.23494547,4002721.7402806175,4031031.5127812591,4031031.5127812591,4071458.2789157284,4111885.0450501973,4111885.0450501973,4159375.4590516863,4206865.8730531745,4206865.8730531745,4206865.8730531745,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,69491460.286917776,null,null,0,0,0,0,0,0,834.53125,1798.453125,3168.7687499999997,10295.25,10704.356249999997,12998.475,22047.243749999998,28932.716093749998,34598.987499999996,40052.451250000006,46936.153687499995,46936.153687499995,66466.286250000005,66466.286250000005,66466.286250000005,92581.356875000012,92581.356875000012,92581.356875000012,106690.9213125,124825.17241468748,140119.89254374997,157725.32912499999,157725.32912499999,157725.32912499999,188830.85081874998,188830.85081874998,188830.85081874998,224866.97156875004,224866.97156875004,224866.97156875004,241782.59770874993,276233.39161904063,304121.80278921872,317926.49616196874,317926.49616196874,317926.49616196874,363996.242106875,363996.242106875,363996.242106875,400981.02162606252,400981.02162606252,400981.02162606252,400981.02162606252,439125.55757315113,472699.1741019208,491979.491738724,491979.491738724,491979.491738724,527321.98077518749,527321.98077518749,527321.98077518749,559912.6359433512,559912.6359433512,559912.6359433512,559912.6359433512,594034.87155921792,636075.46222905454,648092.64219250774,648092.64219250774,648092.64219250774,680969.98098548886,680969.98098548886,680969.98098548886,711633.72216090932,711633.72216090932,711633.72216090932,711633.72216090932,740497.87136387103,790497.95678734826,801596.82214012253,801596.82214012253,801596.82214012253,826671.92036723148,826671.92036723148,826671.92036723148,855378.20625635365,855378.20625635365,855378.20625635365,855378.20625635365,881039.55244404415,932259.22534555313,938633.73845716647,938633.73845716647,938633.73845716647,967871.91419549519,967871.91419549519,967871.91419549519,990331.7554252093,990331.7554252093,990331.7554252093,990331.7554252093,1020041.7080879654,1067665.6917783425,1074231.4402833048,1074231.4402833048,1074231.4402833048,1102990.0505366169,1102990.0505366169,1102990.0505366169,1126462.8646925138,1126462.8646925138,1126462.8646925138,1126462.8646925138,1160256.7506332893,1192323.5903339928,1209309.4538343777,1209309.4538343777,1209309.4538343777,1233565.5135150591,1233565.5135150591,1233565.5135150591,1262059.7619159522,1262059.7619159522,1262059.7619159522,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8880745.3286399953,null,null,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,364243814.0730052,null,null,1746950,1320300,1330300,1440300,1440300,1445756.5587638335,1457952.39842097,1461113.0779024798,1498646.2091819244,1472066.6113818027,1482174.297498662,1531020.2578737426,1552654.5803195897,1595147.4108703833,1569344.8727967786,1595640.0667293591,1550117.7137247911,1678637.9371291173,1570199.132035417,1569046.1944615596,1749965.172302464,1608758.2530390962,1600711.5702995204,1701460.8140054108,1758683.6558596634,2000582.0430674555,1805723.3155545932,1709295.048248414,1705416.8365894896,1911065.1306841751,1734361.7729694238,1729700.479800724,1990763.0586508438,1788518.4033538075,1781742.0555849699,1915778.615151434,2047735.9049403258,2644507.9305027393,1993246.7281994773,1922985.4616872594,1913270.7526378171,2209168.4376248349,1954811.9490452961,1944218.704600632,2231878.6090253838,2026933.2235188505,2019223.7093361709,2029780.4086803868,2324322.3306225198,3403126.993185984,2293179.6590157286,2195503.1780056451,2178976.1397552183,2390742.3103333423,2231416.5582651859,2214187.9080869379,2482337.7886571148,2328787.2548320079,2316450.3861652128,2323457.8035771018,2601544.6384329894,4256090.9613918345,2575136.6276358888,2540128.1755587859,2516909.9704319285,2696665.3260326451,2590078.8635836509,2566457.6644890979,2834515.7020689715,2721235.7675493071,2704293.5102985427,2712373.0643301327,2970137.1019742843,5190873.7971598357,3000251.1738390159,2995086.7979120053,2965002.41480501,3075934.4604472341,3068675.4510318479,3039037.8821363328,3307318.5972119011,3245802.8465029448,3224499.9990428919,3232664.0396928154,3474390.6136320792,6230071.8775849175,3539659.5172109627,3607347.9264008738,3571264.0519388332,3699920.5476373318,3723739.8444123799,3688275.0626018732,3926744.9668886838,3963663.6575683332,3937922.5676905923,3944750.2727368372,4224140.6666458165,7447340.8233995792,4327443.0274919895,4454811.0309752598,4412701.8158981958,4543512.1368089188,4636991.0901545137,4595769.1263453383,4838489.3007864496,4965868.2249186356,4936072.4587948062,4943133.1558073554,5286201.3697479889,8883188.7455768194,5500836.6440243311,5646223.5192048056,5598142.7490151152,5715059.5474993838,5928178.4650468193,5881389.0181518476,6147213.3181846011,6384606.0712767262,6350691.2939629108,6236901.058870282,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,128014744.41126136,null,null,467500,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,949025,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,977495.75,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,1006820.6224999999,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1037025.241175,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1068135.9984102498,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1100180.0783625573,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1133185.4807134341,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1167181.045134837,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1202196.4764888822,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,null,null,null,null,null,null,null,27382833.029146839,null,null,100000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,203000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,209090,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,215362.7,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,221823.58100000001,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,228478.28842999996,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,235332.63708289998,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,242392.61619538697,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,249664.39468124858,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,257154.32652168605,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,24644549.726232149,null,null,90000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,182700,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,188181,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,193826.43,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,199641.22289999999,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,205630.45958699996,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,211799.37337460998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,218153.35457584827,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,224697.95521312373,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,231438.89386951743,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[210,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,null,null,null,null,null,null,null,16429699.817488099,null,null,60000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,121800,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,125454,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,129217.62,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,133094.14859999999,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,137086.97305799997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,141199.58224973996,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,145435.5697172322,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,149798.63680874917,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,154292.59591301164,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,null,null,null,null,null,null,null,17798841.468945447,null,null,65000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,131950,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,135908.5,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,139985.755,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,144185.32764999999,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,148510.88747949997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,152966.21410388499,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,157555.20052700155,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,162281.85654281158,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,167150.31223909592,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,null,null,null,null,null,null,null,19167983.120402824,null,null,70000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,142100,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,146363,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,150753.89000000001,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,155276.5067,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,159934.80190099997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,164732.84595802997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,169674.83133677091,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,174765.076276874,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,180008.02856518023,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,null,null,null,null,null,null,null,8899420.7344727237,null,null,32500,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65975,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,67954.25,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,69992.877500000002,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,72092.663824999996,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,74255.443739749986,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,76483.107051942497,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,78777.600263500775,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,81140.928271405792,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,83575.156119547959,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13691416.514573419,null,null,50000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,101500,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,104545,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,107681.35,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,110911.7905,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,114239.14421499998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,117666.31854144999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,121196.30809769349,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,124832.19734062429,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,128577.16326084302,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,38404423.323378406,null,null,140250,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,284707.5,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,293248.72499999998,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,302046.18674999999,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,311107.57235249999,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,320440.79952307494,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,330054.02350876719,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,339955.64421403018,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,350154.31354045111,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,360658.94294666464,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30942499.874663692,null,null,1124200,89800,89800,89800,89800,95159.617083333331,96134.010666666669,99004.307320833323,135495.15384583332,95894.376741666652,105672.30594166667,153132.22667500001,139802.67125606252,136204.03285906248,134908.44953937497,145051.11075287499,99449.050971625009,225593.37818875007,101565.124845,101565.124845,275412.34355737496,112106.43590712496,104609.32565712499,203412.23636637509,216275.00004017059,219145.87570744308,235946.93785051888,116852.3292466125,116852.3292466125,317694.36296921619,120206.06062702874,120206.06062702874,365683.69722631504,128632.67101604246,124377.3958660425,255384.86872985243,328857.24199531449,333042.87883719092,241684.58793661275,140787.27874446413,140787.27874446413,428337.34436960524,145567.47222358978,145567.47222358978,405759.26417555084,149892.86545383229,149892.86545383229,157712.63997833757,376243.7294923577,402051.86235595029,308232.21707311628,167077.80591762092,167077.80591762092,369207.37134969997,170423.35210300446,170423.35210300446,400466.41815335181,174230.90841201606,174230.90841201606,178752.59166201606,356513.48588007572,495016.16451033572,288831.24926836271,192081.49361192307,192081.49361192307,360317.40225054073,194854.21982081712,194854.21982081712,414166.26658237795,198468.74103036572,198468.74103036572,203216.50844286571,327821.2303689291,582724.05093075254,313010.96107399551,217540.78917912208,217540.78917912208,315348.03393088054,219146.08626963902,219146.08626963902,428316.643353772,222579.17435591732,222579.17435591732,227564.33013904231,290806.96437266481,645171.53746853431,308095.45165021933,241864.64229593193,241864.64229593193,355349.30787718081,243719.71858506554,243719.71858506554,413139.67762409814,246489.14075597801,246489.14075597801,251723.55432825923,287551.3129053766,690827.08052991191,338270.9245131326,266835.68116923142,266835.68116923142,380491.74754793267,268686.23024884757,268686.23024884757,432128.40661934513,271347.39721238741,271347.39721238741,276843.53146328276,284170.52329482068,648346.27842242969,442792.27849040396,292554.16097816458,292554.16097816458,390270.99664428271,294139.06542063411,294139.06542063411,470351.94993000577,296997.12546295411,296997.12546295411,181578.30619415251,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11229542.455738002,null,null,148800,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,109922.68501790625,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,115418.81926880158,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,430000,null,null,430000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8390728.0110357497,null,null,530000,0,0,0,0,5269.2864583333339,6138.4494791666657,8856.913333333332,44583.471770833334,4898.7166666666626,14429.286666666672,57188.827500000007,42400.809390625007,38151.263718749993,36237.425546874976,45602.059781249991,0,124028.25334375008,0,0,170930.92778124998,7497.1102499999733,0,93305.012937500083,103216.61284921873,104316.00207656246,119094.60860390638,0,0,197488.30234218744,0,0,241378.56412031251,4255.2751499999586,0,124787.0486624999,193054.51478496118,193961.25796851557,100897.30919214859,0,0,282769.87214601552,0,0,255866.39872171855,0,0,3455.0030787893652,215536.16886360664,237349.69308950944,141154.41115549533,0,0,198784.01924669545,0,0,226235.50974133576,0,0,0,171156.81653283397,304555.94143892475,96749.755656439636,0,0,165463.18242972359,0,0,215697.52555201214,0,0,0,117993.82965386449,366776.34788865614,95470.171894873405,0,0,96201.947661241502,0,0,205737.46899785468,0,0,0,56763.456474386745,404407.5281214682,66230.809354287368,0,0,111629.58929211528,0,0,166650.53686812014,0,0,0,28935.255918848175,425173.7598292483,71435.24334390118,0,0,111805.51729908511,0,0,160781.00940695763,0,0,0,0,358269.05779948842,150238.11751223938,0,0,96131.931223648586,0,0,173354.82446705169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9031295.8535176087,null,null,10600,10600,10600,10600,10600,10675.275520833333,10762.967656249999,10889.494989583334,11526.401729166668,11596.383395833334,11802.516062499999,12619.4993125,13856.2001265625,14401.218179687501,14918.8956875,15570.353684374999,15570.353684374999,17342.185875000003,17342.185875000003,17342.185875000003,19784.056271875001,19891.157846875001,19891.157846875001,21224.086603125001,23759.813973984375,25250.042575078125,26951.394126562504,26951.394126562504,26951.394126562504,29772.655588593749,29772.655588593749,29772.655588593749,33220.920790312506,33281.710435312503,33281.710435312503,35064.382559062498,39575.523326800787,42346.398440636716,43787.788571953133,43787.788571953133,43787.788571953133,47827.358174039065,47827.358174039065,47827.358174039065,51482.59244149219,51482.59244149219,51482.59244149219,51531.949628332033,57187.635236371578,60578.345137650285,62594.836725585927,62594.836725585927,62594.836725585927,65434.608429110151,65434.608429110151,65434.608429110151,68666.544282557821,68666.544282557821,68666.544282557821,68666.544282557821,74544.968875726176,78895.768039139381,80277.907405659949,80277.907405659949,80277.907405659949,82641.667154655996,82641.667154655996,82641.667154655996,85723.060376827591,85723.060376827591,85723.060376827591,85723.060376827591,91694.839533581355,96934.501646276447,98298.361244774627,98298.361244774627,98298.361244774627,99672.674782792368,99672.674782792368,99672.674782792368,102611.78148276173,102611.78148276173,102611.78148276173,102611.78148276173,108553.27707796248,114330.52747969775,115276.68189904472,115276.68189904472,115276.68189904472,116871.39031750349,116871.39031750349,116871.39031750349,119252.11227276236,119252.11227276236,119252.11227276236,119252.11227276236,125628.07868524114,131701.98953994468,132722.49301628617,132722.49301628617,132722.49301628617,134319.71469198738,134319.71469198738,134319.71469198738,136616.58625494395,136616.58625494395,136616.58625494395,136616.58625494395,143447.41556769112,148565.54496482664,150711.80378643007,150711.80378643007,150711.80378643007,152085.11708962507,152085.11708962507,152085.11708962507,154561.61458201151,154561.61458201151,154561.61458201151,154561.61458201151,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1860933.5543723649,null,null,4800,4800,4800,4800,4800,4815.0551041666668,4832.5935312500005,4857.8989979166672,4985.2803458333328,4999.2766791666663,5040.5032124999998,5203.8998625000004,5425.6617388750001,5531.5509606249998,5632.1283050000002,5758.69728725,5758.69728725,6102.9389700000002,6102.9389700000002,6102.9389700000002,6577.3595042500001,6598.16781025,6598.16781025,6857.1368257499998,7272.5732169674993,7553.8310558024987,7874.9351200499987,7874.9351200499987,7874.9351200499987,8407.4050384349994,8407.4050384349994,8407.4050384349994,9058.2123156899979,9069.6854307299982,9069.6854307299982,9406.1375082899976,10099.903883552548,10607.922428038648,10872.190172510998,10872.190172510998,10872.190172510998,11612.814049550698,11612.814049550698,11612.814049550698,12282.973012340099,12282.973012340099,12282.973012340099,12292.022271216149,13086.260392379423,13690.159128790612,14049.304192035001,14049.304192035001,14049.304192035001,14555.078673894324,14555.078673894324,14555.078673894324,15130.699129458219,15130.699129458219,15130.699129458219,15130.699129458219,15856.352221515555,16609.106782271523,16848.237956263132,16848.237956263132,16848.237956263132,17257.204416161105,17257.204416161105,17257.204416161105,17790.332403538148,17790.332403538148,17790.332403538148,17790.332403538148,18429.445518983241,19310.085733319975,19539.312271847451,19539.312271847451,19539.312271847451,19770.29582434666,19770.29582434666,19770.29582434666,20264.277210655597,20264.277210655597,20264.277210655597,20264.277210655597,20801.959374690563,21745.210421743308,21899.688951262218,21899.688951262218,21899.688951262218,22160.056821937043,22160.056821937043,22160.056821937043,22548.757037590647,22548.757037590647,22548.757037590647,22548.757037590647,23065.29328338103,24028.646142812631,24190.503135039002,24190.503135039002,24190.503135039002,24443.830538953953,24443.830538953953,24443.830538953953,24808.125939537222,24808.125939537222,24808.125939537222,24808.125939537222,25304.288458327981,26092.856389312976,26423.537922932919,26423.537922932919,26423.537922932919,26635.129062207496,26635.129062207496,26635.129062207496,27016.69161214101,27016.69161214101,27016.69161214101,27016.69161214101,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,166882146.46370158,null,null,15000,15000,25000,135000,135000,135096.94168049999,146318.38775430352,146608.7705816465,147651.05533609103,160672.23464013601,161001.9915569952,162388.03119874262,179119.40906352722,206978.3780113208,182471.42325740348,198623.95597648402,198703.66275316619,201079.55894036722,216669.00719041692,215516.06961655975,222587.82874508892,244686.81713197127,244137.24464239538,246083.57763903562,271664.18081949285,491912.21736001252,280252.42770407448,302918.76900180161,299040.55734287726,303846.8177149588,324631.76234239509,319970.46917369519,335555.41142452881,370361.78233776533,367840.70971892751,370869.7964215817,410011.85369501135,983255.38316554856,423352.47176286473,453988.51444279536,444273.80539335305,452621.42475522985,481034.80832170619,470441.56387704209,497909.67634983308,548830.68956501829,541121.17538233881,543858.10020204925,599945.78760266211,1633019.1722750338,616891.48338761216,660369.41353302426,643842.3752825975,653478.98042864189,692937.24760718131,675708.59742893314,713815.4119487626,786500.38786499156,774163.51919819671,776649.25336008554,856454.35461958905,2351977.1595698488,877207.74105587625,938949.04463521286,915730.83950835548,927250.28647045465,986127.00645118405,962505.80735663092,1011251.7981749439,1113669.3892072914,1096727.131956527,1100058.9185756175,1212081.7697340306,3156779.1797980838,1235869.6463340211,1326175.4423018841,1296091.0591948887,1309215.860085354,1398158.7983312097,1368521.2294356946,1427631.3874271295,1571853.105716028,1550550.2582559751,1553729.1431227734,1710442.5243319499,4089988.6566924541,1736652.3821368141,1870571.6006810127,1834487.7262189719,1849659.5563362215,1985108.442403385,1949643.6605928782,2018693.6058406564,2222262.8333884259,2196521.7435106849,2198115.0349846482,2419253.9950651522,5216754.7089430196,2449413.0690522101,2648216.3158793817,2606107.1008023173,2623261.3553343392,2828545.825979019,2787323.8621698436,2866601.8602404576,3154761.7937796013,3124966.0276557715,3126530.5904174256,3439175.4270176212,6648890.6622099429,3472092.5605894802,3767717.5532821943,3719636.7830925034,3738836.7459106543,4048087.5946817379,4001298.1477867672,4090909.5633101491,4501657.140869325,4467742.3635555096,4469370.947731683,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2868736.4281800031,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,0,0,0,0,0,0,0,0,0,0,0,0,0]
[226,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,13572993.682413412,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,26357.599911631376,0,0,0,0,0,0,0,0,0,0,0,216235.67603619662,0,0,0,0,0,0,0,0,0,0,0,565669.56326798175,0,0,0,0,0,0,0,0,0,0,0,1023483.2195470153,0,0,0,0,0,0,0,0,0,0,0,1482455.4263653141,0,0,0,0,0,0,0,0,0,0,0,1929658.5353408791,0,0,0,0,0,0,0,0,0,0,0,2362592.4899294684,0,0,0,0,0,0,0,0,0,0,0,2777675.9895173311,0,0,0,0,0,0,0,0,0,0,0,3188865.182497594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1478320.5399462911,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16484329.10863377,null,null,0,0,0,0,0,96.94168049999999,318.3877543035,608.77058164649998,1651.0553360909998,2572.2346401359996,2901.9915569951991,4288.0311987425994,6209.4090635271896,7710.7780996893898,9061.4232574034395,10572.955976484,10652.662753166158,13028.558940367197,12512.907190416861,11359.969616559667,18431.728745088858,22815.107131971174,22265.534642395261,24211.867639035529,28655.299819492739,32667.660323815729,36718.546704074324,37948.999901801551,34070.788242877148,38877.048614958665,36082.516332394873,31421.223163695016,47006.16541452863,55875.111726765113,53354.039107927296,56383.125810581485,65179.016022911062,72752.982225466563,77968.384090764433,77220.143003485005,67505.433954042688,75853.053315919533,69743.724738464894,59150.480293800778,86618.592766591755,99564.622623452786,91855.108440773271,94592.033260483731,106910.73896694004,116500.90409229622,123277.62225189005,120805.82253373005,104278.78428330318,113915.38942934759,102828.95375795753,85600.303579709376,123707.11809953884,140792.92088084543,128456.05221405058,130941.78637593939,147391.64718702808,160459.02577197389,167537.28049831535,162003.58458439581,138785.37945753845,150304.82641963757,135179.04695778535,111557.84786323222,160303.8386815452,181318.6803270526,164376.42307628828,167708.2096953787,187772.27152826785,202811.14625144165,210922.00734700824,202730.47655679521,172646.09344979972,185770.89434026511,166366.77315223648,136729.20425672139,195839.36224815634,220879.31515978248,199576.46769972952,202755.3525665279,225711.45036070477,242665.09279174064,251251.26034525648,240960.54278295551,204876.66832091461,220048.49843816433,196866.45478817823,161401.67297767167,230451.61822544993,259526.82308435463,233785.73320661354,235379.02468057707,261651.48415332969,281476.20851386507,291107.00792905974,278772.48730270495,236663.27222564034,253817.52675766253,226850.45320346369,185628.48939428819,264906.48746490234,297589.72238527943,267793.9562614499,269358.51902310387,297763.60392765567,318613.65662238386,329942.00977762009,316440.19714162673,268359.42695193551,287559.38977008674,256770.75267959229,209981.30578462087,299592.72130800301,336296.86441944214,302382.08710562682,304010.67128179962,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на уборку-охрану",null,5,"руб.",null,null,null,null,null,null,null,null,null,null,120434333.36775282,null,null,0,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,161051.00000000006,161051.00000000006,177156.10000000009,177156.10000000009,177156.10000000009,194871.71000000011,194871.71000000011,194871.71000000011,214358.88100000011,214358.88100000011,214358.88100000011,235794.76910000015,235794.76910000015,235794.76910000015,259374.24601000018,259374.24601000018,259374.24601000018,285311.67061100027,285311.67061100027,285311.67061100027,313842.83767210029,313842.83767210029,313842.83767210029,345227.12143931031,345227.12143931031,345227.12143931031,379749.83358324139,379749.83358324139,379749.83358324139,417724.81694156554,417724.81694156554,417724.81694156554,459497.29863572208,459497.29863572208,459497.29863572208,505447.02849929431,505447.02849929431,505447.02849929431,555991.73134922376,555991.73134922376,555991.73134922376,611590.90448414627,611590.90448414627,611590.90448414627,672749.99493256095,672749.99493256095,672749.99493256095,740024.99442581704,740024.99442581704,740024.99442581704,814027.49386839895,814027.49386839895,814027.49386839895,895430.24325523886,895430.24325523886,895430.24325523886,984973.26758076262,984973.26758076262,984973.26758076262,1083470.5943388392,1083470.5943388392,1083470.5943388392,1191817.6537727232,1191817.6537727232,1191817.6537727232,1310999.4191499955,1310999.4191499955,1310999.4191499955,1442099.3610649952,1442099.3610649952,1442099.3610649952,1586309.2971714947,1586309.2971714947,1586309.2971714947,1744940.2268886445,1744940.2268886445,1744940.2268886445,1919434.249577509,1919434.249577509,1919434.249577509,2111377.6745352601,2111377.6745352601,2111377.6745352601,2322515.4419887862,2322515.4419887862,2322515.4419887862,2554766.9861876648,2554766.9861876648,2554766.9861876648,2810243.6848064316,2810243.6848064316,2810243.6848064316,3091268.0532870749,3091268.0532870749,3091268.0532870749,3400394.8586157826,3400394.8586157826,3400394.8586157826,3740434.3444773615,3740434.3444773615,3740434.3444773615,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12043433.336775292,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,25937.424601000017,25937.424601000017,25937.424601000017,28531.167061100026,28531.167061100026,28531.167061100026,31384.283767210025,31384.283767210025,31384.283767210025,34522.712143931029,34522.712143931029,34522.712143931029,37974.983358324142,37974.983358324142,37974.983358324142,41772.481694156551,41772.481694156551,41772.481694156551,45949.729863572211,45949.729863572211,45949.729863572211,50544.702849929432,50544.702849929432,50544.702849929432,55599.173134922377,55599.173134922377,55599.173134922377,61159.09044841463,61159.09044841463,61159.09044841463,67274.999493256095,67274.999493256095,67274.999493256095,74002.499442581713,74002.499442581713,74002.499442581713,81402.749386839889,81402.749386839889,81402.749386839889,89543.024325523889,89543.024325523889,89543.024325523889,98497.326758076262,98497.326758076262,98497.326758076262,108347.05943388391,108347.05943388391,108347.05943388391,119181.76537727231,119181.76537727231,119181.76537727231,131099.94191499957,131099.94191499957,131099.94191499957,144209.93610649952,144209.93610649952,144209.93610649952,158630.92971714947,158630.92971714947,158630.92971714947,174494.02268886444,174494.02268886444,174494.02268886444,191943.42495775089,191943.42495775089,191943.42495775089,211137.767453526,211137.767453526,211137.767453526,232251.5441988786,232251.5441988786,232251.5441988786,255476.6986187665,255476.6986187665,255476.6986187665,281024.3684806432,281024.3684806432,281024.3684806432,309126.8053287075,309126.8053287075,309126.8053287075,340039.48586157826,340039.48586157826,340039.48586157826,374043.43444773619,374043.43444773619,374043.43444773619,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1290643287.2757185,null,null,-1779450,-1503329.3049999999,-1748320.1788333333,-1704687.3269333334,-2070127.3983666666,-1782038.0307725002,-1769849.4577418501,-2212462.8802754395,-1547963.7170807912,-1618722.8370051358,-1576039.3432692513,-1859635.3632321118,-1211227.9618649513,-1102072.8346016179,-897163.18229318829,-782612.10706288787,-1606955.344395492,-162872.45423475979,-1888720.8424041737,-787184.22516634827,595133.19195293589,176342.60131087434,-631262.17929914128,548948.87560722604,1030613.2118449407,1247414.5309836874,2126317.744661469,1438191.4294585893,581853.78343076073,2570876.8042440973,-1764483.2421416156,968029.39059119485,4143633.4981277231,3156678.9681712789,2333863.721346722,3877891.0126488442,4863179.1631291229,4611735.5836933088,6307697.0358542092,4881224.8961274568,2706254.2965921685,8159651.0780817363,-1620785.0993475541,3618337.0728859939,9287289.4577792678,6955097.2579216342,4593546.5781518426,7840204.1123816855,9211587.3719812911,9339718.7498093452,11364299.609082507,8780189.9670969658,5310799.0031038336,13104426.309837583,-1287072.9610953908,5950757.1139594577,13681323.270952575,10550280.73791986,7963552.3564660288,11460258.877799939,13745420.403717387,13761892.796807595,16115771.097818814,12544784.294034678,7678609.979476817,18018374.293822873,-952333.9418354556,7717880.6469724327,19089309.540269919,14088322.258706436,10728330.280042119,15351830.335190251,17964963.004090458,17942338.596432917,20857657.747138046,16119303.616877023,9950741.7707201727,22673826.194674034,-772084.96692616493,9913512.0090965852,23704200.623005334,17552788.613725837,13338580.996371739,18806692.761609785,21796887.946934637,21729056.145461321,25044184.654200964,19517393.987467337,11949111.365237407,27144435.942045402,-838553.72890607268,12523675.109055039,27443515.629571378,20942546.965473291,15512201.682048172,21603209.81599623,25311305.085243247,25204846.704677619,29089903.865960415,22508996.511914626,13771476.257970452,31191667.278424576,-1120822.8945956156,14139767.907094412,32083896.295068987,23705897.628182255,17152878.742889352,24314005.895053566,28278899.333866805,28034425.235380389,32929987.448865302,25026944.976829857,15363431.252361186,34795575.929191977,-1696335.997562632,15319528.599564239,36906675.055194788,29239498.264106266,30004155.98721125,38356143.053829685,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236]
[237,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,510550000,null,null,2121500,1546500,3956000,12082000,9886500,12951500,11351500,2302000,15400000,14180000,1061500,1752000,18480000,17016000,1263000,9000,1752000,18480000,17016000,1263000,0,9000,1752000,18480000,17016000,1263000,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3370000,null,null,2120000,1250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,497700000,null,null,0,280000,3890000,11920000,9630000,12800000,11080000,2200000,15250000,13850000,1000000,1680000,18300000,16620000,1200000,0,1680000,18300000,16620000,1200000,0,0,1680000,18300000,16620000,1200000,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9480000,null,null,1500,16500,66000,162000,256500,151500,271500,102000,150000,330000,61500,72000,180000,396000,63000,9000,72000,180000,396000,63000,0,9000,72000,180000,396000,63000,0,0,9000,72000,180000,396000,63000,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3950000,null,null,0,3999.9999999999995,21000,57000,113000,57000,120000,48000,45000,150000,35000,23999.999999999996,54000,180000,42000,0,23999.999999999996,54000,180000,42000,0,0,23999.999999999996,54000,180000,42000,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1580000,null,null,0,1999.9999999999998,9999.9999999999982,26000,50000,16000.000000000002,56000,9999.9999999999982,20000,70000,0,11999.999999999998,24000,84000,0,0,11999.999999999998,24000,84000,0,0,0,11999.999999999998,24000,84000,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3950000,null,null,1500,10500,35000,79000,93500,78500,95500,44000,85000,110000,26500,36000,102000,132000,21000,9000,36000,102000,132000,21000,0,9000,36000,102000,132000,21000,0,0,9000,36000,102000,132000,21000,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,15005109.374999998,null,null,0,0,0,0,0,0,64095.486111111102,0,0,0,0,0,0,0,0,0,0,0,736000,0,0,0,0,0,0,0,0,0,0,0,1292520.8333333333,0,0,0,0,0,0,0,0,0,0,0,1637562.4999999998,0,0,0,0,0,0,0,0,0,0,0,1813177.083333333,0,0,0,0,0,0,0,0,0,0,0,1912503.4722222218,0,0,0,0,0,0,0,0,0,0,0,1956520.8333333328,0,0,0,0,0,0,0,0,0,0,0,1945645.8333333328,0,0,0,0,0,0,0,0,0,0,0,1881406.2500000002,0,0,0,0,0,0,0,0,0,0,0,1765677.0833333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,85091666.666666657,null,null,0,0,0,0,0,0,0,353333.33333333326,257500,670833.33333333302,2034166.6666666658,1622499.9999999991,2193333.3333333321,1856666.6666666651,379166.66666666605,2616666.6666666679,2320833.333333334,166666.66666666605,295000,3140000.0000000019,2785000,200000,0,295000,3140000,2785000,200000,0,0,295000,3140000,2785000,200000,0,0,0,295000,3140000,2785000,200000,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,0,295000,3139999.9999999925,2785000,200000,0,0,0,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,363742538.99571794,null,null,0,-177466.66666666651,-34966.666666666744,-88348.841666666631,-49513.725833333432,-117787.31266666674,-70958.040724055798,-66341.864055762198,-144913.97061913772,-54454.829356635702,-24002.062107456484,-23463.987276102998,-102626.52695399392,46484.025428153429,97228.097623239475,106068.72028641769,178455.18450132624,74185.259813912737,158922.87844299269,194666.73911798032,137865.21652057156,278814.53449735383,436030.06872467737,305723.56728905305,411875.9013718433,543046.93175233784,685222.35182109335,724255.02209209104,888725.786758309,733885.12939961394,600514.53041610855,734092.51833204005,546228.7555735982,891424.87018791633,1200463.8054471817,1100892.7465490131,1120522.2018118377,1381938.1772176092,1568725.8161958191,1694628.7630601991,1908397.6298232051,1547675.2701410879,1493093.6615422389,1538270.4016411132,1139401.630397826,1801465.7125362656,2261596.7395868381,1902934.6032403596,2008234.886509791,2374355.3237269502,2759942.5805220921,2777363.2978019333,3061176.1504460499,2469944.3564993897,2370095.4458738798,2330593.8170599728,1706842.7134886743,2560476.6522541116,3253346.7971303305,2845124.2922924622,2836536.2569392747,3347403.4096672288,3865034.3613712545,3853988.2155824238,4144147.0660056979,3323020.3124070643,3184886.835292263,3091318.1548103113,2151646.6997085707,3487792.357507796,4219165.1243194677,3659694.1470425688,3658384.258252115,4314127.5411684103,4913879.6704416294,4884505.1460581636,5205490.5057263765,4141673.2141093323,3968009.2516212091,3795732.3224189607,2656634.2219722616,4275804.3037740979,5144474.2841043063,4442563.0366903143,4424720.4500162927,5193582.9297317453,5880969.5626511984,5807940.1574190157,6169989.3312529549,4886719.1810971675,4678052.2993588597,4446872.1992045548,3223533.2967272135,4926812.2722779252,6011112.9634504747,5169099.2456402238,5083419.3962973747,5972350.2974996222,6784767.7498069331,6673594.3353330754,7085356.4716040492,5579272.490592855,5328445.5883702403,5039999.285327849,3624830.0250885524,5709065.4110024348,6818361.7695310721,5743795.6914211251,5724893.9418193884,6708975.0964423865,7601110.699660263,7435625.2499525379,7940215.6468036007,6209164.2207133323,5914670.4012896977,5558270.0140560241,3962334.8483891618,6320197.1407275768,9280356.1606861167,8261777.4093302144,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,95918314.801887512,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,218647.83914016339,2041217.726533914,1873863.913645762,1153401.7409715629,1217789.0317706103,1055521.3822613731,12580.569313499145,1389054.538299989,2172372.984088121,1615768.6578324921,1589039.4900109172,2147652.5396096464,2436612.1777232215,2669851.9007908106,2444533.9187280945,1577354.8977398016,1646063.1376113258,1433063.3304579444,254862.94066033885,1815430.0196976587,2751755.2843641005,2086952.8724982403,1994067.6785605848,2626912.6290053502,2988144.0632812306,3245080.2405637503,2968582.8475442678,1949228.6433845982,2033200.9734400213,1761650.822293058,406625.52132819593,2260241.9315440059,3277502.5839047581,2464682.4625121132,2394575.1687753797,3079347.8467031047,3484752.2717043757,3726711.0574433953,3432189.4498200715,2258146.6506317407,2362980.4491318613,2019947.6848333478,492895.3972863704,2569627.2908490449,3698977.3830327094,2818852.8605645895,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,390518990.76977968,null,null,-3900950,-2872362.6383333332,-5669353.5121666668,-13698338.485266667,-11907113.672533333,-14615750.718105832,-13114486.903128905,-4094787.6828863444,-16545549.746461652,-15073434.674315168,-579370.61449512932,-1965671.3759560091,-17395268.101577625,-16307890.193363106,-1878224.613249762,1718985.8393173618,-1216577.1955634849,-18550391.047382008,-19504643.720847163,895149.03571567312,3242267.9754323643,88528.066813520156,-2819292.2480238182,-17941774.691681832,-13257262.689526904,2226367.5992313502,1641095.3928403761,713936.40736649837,-315872.0033275485,379991.67484448291,-18997518.605891056,-13997063.127740847,2534404.7425541244,2265254.0979833622,1133399.9158995412,2776998.2660998311,4028656.9613172859,4617797.4064757004,-10956028.780341607,-13629403.86693274,-465143.33323103748,6611975.8079406489,-4751441.2608897928,2080066.6712448802,8442887.8273814414,8284631.5453853682,3364949.8385650031,-12342730.490858674,-9812647.5145284981,5702363.426082395,8604357.0285604149,6002826.6692950316,2249622.8526577838,10929481.953338195,-2330345.4903026037,6396163.2968994845,10422480.557463899,-10490195.914334252,-12305794.440664299,7352134.5855074786,10908884.146778114,10414489.387140367,12250736.736447558,8985796.0784522556,6674462.9134711176,17480353.981415808,-5858724.2493499406,2874562.4921621233,-1542337.1594386548,-6415470.0988013595,5246165.1557226516,11692136.188147683,14306578.745838344,13628211.055264506,16020130.237556256,12333580.744284943,5656387.3513480313,17578751.239593141,-7923404.0836513154,3310258.3044162504,2554985.8317195699,-5128070.2283482477,4758733.7281793132,12748361.06708698,15783128.006907426,14387820.676119931,17021602.913826548,14179601.929257505,6119588.1152563579,20880361.863208432,-9108314.9992095977,6634739.5793925412,22213119.392183825,-4279695.3265022859,-10266666.565766402,13084157.69785776,18233818.01038529,16605583.778172649,19316992.052872255,12885321.936017796,6857536.9388221353,26448166.144447125,-10163875.706405878,7338117.7994735017,28052440.748652235,15727590.285635814,5305014.3894535229,-2374472.258879669,3143430.2232720405,16983102.292234898,21844124.477500662,13864608.669433922,3991026.1557375118,26623265.057846904,-8599663.9313175306,10526310.900674865,32651444.809519254,20349673.832529642,17024822.44349242,27275512.783934876,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,50000000,null,null,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,200000000,null,null,0,0,0,0,0,10000000,10000000,40000000,0,0,100000000,0,0,0,0,0,0,40000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,200000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4166666.6666666665,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666667,4166666.666666667,4166666.6666666665,4166666.666666667,4166666.6666666674,4166666.6666666665,4166666.666666667,4166666.6666666674,4166666.666666667,4166666.666666667,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666666,4166666.666666666,4166666.6666666656,4166666.6666666656,4166666.6666666651,4166666.6666666651,4166666.6666666646,4166666.6666666642,4166666.6666666637,4166666.6666666642,4166666.6666666646,4166666.6666666651,4166666.666666666,4166666.6666666665,4166666.6666666674,4166666.6666666688,4166666.6666666698,4166666.6666666716,4166666.6666666693,4166666.6666666716,4166666.6666666744,4166666.6666666716,4166666.6666666665,4166666.6666666716,4166666.6666666865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,104200000.00000003,null,null,0,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1305555.5555555557,1277777.7777777778,1250000,1222222.2222222222,1194444.4444444443,1166666.6666666667,1138888.888888889,1111111.111111111,1083333.3333333333,1055555.5555555557,1027777.7777777779,1000000.0000000001,972222.22222222236,944444.44444444473,916666.66666666663,888888.88888888899,861111.11111111136,833333.33333333349,805555.55555555562,777777.77777777775,750000,722222.22222222225,694444.44444444438,666666.66666666651,638888.88888888876,611111.11111111101,583333.33333333314,555555.55555555527,527777.77777777752,499999.99999999971,472222.22222222196,444444.44444444421,416666.66666666651,388888.88888888876,361111.11111111112,333333.33333333331,305555.55555555562,277777.77777777787,250000.00000000017,222222.22222222248,194444.44444444455,166666.66666666686,138888.88888888917,111111.11111111124,83333.333333333328,55555.55555555562,27777.777777777912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,110645794.32243344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12845959.603595885,0,0,199933.41743379273,0,0,0,12289362.113674939,14962737.200266073,1798476.6665643714,0,6084774.5942231268,0,0,0,0,13676063.824192006,11145980.847861834,0,0,0,0,0,3663678.8236359358,0,0,11823529.247667588,13639127.773997635,0,0,0,0,0,0,0,0,0,0,8401224.2539318167,114945.95538846031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,110645794.32243349,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,986972.08249419241,833095.86864084739,0,1256567.8482682533,2612246.4844703986,3223155.6503327331,0,0,0,4327158.8601413164,0,164365.89122137218,6819740.4864631984,6718315.3751876522,1854619.629827186,0,0,3356737.0142121222,6930604.4195891432,4386829.0971536692,670182.18965936918,9355626.1419202741,0,4676650.7960350458,8935029.7303319741,0,0,5256917.486611682,9327510.7379401755,8910845.234451931,10821349.627379553,705103.46078110673,0,0,0,0,0,0,0,6146856.4825429115,2369313.7267773654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7054209.6682873741,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,214099.32672659808,98824.896009180811,0,187097.08449824399,83077.143513553194,61308.422809633194,0,0,0,951483.61446599802,0,582367.44669017405,289814.00758490898,232982.83686438249,176996.87540448504,0,0,1012293.0785369407,340419.27563793957,282664.23880803026,246107.32966508251,240522.47808458842,0,386179.16753110476,154117.49379859306,0,0,761883.76556246448,248040.07550460659,170310.81935510505,96053.775734672323,5875.8621731754392,0,0,0,0,0,0,0,211946.37227143534,19744.281056477688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-61254209.668287531,null,null,50000000,0,0,0,0,10000000,9933333.333333334,39866666.666666664,-400000,-400000,99600000,-1066666.6666666667,-1066666.6666666667,-1066666.6666666667,-1066666.6666666667,-1066666.6666666667,-1066666.6666666667,38933333.333333336,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,-1333333.3333333333,11512626.270262551,-2534404.742554124,-2265254.0979833612,-1133399.9158995405,-2776998.2660998306,-4028656.9613172854,-4617797.4064756995,10956028.780341605,13629403.866932739,465143.33323103818,-6611975.807940647,4751441.2608897937,-2080066.6712448795,-8442887.8273814395,-8284631.5453853682,-3364949.8385650045,12342730.490858672,9812647.5145284999,-5702363.4260823959,-8604357.0285604149,-6002826.6692950325,-2249622.8526577847,-10929481.953338197,2330345.4903026028,-6396163.2968994835,-10422480.557463901,10490195.914334254,12305794.440664301,-7352134.5855074795,-10908884.146778116,-10414489.387140371,-12250736.73644756,-2044312.6562876154,-1333333.3333333333,-5500000,-5472222.2222222229,-5444444.444444444,-5416666.666666666,3012335.3650429277,-5246165.1557226507,-11692136.188147681,-7694613.5633893991,-5277777.777777778,-5250000,-5222222.2222222229,-5194444.444444445,-5166666.666666667,-5138888.888888889,-5111111.1111111119,-5083333.333333333,-5055555.555555556,-5027777.7777777789,-5000000,-4972222.2222222229,-4944444.444444445,-4916666.666666666,-4888888.888888889,-4861111.1111111101,-4833333.3333333321,-4805555.5555555541,-4777777.7777777761,-4749999.9999999981,-4722222.2222222202,-4694444.4444444422,-4666666.6666666642,-4638888.8888888853,-4611111.1111111082,-4583333.3333333312,-4555555.5555555541,-4527777.7777777771,-4500000,-4472222.2222222229,-4444444.4444444468,-4416666.6666666698,-4388888.8888888936,-4361111.1111111138,-4333333.3333333386,-4305555.5555555634,-4277777.7777777826,-4250000,-4222222.2222222276,-4194444.4444444645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329264781.10149211,null,null,46099050,-2872362.6383333332,-5669353.5121666668,-13698338.485266667,-11907113.672533333,-4615750.7181058321,-3181153.5697955713,35771878.983780324,-16945549.746461652,-15473434.674315168,99020629.385504872,-3032338.0426226761,-18461934.768244289,-17374556.860029776,-2944891.279916429,652319.17265069485,-2283243.8622301519,20382942.285951328,-20837977.054180495,-438184.2976176599,1908934.6420990312,-1244805.2665198129,-4152625.5813571522,-19275108.02501516,-14590596.022860236,893034.26589801721,307762.0595070431,-619396.92596683465,-1649205.3366608815,-953341.65848885104,-20330851.939224388,-2484436.8574782945,0,0,0,0,0,0,0,0,0,0,0,0,3.7252902984619141E-9,0,0,0,0,-3.7252902984619141E-9,0,3.7252902984619141E-9,0,0,0,3.7252902984619141E-9,0,0,0,0,0,0,0,6941483.4221646413,5341129.5801377855,11980353.981415808,-11330946.471572164,-2569881.9522823207,-6959003.826105319,-3403134.7337584347,0,0,6611965.1824489459,8350433.2774867266,10770130.237556256,7111358.5220627189,461942.90690358728,12412084.572926473,-13062292.972540207,-1800852.8066948615,-2528347.5016137585,-10183625.7839038,-269044.04959846288,7748361.0670869797,10810905.784685209,9443376.2316754907,12104936.247159883,9290713.0403686166,1258477.0041452423,16047028.5298751,-13913870.55476515,1856961.8016147614,17463119.392183825,-9001917.5487245023,-14961111.010210842,8417491.0311910957,13594929.121496402,11994472.667061538,14733658.719538927,8329766.3804622442,2329759.1610443592,21948166.144447125,-14636097.928628094,2893673.355029054,23635774.081985563,11338701.396746919,943903.27834240347,-6707805.5922130048,-1162125.3322835192,12705324.514457114,17594124.477500662,9642386.4472116977,-203418.28870695084,26623265.057846904,-8599663.9313175306,10526310.900674865,32651444.809519254,20349673.832529642,17024822.44349242,27275512.783934876,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329264781.10149211,null,null,46099050,43226687.361666664,37557333.8495,23858995.364233334,11951881.6917,7336130.9735941682,4154977.4037985969,39926856.38757892,22981306.641117267,7507871.9668020997,106528501.35230698,103496163.30968431,85034228.54144001,67659671.681410238,64714780.40149381,65367099.574144505,63083855.711914353,83466797.997865677,62628820.943685181,62190636.646067522,64099571.288166553,62854766.021646738,58702140.440289587,39427032.415274426,24836436.39241419,25729470.658312209,26037232.717819251,25417835.791852415,23768630.455191534,22815288.796702683,2484436.8574782945,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,0,0,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,6941483.4221646488,12282613.002302434,24262966.983718242,12932020.512146078,10362138.559863757,3403134.7337584384,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,6611965.1824489497,14962398.459935676,25732528.697491933,32843887.219554652,33305830.126458239,45717914.699384712,32655621.726844504,30854768.920149643,28326421.418535884,18142795.634632085,17873751.585033622,25622112.652120601,36433018.436805815,45876394.668481305,57981330.915641189,67272043.956009805,68530520.96015504,84577549.49003014,70663678.93526499,72520640.736879751,89983760.129063576,80981842.580339074,66020731.570128232,74438222.601319328,88033151.722815722,100027624.38987726,114761283.10941619,123091049.48987843,125420808.65092279,147368974.79536992,132732876.86674184,135626550.22177088,159262324.30375645,170601025.70050335,171544928.97884575,164837123.38663274,163674998.05434921,176380322.56880632,193974447.04630697,203616833.49351865,203413415.20481169,230036680.2626586,221437016.33134106,231963327.23201591,264614772.04153517,284964445.8740648,301989268.31755722,329264781.10149211,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,509748406.19888324,null,null,48219050,46896105.55555556,45291466.946722224,43675030.42395556,41513547.759199992,49826867.102573246,57496424.638959974,95066371.18141824,93159894.011680916,90490067.447533771,187993796.94088498,184859066.57040569,182442415.44582021,179236161.48539937,176467325.98708308,173620343.88196892,170233785.37504745,208589151.39544839,203365135.7095716,200125487.71180829,198385918.30680901,195984909.9842211,192982961.48465514,191382831.75769025,189351294.79950029,187356816.01279858,186390004.28284222,184111220.19980478,181132693.31716144,180976760.8244735,175269469.36733323,185615325.59471846,185451196.89898115,184074710.12438691,182890672.47532862,181795949.53909475,180235789.78492725,177348980.85014045,192097824.87456763,206182432.111523,205569602.54532635,204345305.00461182,203009190.03490147,201721599.98261911,200002689.25888574,195190175.17974329,193083070.59138781,210337956.09907633,225413596.7651152,224175942.69161546,222488655.43556178,219229292.6291925,216974563.95060265,215268430.29069591,210669358.6133526,206530963.54901105,206693955.45159552,223526806.77960211,238656616.41443139,238221248.07206798,236208841.02100527,233234635.71590874,231343603.83509997,234096072.41983524,233736182.5780617,241434737.44348505,228370011.71030918,226449029.84803587,236442420.57650527,247494411.90086403,246991446.87000659,245239763.69650516,249603532.13193214,254528064.35036567,262874175.72339326,262244923.68481195,257008135.79245245,267580265.0169391,252898167.26109076,251698400.27524847,265929567.74769765,269930928.43181294,269034082.53935874,274880104.69118559,283153682.64074033,288666691.85823298,298160041.31418467,299027227.61719507,294267529.36315298,308365095.92478526,292762560.70011532,293126446.22855711,310377922.26980233,317476505.07094204,317353971.77365065,325034482.54478717,335819778.39826453,343383379.80200714,355615934.52465439,357677986.76177263,353298368.16373056,370660460.85491252,354077457.73249626,355494633.19010955,376705064.67297876,385127932.43976986,386204419.37174308,396424982.21248585,408976649.40172148,417994649.19862729,432940635.77616531,435908803.4677093,431785688.72451091,456293261.95387924,442797001.25320345,449123386.71956396,478988247.56321239,487594549.73544133,493565528.60751635,509748406.19888324,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284,null,null,null,null,null,null,0,"Внеоборотные активы",null,null,null,0,null,null,null,null,null,null,null,null,null,null,164120663.51129448,null,null,1766666.6666666667,3014305.555555556,6293888.8888888899,16390138.888888888,24391250,35129072.148708254,44162423.311565556,45660995.541425593,58318744.796738647,69497270.674610004,69720586.011342153,70550295.726642609,85604656.011914998,98918422.027457952,99086005.279639482,98211017.500143215,98810680.290618852,113634710.0971912,126683390.47373548,126585604.5330431,125445214.62259647,124304191.72824655,124637502.91191691,139195181.11168399,151977193.38947126,151612739.35002196,150205364.84886673,148797357.36380824,147388367.46481833,147453744.58192512,161743139.28510052,174256901.00437263,173623846.97638008,171947905.42475793,170270981.45920452,168593108.01779613,166914252.16245633,166709456.28305742,180728696.8933188,192972044.73850033,192068718.61335474,190122245.18340307,188175072.89339519,186226729.15353918,184277686.55362704,182327661.53978348,181851937.66588384,195600278.63703197,207572920.74812394,206399030.66582653,204182187.18374676,201964644.84161082,199746134.40644634,197526925.11122569,195306984.01787248,193086344.0644632,192339972.31292132,205817901.70132327,217520146.55057189,216075859.20643109,213588869.07830667,211106318.97901514,208657726.36573672,206208434.89240229,203758378.68285879,201307670.87223843,198856198.32540905,197879310.47239882,211126657.88317961,222598589.9877795,220923940.49187523,218206621.15006396,215488586.47915828,212769867.26909927,210050449.19898415,207330599.35364988,204610050.64825949,201889086.63668823,199167423.76506081,197920362.05629066,210897601.48746443,222099458.55053368,220154830.67919269,217167565.90002099,214179902.28370658,211191539.80733609,208202794.96286112,205213351.25833002,202223525.18569437,199233000.25300264,196242109.42124459,193250519.72943044,191733627.86656737,204441037.14364824,215373380.5445762,213159191.75211474,209902682.54377428,206645490.94441584,203387916.97695297,200129677.08751032,196871054.82996315,193611766.65043634,190352096.10280499,187091806.89217317,183831135.31343684,180570097.83563426,178783677.98972714,191221908.713792,201884757.06975234,199401422.66235131,195875451.34711954,192349130.60185984,188822110.99654391,185294741.96119991,181766690.53483799,178238336.93742725,174709317.41803673,171180232.02249336,167650480.70497036,164120663.51129448,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,20498367.603267558,null,null,0,0,4410.875,13812.837500000003,30416.067500000001,81343.863125000003,131455.01228749999,187814.75187499999,266164.81572499999,363893.28626324999,481998.17206849996,592342.56528400001,710493.68249762489,765078.17888575001,931925.4890282501,894992.65494337783,977620.38281732542,1175330.4303511258,1450279.3036845285,1684018.6373853039,1857739.3274374013,2051329.9162624122,2336677.7768980809,2652416.8770929435,2866124.2547034598,2869361.6747326101,3134970.1351996013,2897888.4991752352,3013908.5517655597,3363350.6664855732,3934986.8521693912,4396766.3564542215,4712094.803736872,5058505.8016732279,5612201.0477064382,6121479.0372224292,6404590.4240220087,6209626.4141695406,6630871.7623831201,6057204.9951852784,6219163.7803863399,6731377.9966555275,7624696.0156264771,8279677.4807672612,8627120.1538417842,9014091.3927703016,9752063.5121183954,10441470.651988033,10763451.828972911,10369235.541295551,10824207.506122507,9822655.7889016625,9900358.0404034574,10515952.069364041,11685969.638075035,12542158.281139743,12921377.615057429,13397696.679934196,14373102.204307349,15229925.722766329,15567720.854945382,14911513.022597643,15422594.685118526,14025989.582221691,14064776.180555869,14809337.016891144,16265849.975306384,17331591.166571289,17792591.983447496,18352989.881830551,19558364.601585146,20578946.922812227,20927745.575066563,20023713.917198841,20570419.839758977,18755151.344312951,18751717.186350886,19622853.112354919,21390926.843877271,22668091.628285598,23183930.546224002,23789078.588497974,25190952.784599934,26340671.413625397,26723439.874166362,25576062.948092137,26223130.526011035,23999787.213140585,23986871.014166914,24969971.611677237,27075356.52927373,28536521.688414849,29063801.159988549,29707818.02764938,31319711.310907088,32671815.73929299,33103616.700201087,31731520.278294168,32461912.552133445,29832617.640190646,29793118.29350546,30930295.632613607,33347054.949221913,35050564.245889738,35615219.671032131,36302211.347544678,38062096.295487367,39601560.439556219,40068843.702439658,38517463.681890093,39326883.738755196,36292206.74176275,36214852.889240332,37531677.550031766,40284266.144241698,42252581.435310543,42867129.943301469,35047870.612327553,27957726.57072024,20498367.603267558,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,-4135406.0171709061,null,null,0,43750,154166.66666666663,96250,201666.66666666674,148653.45047916676,59235.577975000226,276537.83387208346,220344.42476666698,97698.186525083904,106878.07183400093,391931.63546141773,318037.20996758458,189656.2643120857,210448.15025487752,239734.15273780422,479962.3230302697,457312.87004036922,257644.98846640997,260227.89531236142,363393.06860856619,354622.31806539558,591640.3555505462,548201.35363885015,466540.7629113812,525244.3297318127,592436.58095663227,578138.54496889375,541786.84538602456,924376.7793601267,686906.37258502468,541658.23389159516,695255.11886420473,648298.89795576036,587489.96841766313,661362.48407620937,791947.19844891131,1149898.1529134661,1103256.2188656926,933182.37783739716,861720.15158528835,1071681.8245532215,789421.12587978691,795193.34831266105,972882.55141690373,863422.24718953669,984069.41338558495,861206.81005634367,857224.18801835179,987676.48449337482,1062260.7456925213,1021991.9986800253,908071.50375284255,1100553.1101061851,691404.95740507543,702461.20340810716,1137605.523616761,876208.39834463596,543367.65955215693,495463.14287054539,632251.08775320649,796803.71429595351,843282.78424471617,795164.52304661274,645414.71234458685,854762.5706372261,315942.89744764566,580989.64920201898,685035.9761197269,322832.03125399351,89141.776546210051,34195.623628973961,155234.89525833726,352084.70413190126,395777.98715817928,330285.7672944665,140537.83138385415,350410.56851121783,-315805.07469183207,-39822.32947742939,86614.295473337173,-320404.3418507576,-605452.50946748257,-670245.27458137274,-602677.95393842459,-397305.56567656994,-372215.09032869339,-442954.81028532982,-673387.79686331749,-415425.42992472649,-1218584.1856679916,-1181235.9261679053,-698266.88581717014,-1089192.6806946397,-1579851.6519609094,-1654747.5479398966,-1639672.568526566,-1441255.8105801344,-1415178.1138482094,-1500357.4558067322,-1771613.610660851,-1450576.2235073447,-2354570.1862724423,-2274288.169724226,-2003614.6152466536,-2345402.4439123869,-2481283.8923171759,-2670610.3274950981,-2871949.4248197079,-2724559.7144204378,-2656146.3560163975,-2769367.3694319725,-3084690.3660850525,-2694837.8200110197,-3675971.757217288,-3530858.8851897717,-3202971.8396610022,-3597998.7734444141,-4031946.9857314825,-4135406.0171709061,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,529.30499999999984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,329264781.10149211,null,null,46099050,43226687.361666664,37557333.8495,23858995.364233334,11951881.6917,7336130.9735941682,4154977.4037985969,39926856.38757892,22981306.641117267,7507871.9668020997,106528501.35230698,103496163.30968431,85034228.54144001,67659671.681410238,64714780.40149381,65367099.574144505,63083855.711914353,83466797.997865677,62628820.943685181,62190636.646067522,64099571.288166553,62854766.021646738,58702140.440289587,39427032.415274426,24836436.39241419,25729470.658312209,26037232.717819251,25417835.791852415,23768630.455191534,22815288.796702683,2484436.8574782945,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,0,0,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,6941483.4221646488,12282613.002302434,24262966.983718242,12932020.512146078,10362138.559863757,3403134.7337584384,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,6611965.1824489497,14962398.459935676,25732528.697491933,32843887.219554652,33305830.126458239,45717914.699384712,32655621.726844504,30854768.920149643,28326421.418535884,18142795.634632085,17873751.585033622,25622112.652120601,36433018.436805815,45876394.668481305,57981330.915641189,67272043.956009805,68530520.96015504,84577549.49003014,70663678.93526499,72520640.736879751,89983760.129063576,80981842.580339074,66020731.570128232,74438222.601319328,88033151.722815722,100027624.38987726,114761283.10941619,123091049.48987843,125420808.65092279,147368974.79536992,132732876.86674184,135626550.22177088,159262324.30375645,170601025.70050335,171544928.97884575,164837123.38663274,163674998.05434921,176380322.56880632,193974447.04630697,203616833.49351865,203413415.20481169,230036680.2626586,221437016.33134106,231963327.23201591,264614772.04153517,284964445.8740648,301989268.31755722,329264781.10149211,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,353333.33333333326,610833.33333333326,1281666.6666666663,3315833.3333333321,4938333.3333333312,7131666.6666666633,8988333.3333333284,9014166.6666666605,11373333.333333328,13023333.33333333,11155833.33333333,9828333.3333333321,10775000,11703333.333333336,11524166.66666667,8907500.0000000019,6881666.6666666679,9855000.0000000019,12345000.000000002,9405000,6620000,6420000,6715000,9560000,9205000,6620000,6420000,6420000,6420000,6420000,6420000,6420000,6420000,6420000,6420000,6420000,6125000,3280000,3635000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,495000,3435000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,200000,295000,3435000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,200000,0,295000,3435000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,200000,0,0,295000,3434999.9999999925,6219999.9999999925,6419999.9999999925,6419999.9999999925,6419999.9999999925,6419999.9999999925,6124999.9999999925,2985000,200000,0,0,0,295000,3435000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,200000,0,0,0,0,295000,3435000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,509748406.19888282,null,null,48219050,46896105.555555552,45291466.946722224,43675030.42395556,41513547.759199999,49826867.102573253,57496424.638959989,95066371.18141827,93159894.011680931,90490067.447533756,187993796.94088495,184859066.57040563,182442415.44582018,179236161.48539931,176467325.98708305,173620343.88196886,170233785.37504745,208589151.39544836,203365135.70957157,200125487.71180829,198385918.30680898,195984909.98422107,192982961.48465508,191382831.75769013,189351294.79950026,187356816.01279858,186390004.28284219,184111220.19980472,181132693.31716141,180976760.8244735,175269469.3673332,185615325.59471849,185451196.89898112,184074710.12438697,182890672.47532862,181795949.53909472,180235789.78492722,177348980.85014042,192097824.87456763,206182432.11152294,205569602.54532632,204345305.00461173,203009190.03490141,201721599.98261905,200002689.25888562,195190175.17974323,193083070.59138769,210337956.09907627,225413596.76511517,224175942.69161534,222488655.43556166,219229292.62919244,216974563.95060253,215268430.29069579,210669358.61335254,206530963.54901087,206693955.4515954,223526806.77960199,238656616.41443127,238221248.07206783,236208841.02100518,233234635.71590856,231343603.83509994,234096072.41983515,233736182.57806158,241434737.4434849,228370011.71030903,226449029.84803578,236442420.57650518,247494411.90086395,246991446.87000665,245239763.69650519,249603532.13193205,254528064.35036558,262874175.72339317,262244923.68481189,257008135.79245239,267580265.01693904,252898167.26109084,251698400.27524859,265929567.74769768,269930928.43181312,269034082.53935879,274880104.69118559,283153682.64074039,288666691.85823286,298160041.31418449,299027227.61719501,294267529.36315286,308365095.92478496,292762560.70011485,293126446.22855657,310377922.26980174,317476505.07094145,317353971.77364987,325034482.54478633,335819778.39826369,343383379.80200654,355615934.52465379,357677986.76177186,353298368.16372973,370660460.85491168,354077457.73249561,355494633.19010901,376705064.67297828,385127932.43976963,386204419.3717429,396424982.21248537,408976649.40172142,417994649.19862676,432940635.77616513,435908803.46770889,431785688.72451043,456293261.953879,442797001.25320303,449123386.71956348,478988247.56321198,487594549.73544061,493565528.60751587,509748406.19888282,0,0,0,0,0,0,0,0,0,0,0,0,0]
[297,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,394443401.01895529,null,null,-2188375,-3661402.7777777775,-5457972.222222222,-7231756.944444444,-9219303.819444444,-11298392.203252301,-13498031.453321029,-16207213.261252653,-18831018.639950417,-21369133.841041915,-24628620.786437213,-28150034.714730483,-31408857.906897262,-34575111.912652016,-37722066.409386419,-40822636.188553572,-44113707.846973062,-47618307.460625194,-51055747.359270468,-54837498.411574364,-58208484.020158418,-60901577.78981784,-63908421.151018344,-66806727.569798917,-69453047.147584438,-71856094.871781111,-74038643.999380156,-75982541.560144216,-78369465.685502455,-81097632.100970671,-83567771.149464905,-87113559.961224139,-89408343.403420717,-90369871.397434443,-91630209.762198687,-92917012.385304362,-93501519.223927453,-93702351.251865104,-93321791.391801447,-93127119.017619073,-94137736.022776186,-95283448.962805092,-96328214.651341602,-99317271.500888824,-99553203.865518466,-97678725.501805961,-96959634.589801311,-96123429.487100542,-94352111.611051112,-91841065.633414894,-88697427.678106159,-85647309.861951351,-84510423.867496446,-83322676.872712582,-82331207.034004673,-84351079.989040434,-82481664.040209368,-77782497.659775093,-74821533.783712983,-71957524.867165163,-67396942.393061608,-61616704.334379107,-54894080.032526121,-48631556.799393713,-45133886.334341004,-41466152.676673546,-38273555.067027099,-39336947.881276637,-34810271.627750069,-27046447.738738772,-21499913.124714732,-15978750.263953723,-8091330.546659302,874591.35656065494,9039462.2626963109,16534917.917279359,21148524.881165609,26019681.008248053,30241766.537293546,30292088.814547542,35848306.967747495,44537798.904099986,51000873.535429955,57357031.495473623,65947641.653912209,75694090.364805087,86373497.967968315,96151633.642880708,102461053.23383991,109045305.78428523,114777559.10611701,115797010.86875838,123058730.94754902,134065752.0850054,142413563.57499838,150389834.28924069,160897484.80526212,172850061.05838701,185830382.02064201,197704713.41081911,205501627.98435748,213634431.87811756,220681035.16728982,222307537.25260258,231348504.9787786,244458515.31439763,254317245.16444609,263895545.8395476,276212937.22636008,290151946.31317753,305058790.54295117,318787548.34223139,327820134.9447583,337272056.74128568,345351847.48061907,347323429.06976455,357601938.23316073,372397847.76529157,383673259.20754987,394443401.01895529,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,32812674.762606904,null,null,0,0,0,0,0,19752.357660000005,45126.346188420015,78927.11362116001,257520.69324575993,266639.79214655992,324713.13175526366,549075.10373704764,716236.42483509437,855010.60305091157,991461.94128838019,1163017.897864098,1007703.2310105581,1647159.8897759023,902620.04375694343,1412214.2594156682,2343637.5639611254,2305409.1617015973,2231636.3753483845,2702004.8902360778,3137057.0597447706,3519583.9551785304,3962496.2465689927,3770298.8570809104,3172223.7970626559,4749649.7094158577,2602777.8596851518,3799815.3413974,5778460.749902973,5606992.426202287,5264735.9580397252,6224207.8468124997,7057010.6511673965,7767493.4188405517,8119718.7350190626,7615004.0341892,6140186.0611475715,9315952.5214805044,4895314.8720325315,7157410.5734461425,10492322.389442686,9795322.2453996651,8921383.9619057439,10353011.834143551,11431463.105646254,12307118.594033036,12812324.229357,11803443.558548149,9444704.5643855482,13767034.822918575,7185690.5932337623,10256459.577991413,14950451.887249673,13737890.386403877,12436639.200328963,14244403.612275643,15788494.087426804,16907034.350654203,17230794.923767418,15779407.192943269,12499737.561587041,18126647.645219643,9417641.4562293142,13313496.909091176,19350195.818175372,17595434.20486458,15897956.149170885,18274343.296846725,19986131.647817407,21338575.034217976,21638808.265230324,19669384.93513171,15508757.278538555,22343691.119715329,11554994.749483608,16304767.331731629,23599210.666318204,21406862.454017468,19258558.792523686,22054598.054082111,23936055.367015082,25509035.820451111,25685568.01085642,23412197.998080105,18333154.928282175,26503593.612247214,13609605.978277318,19277327.715272982,27679109.794226464,25201607.948290698,22434124.386582129,25526264.975698516,27787322.843741298,29565680.25279171,29749678.210927576,27052384.290696822,21169559.857726686,30547694.907208376,15674789.358885162,22148374.81046854,31828265.671738721,28807787.497393467,25757127.326840296,29126583.612012081,31544822.85884852,33374885.231127672,33853059.259091653,30623758.434219323,24056235.634809591,34535877.230184913,17782820.530452006,25002181.877750181,36041702.278134026,32480836.012134261,29131315.679225229,32812674.762606904,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,2576.8994999999995,5905.2609000000029,7481.9052000000011,38335.523597999992,40010.575157999992,44625.783708000003,81824.079722999944,105604.7036549999,127213.11845999991,145916.74160465994,186625.53751337971,140992.13322719978,278418.13703730004,125430.2693809201,193229.6285556606,359333.618527235,366333.4688937231,340411.68797865976,417924.24330275878,475812.24573228881,533936.66106881388,616049.21528158337,616434.39224560652,463533.20103669353,815709.83133653365,374833.9134276323,541443.11583217606,902258.61444867402,908480.99739614502,818860.71135281399,980719.41280306503,1089364.6335527077,1210751.9247507155,1283014.2970212474,1269269.4989985079,905887.94397668913,1625883.6117015406,713384.92470990494,1042703.567536857,1667962.5581494942,1613424.516795896,1408892.7887186483,1657565.7119126767,1791164.4847255051,1939652.0194810033,2050464.7043707296,1988141.6898600012,1422014.6453893334,2426599.8252032101,1063704.1482416466,1509873.1225710437,2403955.3381121308,2284763.3488446474,1986282.6517955661,2298661.6111091226,2496605.5524373502,2696652.4852348119,2782494.6044169217,2687353.6229328215,1902536.8993865103,3226546.161626935,1412877.9681606442,1982642.9073872268,3149542.891331479,2962330.6426903456,2568081.850709945,2990385.3209736645,3205401.6725563705,3452532.3087698519,3547078.345911175,3397538.3573083878,2397615.3548021615,4033521.9748841524,1759245.6679260433,2465774.9541149437,3898963.0444297791,3660860.344771415,3160798.7302316725,3669718.9169566929,3900273.4385199845,4197744.0238660872,4274681.3819811642,4113639.3427378237,2877586.2889433503,4865865.904211551,2103955.0666429996,2969771.8792627156,4645645.7470420003,4390469.7331406474,3749150.9429093003,4317454.2189166546,4608558.6890567541,4951505.8882836103,5039662.1061003804,4840075.9847349524,3384798.268887341,5711052.7171965241,2470100.7932585478,3475500.189260006,5447189.0217030048,5109281.5655348301,4390691.5063952804,5023610.961940527,5336225.6369613409,5687394.2776804566,5847877.9403194785,5579340.9573501348,3924307.2910637856,6576318.7879374623,2859016.1648150086,3993929.1584928036,6289925.5787460208,5866889.7689887881,5064593.6402237415,6797330.8954640627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4143056.4266664386,null,null,0,7000,20666.666666666744,733.33333333337214,26753.166666666744,4283.5041666666948,9391.7133333328675,44204.535833332935,50610.48666666646,47792.353333332867,52893.332499999291,129889.28666666569,113774.97083333202,136805.10833333156,155505.37999999835,191736.6149999976,183484.76666666428,281832.06666666426,127780.82666666392,196015.84666666546,365064.23666666757,359541.9366666663,374197.31666666875,409919.64166666637,466490.2116666662,523251.56666666688,606366.20666666445,586312.04666666384,441234.94666666654,815313.16666666581,357057.70666666422,515092.08666665852,861491.63666666066,838153.0766666648,755608.37666666042,904632.39166665776,1004679.4016666552,1156423.8666666546,1188461.7066666586,1136231.6966666593,811365.89666665904,1455071.2666666554,639281.04666665848,933679.20666665118,1499623.1866666535,1401934.8266666587,1264427.4966666596,1440274.5616666563,1556270.2316666627,1685188.5666666692,1789551.9866666738,1677101.536666682,1199971.5966666825,2046689.9166666903,898017.70666668005,1274086.3366666604,2076942.9766666647,1871199.9166666642,1626987.0666666683,1882634.9416666683,2044752.2816666514,2208486.8666666541,2289146.2566666584,2136906.2666666731,1513319.4566666707,2565472.1666666828,1124251.6866666935,1617070.6266667061,2515729.6066667214,2287186.8866667263,1983022.4666667171,2308950.0616667159,2474883.1016666964,2665630.2666666768,2750881.3766666949,2546908.8666666411,1797761.3766666315,3023460.816666685,1319526.9766667224,1888906.2466666922,2935797.9266666919,2664448.5266667157,2300701.2266667075,2670936.0216667205,2838694.8016667217,3055089.2666667178,3125109.7766666561,2906782.5066666231,2033822.7966665998,3438092.1666665375,1487438.7066665143,2098945.6866665334,3337370.1166664883,3012042.6966665164,2572332.3766665459,2962023.2166665271,3161706.6866664812,3396860.0666664243,3472895.5366663858,3223785.0666663572,2254946.6366663501,3803650.7166663557,1645973.796666339,2315316.8066662997,3644247.8366663679,3303990.4366662726,2879534.4166662917,3248639.4416662678,3450737.9116663709,3677724.5666664019,3798400.5066663995,3502875.3466664329,2464232.1466663852,4128548.7166663557,1795684.4766663536,2507927.5466663986,3966352.4866664931,3576120.686666429,3087257.0666664243,4143056.4266664386,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7025813.2051453516,null,null,-74400,-74400,25600,25600,25600,35696.941680500284,36015.329434804618,36624.100016452372,49275.155352542177,51847.389992678538,54749.381549673155,67417.412748415023,73626.821811940521,54979.999999996275,77351.42325739935,87924.379233881831,98577.041987046599,126246.60092741251,138759.50811783224,150119.47773439437,184656.30647948384,207471.4136114493,229736.94825384021,267758.4258928746,296413.72571236733,112845.70999998692,169051.42770405952,207000.42760586832,241071.21584874485,301384.15256370604,337466.66889610142,368887.89205979556,439473.53438432515,495348.64611108601,548702.68521901965,626921.93563059717,692100.95165351778,199184.37061099708,305683.92176286131,382904.06476633996,450409.49872038513,557646.83580350131,627390.56054196507,686541.04083576053,807682.34574627131,907246.96836972982,999102.07681050152,1127362.7284292951,1234273.4673962276,327291.15194150619,492341.25588755123,613147.07842127793,717425.8627045881,877290.98199750297,980119.93575547449,1065720.2393351775,1239972.0602846406,1380764.9811654799,1509221.0333795212,1691240.3096403889,1838631.9568274133,516635.55623407289,745331.92718079314,907335.51176517829,1046120.8912227266,1263700.7171356194,1398879.7640934177,1510437.6119566374,1744743.9500807635,1926062.6304078214,2090439.0534840934,2334802.2451538257,2522574.5166820958,795727.12759263068,1096192.159265168,1298922.6358219758,1471568.7292717472,1755836.9503701106,1922203.7235223725,2058932.9277790859,2363119.3494611159,2583998.6646208838,2783575.1323206201,3100527.0944812968,3326238.5448419861,1206311.1477042846,1588662.3499645405,1829622.8927475028,2034499.5610684268,2398757.9956130795,2595624.4504012577,2757026.1233789437,3146108.6713215224,3405635.4944058768,3639421.2276125066,4044059.8614096455,4305711.345562961,1809511.5645594858,2292561.9974462949,2571334.4847490154,2807997.7569746338,3272953.0511858128,3499803.5043892823,3685431.9937835895,4182590.0254473649,4480179.7478325926,4747973.7040939853,5267312.7874849364,5565076.3914126083,2694824.8655373976,3305791.2437956855,3622231.4409373328,3890590.8678892776,4487277.062988095,4744047.8156676814,4954029.1214523241,5593661.3286219165,5929958.1930413768,6232340.2801470086,7025813.2051453516,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6165579.4626792371,null,null,500000,500000,535000,535000,535000,538523.04166666674,542637.04375000007,548597.35562500008,578327.85374999989,582039.72249999992,591676.58874999988,629923.23999999987,676012.64067083318,701345.28488541662,726372.08516666666,756520.1577000001,756520.15769999975,837554.98024999979,837554.98024999979,837554.98024999979,950187.12524583261,956490.81794583309,956490.81794583332,1018146.0956499996,1114964.1169212903,1182796.0363812693,1261148.0090754153,1261148.0090754163,1261148.0090754144,1387006.1314165397,1387006.1314165425,1387006.1314165434,1543195.2150136679,1546704.9692656687,1546704.9692656696,1629491.7738520019,1801083.3576184027,1924815.0379009619,1991129.8569206595,1991129.8569206614,1991129.8569206577,2165071.2781273443,2165071.2781273425,2165071.2781273462,2328060.7965356335,2328060.7965356335,2328060.7965356335,2330856.2059663534,2539611.657940615,2688022.5440795943,2778248.4462856054,2778248.4462856092,2778248.4462856129,2893944.7647157013,2893944.7647157013,2893944.7647157013,3034704.7485482022,3034704.7485482022,3034704.7485482022,3034704.7485482022,3237195.3591447771,3424262.5208759829,3486463.7585744113,3486463.7585744187,3486463.7585744187,3576147.3077013791,3576147.3077013716,3576147.3077013493,3707576.6099266261,3707576.6099266186,3707576.609926641,3707576.609926641,3898755.6952659041,4119350.4735963196,4180268.3642235994,4180268.3642235994,4180268.3642235994,4223889.5248853713,4223889.5248853564,4223889.5248853713,4346843.5828162581,4346843.5828162581,4346843.5828162581,4346843.5828162581,4518521.4279624075,4760521.413209945,4803805.5471109152,4803805.5471109152,4803805.5471109003,4852629.3350193799,4852629.335019365,4852629.335019365,4950743.4009685516,4950743.4009685665,4950743.4009685367,4950743.4009685367,5119239.2647465318,5375010.2627686709,5420984.0349399298,5420984.0349399298,5420984.0349399298,5468915.0520287603,5468915.0520287603,5468915.0520287901,5559131.4661787301,5559131.4661787301,5559131.4661787301,5559131.4661787301,5724575.3015786111,5944682.3151730597,6034100.1896686554,6034100.1896686554,6034100.1896686554,6074526.9558031261,6074526.9558031261,6074526.9558031261,6165579.4626792371,6165579.4626792371,6165579.4626792371,6165579.4626792371,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3516353.2385755554,null,null,159750,159750,180750,180750,180750,182863.82500000001,185332.22625000001,188908.413375,206746.71224999998,208973.83350000001,214755.95324999996,237703.94399999999,261150.08440249998,276349.67093124997,291365.75109999994,309454.59461999999,309454.59462000005,358075.48814999993,358075.48815000005,358075.48814999993,425654.77514749992,429436.99076750001,429436.99076750001,466430.15739000007,520187.24515277566,560886.39682876272,607897.58044525073,607897.58044525003,607897.58044525073,683412.45384992636,683412.45384992613,683412.45384992613,777125.90400820132,779231.75655940128,779231.75655940175,828903.83931120159,927395.05282104667,1001634.0609905808,1041422.9524024026,1041422.9524024022,1041422.9524024017,1145787.8051264137,1145787.8051264137,1145787.8051264146,1243581.5161713874,1243581.5161713865,1243581.5161713874,1245258.7618298195,1365914.3841618774,1454960.915845261,1509096.4571688771,1509096.4571688771,1509096.4571688753,1578514.2482269295,1578514.2482269313,1578514.2482269332,1662970.2385264356,1662970.2385264337,1662970.2385264356,1662970.2385264356,1779729.0265662968,1891969.3236050326,1929290.0662240852,1929290.0662240833,1929290.0662240833,1983100.1957002617,1983100.1957002617,1983100.1957002617,2061957.7770354226,2061957.7770354263,2061957.7770354226,2061957.7770354226,2171787.5825713575,2304144.4495696016,2340695.1839459687,2340695.1839459725,2340695.1839459725,2366867.8803430274,2366867.8803430311,2366867.8803430274,2440640.3151015714,2440640.3151015714,2440640.3151015677,2440640.3151015714,2538623.0471515991,2683823.0383001231,2709793.5186407156,2709793.5186407082,2709793.5186407082,2739087.7913857885,2739087.7913857885,2739087.7913857885,2797956.230955299,2797956.230955299,2797956.2309553064,2797956.230955299,2893879.0549333356,3047341.6537465937,3074925.9170493446,3074925.9170493446,3074925.9170493446,3103684.5273026563,3103684.5273026563,3103684.5273026563,3157814.3757926337,3157814.3757926337,3157814.3757926375,3157814.3757926375,3251750.7419151366,3383814.9500718266,3437465.6747692227,3437465.6747692227,3437465.6747692227,3461721.7344499156,3461721.7344499081,3461721.7344499156,3516353.2385755628,3516353.2385755554,3516353.2385755554,3516353.2385755554,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-1500,-3000,66000,189000,37500,246000,34500,7500,307500,52500,-9000,9000,369000,63000,0,-9000,9000,369000,63000,0,0,-9000,9000,369000,63000,0,0,0,-9000,9000,369000,63000,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,806322.91666666418,null,null,1041.6666666666665,3124.9999999999995,7194.4444444444434,19312.5,37553.819444444438,64095.486111111102,34451.388888888883,69111.111111111095,113562.49999999997,167805.55555555553,222213.54166666666,276135.41666666663,341696.1805555555,418895.83333333326,496182.29166666663,572774.3055555555,648671.87499999988,735999.99999999988,98758.680555555387,197395.83333333314,295130.20833333314,391961.80555555539,487890.62499999988,595041.66666666663,713414.93055555539,831458.33333333314,948390.62499999988,1064211.8055555555,1178921.875,1292520.833333333,124612.84722222202,260239.58333333302,395328.12499999953,529097.22222222155,661546.87499999953,792677.08333333302,922487.84722222202,1050979.1666666665,1190276.0416666665,1340378.472222222,1489734.3749999995,1637562.4999999995,146300.34722222202,291072.91666666651,434317.70833333302,576034.72222222202,716223.95833333302,867010.41666666605,1028394.097222222,1188822.916666666,1347515.6249999991,1504472.2222222211,1659692.7083333321,1813177.0833333321,151748.26388888806,301760.41666666605,450036.45833333302,608701.38888888899,777755.20833333302,945645.83333333302,1111592.013888889,1275593.75,1437685.763888889,1597868.055555556,1756140.625,1912503.472222222,154453.125,306996.52777777798,469755.20833333302,642729.16666666605,814366.31944444403,983885.41666666698,1151286.458333333,1316569.444444445,1479734.3750000009,1640781.2500000009,1799710.069444445,1956520.833333333,154692.70833333395,307267.36111111194,469848.95833333395,642437.5,813480.90277777798,982197.91666666605,1148588.541666666,1312652.777777778,1474390.625,1633802.083333334,1790887.152777778,1945645.833333334,152432.29166666791,302538.19444444589,450317.70833333395,607895.83333333395,775272.56944444589,940895.83333333395,1103984.375,1264538.194444444,1422557.291666666,1578041.666666666,1730991.319444444,1881406.25,147880.20833333395,293225.69444444589,436036.45833333395,576312.5,714053.81944444403,861385.41666666605,1018307.291666666,1173267.3611111101,1325484.3749999981,1474958.3333333321,1621689.2361111101,1765677.0833333321,141244.79166666418,279746.52777777612,415505.20833333209,548520.83333333209,678793.40277777612,806322.91666666418,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8142669.7147359848,null,null,-177466.66666666651,-34966.666666666744,-88348.841666666616,-49513.725833333447,-117787.31266666675,-70958.040724055842,-66341.864055762184,-144913.97061913775,-54454.829356635688,-24002.062107456499,-23463.987276102998,-102626.52695399395,46484.025428153458,97228.097623239504,106068.72028641775,178455.18450132618,74185.259813912737,158922.87844299269,194666.73911798032,137865.21652057156,278814.53449735383,436030.06872467743,305723.567289053,411875.90137184341,543046.93175233784,685222.35182109359,724255.02209209092,888725.78675830923,733885.12939961348,600514.53041610867,734092.51833203994,546228.75557359867,891424.87018791586,1200463.8054471817,1100892.7465490121,1120522.201811837,1381938.1772176083,1568725.8161958195,1694628.7630601991,1908397.629823206,1547675.2701410875,1493093.6615422405,1538270.4016411118,1139401.6303978264,1801465.7125362642,2261596.7395868376,1902934.6032403596,2008234.886509791,2374355.3237269484,2759942.5805220902,2777363.2978019342,3061176.1504460499,2469944.3564993888,2370095.4458738789,2330593.8170599714,1706842.7134886757,2560476.6522541121,3253346.7971303314,2845124.2922924608,2836536.2569392771,3347403.4096672311,3865034.3613712564,3853988.2155824304,4144147.0660056919,3323020.3124070615,3184886.8352922648,3091318.1548103094,2151646.6997085661,3487792.3575077951,4219165.124319464,3659694.1470425725,3658384.2582521141,4314127.5411684066,4913879.6704416275,4884505.1460581571,5205490.5057263821,4141673.2141093314,3968009.2516212016,3795732.3224189579,2656634.2219722569,4275804.3037740886,5144474.2841043174,4442563.0366903245,4424720.4500162899,5193582.9297317564,5880969.5626511872,5807940.1574190259,6169989.3312529624,4886719.1810971797,4678052.2993588448,4446872.1992045641,3223533.2967272103,4926812.2722779214,6011112.9634504616,5169099.2456402183,5083419.3962973654,5972350.2974996269,6784767.7498069406,6673594.3353330791,7085356.4716040492,5579272.4905928671,5328445.5883702338,5039999.2853278518,3624830.0250885487,5709065.4110024571,6818361.7695310712,5743795.6914211512,5724893.9418193698,6708975.0964424014,7601110.6996602416,7435625.2499525547,7940215.6468036175,6209164.2207133174,5914670.4012897015,5558270.0140560269,3962334.8483891487,6320197.1407275796,9280356.1606861353,8261777.4093301892,8142669.7147359848,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2692535.4528513551,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,218647.83914016339,2041217.726533914,1873863.913645762,1153401.7409715629,1217789.0317706103,1055521.3822613731,12580.569313499145,1389054.538299989,2172372.984088121,1615768.6578324921,1589039.4900109172,2147652.5396096464,2436612.1777232215,2669851.9007908106,2444533.9187280945,1577354.8977398016,1646063.1376113258,1433063.3304579444,254862.94066033885,1815430.0196976587,2751755.2843641005,2086952.8724982403,1994067.6785605848,2626912.6290053502,2988144.0632812306,3245080.2405637503,2968582.8475442678,1949228.6433845982,2033200.9734400213,1761650.822293058,406625.52132819593,2260241.9315440059,3277502.5839047581,2464682.4625121132,2394575.1687753797,3079347.8467031047,3484752.2717043757,3726711.0574433953,3432189.4498200715,2258146.6506317407,2362980.4491318613,2019947.6848333478,492895.3972863704,2569627.2908490449,3698977.3830327094,2818852.8605645895,2692535.4528513551,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,50000000,null,null,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,10000000,20000000,60000000,60000000,60000000,160000000,160000000,160000000,160000000,160000000,160000000,160000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,195833333.33333334,191666666.66666666,187500000,183333333.33333334,179166666.66666666,175000000,170833333.33333334,166666666.66666666,162500000,158333333.33333334,154166666.66666669,150000000,145833333.33333334,141666666.66666669,137500000,133333333.33333334,129166666.66666669,125000000.00000001,120833333.33333334,116666666.66666667,112500000,108333333.33333333,104166666.66666666,99999999.999999985,95833333.333333313,91666666.666666642,87499999.99999997,83333333.333333299,79166666.666666627,74999999.999999955,70833333.333333284,66666666.666666627,62499999.99999997,58333333.333333313,54166666.666666657,50000000,45833333.333333343,41666666.666666687,37500000.00000003,33333333.333333373,29166666.666666687,25000000.00000003,20833333.333333373,16666666.666666687,12500000,8333333.3333333433,4166666.6666666865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,66666.666666666672,133333.33333333331,400000,400000,400000,1066666.666666667,1066666.666666667,1066666.666666667,1066666.666666667,1066666.666666667,1066666.666666667,1066666.666666666,1333333.333333334,1333333.333333334,1333333.333333334,1333333.333333334,1333333.333333334,1333333.333333334,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333284,1333333.3333333284,1333333.3333333284,1333333.3333333284,1305555.5555555522,1277777.7777777761,1250000,1222222.2222222239,1194444.4444444478,1166666.6666666716,1138888.8888888955,1111111.1111111045,1083333.3333333284,1055555.5555555522,1027777.7777777761,1000000,972222.22222222388,944444.44444444776,916666.66666667163,888888.88888889551,861111.11111110449,833333.33333332837,805555.55555555224,777777.77777777612,750000,722222.22222222388,694444.44444444776,666666.66666667163,638888.88888889551,611111.11111110449,583333.33333332837,555555.55555555224,527777.77777777612,500000,472222.22222222388,444444.44444444776,416666.66666667163,388888.88888889551,361111.11111110449,333333.33333332837,305555.55555555224,277777.77777777612,250000,222222.22222222388,194444.44444444776,166666.66666667163,138888.88888889551,111111.11111110449,83333.333333328366,55555.555555552244,27777.777777776122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12845959.603595885,11858987.521101693,11025891.652460845,11225825.069894638,9969257.2216263842,7357010.7371559851,4133855.086823252,16423217.20049819,31385954.400764264,33184431.067328636,28857272.207187317,34942046.801410444,34777680.91018907,27957940.423725873,21239625.048538223,19385005.418711036,33061069.242903043,44207050.09076488,40850313.076552756,33919708.656963617,29532879.559809946,28862697.370150577,19507071.228230305,23170750.051866241,18494099.255831197,9559069.5254992228,21382598.773166813,35021726.547164448,29764809.060552765,20437298.322612591,11526453.08816066,705103.46078110673,0,0,0,0,0,0,8401224.2539318167,8516170.209320277,2369313.7267773654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107049.66336329904,0,0,93548.542249121994,0,0,0,136860.14333748491,398409.76334385388,674946.68890492595,0,291183.72334508714,0,0,0,0,275508.91035752557,643900.99444723316,0,0,0,0,0,193089.58376555238,0,0,178188.32310972363,470036.04433609452,0,0,0,0,0,0,0,0,0,0,70010.202116098255,140978.2871937668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,7.4505805969238281E-9,0,0,-7.4505805969238281E-9,-7.4505805969238281E-9,-1.4901161193847656E-8,-2.9802322387695313E-8,-1.4901161193847656E-8,1.4901161193847656E-8,2.9802322387695313E-8,5.9604644775390625E-8,2.9802322387695313E-8,5.9604644775390625E-8,2.9802322387695313E-8,5.9604644775390625E-8,0,2.9802322387695313E-8,2.9802322387695313E-8,0,2.9802322387695313E-8,2.9802322387695313E-8,5.9604644775390625E-8,1.1920928955078125E-7,2.9802322387695313E-8,0,2.9802322387695313E-8,5.9604644775390625E-8,2.9802322387695313E-8,0,2.9802322387695313E-8,-2.9802322387695313E-8,2.9802322387695313E-8,-5.9604644775390625E-8,0,2.9802322387695313E-8,2.9802322387695313E-8,2.9802322387695313E-8,0,5.9604644775390625E-8,2.9802322387695313E-8,8.9406967163085938E-8,5.9604644775390625E-8,5.9604644775390625E-8,1.1920928955078125E-7,5.9604644775390625E-8,1.1920928955078125E-7,5.9604644775390625E-8,2.9802322387695313E-8,1.1920928955078125E-7,1.1920928955078125E-7,5.9604644775390625E-8,1.1920928955078125E-7,1.1920928955078125E-7,5.9604644775390625E-8,1.7881393432617188E-7,1.1920928955078125E-7,1.1920928955078125E-7,1.1920928955078125E-7,1.4901161193847656E-7,8.9406967163085938E-8,1.7881393432617188E-7,2.9802322387695313E-8,8.9406967163085938E-8,1.1920928955078125E-7,1.4901161193847656E-7,1.4901161193847656E-7,8.9406967163085938E-8,8.9406967163085938E-8,8.9406967163085938E-8,-5.9604644775390625E-8,-2.9802322387695313E-8,8.9406967163085938E-8,8.9406967163085938E-8,8.9406967163085938E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,-8.9406967163085938E-8,-1.1920928955078125E-7,-2.9802322387695313E-8,-1.7881393432617188E-7,-5.9604644775390625E-8,0,-5.9604644775390625E-8,1.1920928955078125E-7,1.7881393432617188E-7,5.9604644775390625E-8,1.1920928955078125E-7,2.9802322387695313E-7,4.76837158203125E-7,5.3644180297851563E-7,5.9604644775390625E-7,5.9604644775390625E-7,7.7486038208007813E-7,8.3446502685546875E-7,8.3446502685546875E-7,5.9604644775390625E-7,5.9604644775390625E-7,7.7486038208007813E-7,8.3446502685546875E-7,8.3446502685546875E-7,6.5565109252929688E-7,5.3644180297851563E-7,4.76837158203125E-7,2.384185791015625E-7,1.7881393432617188E-7,4.76837158203125E-7,5.9604644775390625E-8,5.3644180297851563E-7,1.7881393432617188E-7,4.1723251342773438E-7,4.76837158203125E-7,2.384185791015625E-7,4.1723251342773438E-7,4.76837158203125E-7,4.1723251342773438E-7,7.152557373046875E-7,4.76837158203125E-7,4.1723251342773438E-7,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"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,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","",""]
[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,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"число даты окончания:",null,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,"","","","","","","","","","","","",""]
[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,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,"","","","","","","","","","","","",""]
[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,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,"","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",null,null,"Calc",null,null,"Функционал финансовой модели. Все расчеты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",null,null,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2031-06-30",null,null,"2021-07-31","2021-08-31","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","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","","","","","","","","","","","","",""]
[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,"2021-07-01","2021-08-01","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","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","","","","","","","","","","","","",""]
[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","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 запусков создания торговых точек (ТТ)",null,null,null,null,"кол-во ТТ",null,null,null,"запуски процесса",null,null,null,null,null,null,79,null,null,0,1,3,0,4,0,0,5,0,0,0,6,0,0,0,0,6,0,0,0,0,0,6,0,0,0,0,0,0,6,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17]
[18,null,null,null,null,null,null,"кол-во ТТ",null,null,null,null,"кол-во ТТ",null,null,null,"нарастающим итогом",null,null,0,null,null,null,79,null,null,0,1,4,4,8,8,8,13,13,13,13,19,19,19,19,19,25,25,25,25,25,25,31,31,31,31,31,31,31,37,37,37,37,37,37,37,37,43,43,43,43,43,43,43,43,43,49,49,49,49,49,49,49,49,49,49,55,55,55,55,55,55,55,55,55,55,55,61,61,61,61,61,61,61,61,61,61,61,61,67,67,67,67,67,67,67,67,67,67,67,67,67,73,73,73,73,73,73,73,73,73,73,73,73,73,73,79,79,79,79,79,79,79,79,79,79,79,79,79,79,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19]
[20,null,null,null,null,null,null,"Продажи",null,null,null,null,"руб.",null,null,null,"учет",null,null,0,null,null,null,3296865821.7267513,null,null,0,0,0,0,0,19388.336099999997,63677.550860700001,121754.11632929998,330211.06721819995,514446.92802719993,580398.31139903981,857606.23974851985,1241881.8127054379,1542155.6199378779,1812284.6514806878,2114591.1952967998,2130532.5506332316,2605711.7880734392,2502581.4380833721,2271993.9233119334,3686345.7490177713,4563021.4263942344,4453106.9284790521,4842373.5278071053,5731059.9638985479,6533532.0647631455,7343709.3408148643,7589799.9803603096,6814157.6485754298,7775409.7229917329,7216503.2664789744,6284244.6327390028,9401233.0829057265,11175022.345353022,10670807.82158546,11276625.162116297,13035803.204582212,14550596.445093313,15593676.818152886,15444028.600697001,13501086.790808538,15170610.663183907,13948744.947692979,11830096.058760155,17323718.553318352,19912924.524690557,18371021.688154653,18918406.652096745,21382147.793388009,23300180.818459243,24655524.450378008,24161164.506746009,20855756.856660634,22783077.885869518,20565790.751591504,17120060.715941876,24741423.619907767,28158584.176169086,25691210.442810114,26188357.27518788,29478329.437405616,32091805.154394776,33507456.099663068,32400716.916879158,27757075.891507693,30060965.283927511,27035809.391557071,22311569.572646443,32060767.73630904,36263736.065410517,32875284.615257658,33541641.939075738,37554454.305653572,40562229.25028833,42184401.46940165,40546095.31135904,34529218.689959943,37154178.868053019,33273354.630447295,27345840.85134428,39167872.449631266,44175863.031956494,39915293.5399459,40551070.513305582,45142290.072140954,48533018.558348127,50250252.069051296,48192108.556591101,40975333.664182924,44009699.687632866,39373290.957635649,32280334.595534332,46090323.645089984,51905364.616870925,46757146.64132271,47075804.936115414,52330296.830665939,56295241.702773012,58221401.58581195,55754497.460540988,47332654.445128068,50763505.351532504,45370090.640692741,37125697.878857635,52981297.492980465,59517944.477055885,53558791.252289981,53871703.804620773,59552720.785531133,63722731.324476771,65988401.955524012,63288039.428325348,53671885.390387103,57511877.954017349,51354150.535918459,41996261.156924173,59918544.261600599,67259372.883888423,60476417.421125367,60802134.25635992,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21]
[22,null,null,null,null,null,null,"Трафик",null,null,null,null,"кол-во потенциальных посетителей",null,null,null,null,null,null,null,null,null,null,20994632.5,null,null,0,0,0,0,0,500,1100,1750,5500,5220,6160,9630,11970,14300,16200,18990,16100,26400,14150,22190,36800,36180,35040,42480,48260,54200,61000,57960,48790,73100,39200,57260,87100,84330,79200,93690,103930,114450,119650,112005,90300,137000,70400,102970,150900,140580,128000,148545,160407.5,172650,179650,165105,132090,192500,98250,140210,204300,187290,169480,194085,210282.5,225150,229350,209835,166145,240900,122550,173180,251600,228510,206400,237150,254030,271150,274950,249615,196805,283450,143625,202615,293250,265815,239120,273780,291080,310200,312300,284490,222740,322000,162000,229460,329450,299925,266920,303705,323997.5,344750,346850,315405,246785,356150,179125,253120,363700,329130,294240,332730,353210,373700,379000,342810,269290,386600,195150,274365,395550,356355,319640,359955,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23]
[24,null,null,null,null,null,null,"Конверсия в посетителя",null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.22,null,null,0,0.05,0.1,0.11000000000000001,0.12000000000000001,0.13,0.14000000000000001,0.15000000000000002,0.16,0.16999999999999998,0.18,0.19,0.2,0.2,0.21000000000000002,0.21000000000000002,0.22000000000000003,0.22000000000000003,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25]
[26,null,null,null,null,null,null,"Валовый поток посетителей",null,null,null,null,"кол-во посетителей",null,null,null,null,null,0,null,null,null,null,2180604.65,null,null,0,0,0,0,0,35,77.000000000000014,135.1,440,455.4,554.4,938.7,1197,1430,1657,1940.4,1680,2748,1473,2305.8000000000002,3826,3756.6,3636.8,4404.6000000000004,5002.7,5614,6320,6001.2,5049.8,7562,4054,5919.2,9002,8715.6,8184,9676.7999999999993,10733.1,11815,12351,11558.7,9319.7999999999993,14140,7268,10627.4,15578,14511.6,13216,15336.9,16565.150000000001,17833,18563,17063.099999999999,13652.8,19900,10160,14501.2,21136,19378.8,17541.599999999999,20090.7,21780.65,23323,23767,21746.7,17224.900000000001,24978,12711,17967.599999999999,26112,23722.2,21432,24633,26389.1,28173,28569,25944.3,20456.099999999999,29469,14932.5,21069.3,30495,27645.3,24870.400000000001,28479.599999999999,30284.1,32274,32496,29602.799999999999,23179.8,33510,16860,23881.200000000001,34289,31216.5,27786.400000000001,31616.1,33735.449999999997,35895,36117,32840.1,25697.7,37083,18652.5,26356.400000000001,37874,34275.599999999999,30644.799999999999,34653.599999999999,36789.699999999997,38924,39480,35710.199999999997,28051.8,40272,20328,28580.3,41201,37124.1,33296.800000000003,37502.1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,"Валовый поток посетителей","Продукт - 1",null,null,null,"шт",null,null,null,null,null,null,null,null,null,null,1283831.1900000002,null,null,0,0,0,0,0,21,44.975000000000009,79.344999999999999,257.60000000000002,267.47999999999996,325.44,552.28499999999997,703.47500000000002,841.5,973.85,1141.47,987,1616.4,866.4,1357.44,2251.8000000000002,2212.38,2142.2399999999998,2595.7799999999997,2948.61,3310.2,3726,3539.16,2978.64,4461.6000000000004,2392.1999999999998,3493.56,5313.6,5144.58,4831.2,5713.74,6337.83,6978,7294.8,6827.76,5504.94,8352,4292.3999999999996,6277.32,9200.4,8570.880000000001,7804.8,9057.42,9781.77,10529.4,10958.4,10072.08,8058.54,11745,5995.5,8556.66,12469.8,11432.34,10346.880000000001,11849.76,12842.67,13751.4,14010.6,12819.06,10151.82,14720.4,7489.8,10585.68,15381.6,13971.96,12621.6,14504.4,15537.630000000001,16586.400000000001,16819.2,15271.74,12040.98,17344.2,8788.5,12399.24,17946,16268.04,14634.720000000001,16757.28,17817.63,18988.2,19117.8,17415.54,13636.14,19713,9918,14048.16,20170.2,18362.7,16343.52,18595.98,19840.560000000001,21111,21240.6,19314.18,15112.86,21809.4,10969.5,15500.52,22273.200000000001,20156.580000000002,18020.64,20377.98,21633.21,22888.2,23214,20997.360000000001,16494.240000000002,23679.599999999999,11952.9,16805.04,24226.799999999999,21827.88,19578.239999999998,22049.279999999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,"Валовый поток посетителей","Продукт - 2",null,null,null,"шт",null,null,null,null,null,null,null,null,null,null,580586.59499999986,null,null,0,0,0,0,0,10.5,19.425000000000001,35.384999999999998,112.8,119.33999999999999,144.72,248.80500000000001,314.92500000000001,379.5,436.05,513.80999999999995,441,727.2,389.7,613.62,1016.4,1002.24,971.52,1180.44,1341.78,1509.6,1698,1615.68,1361.22,2041.8,1095.5999999999999,1601.88,2437.8000000000002,2360.34,2217.6,2626.02,2913.84,3211.5,3357.9,3145.23,2535.12,3846,1975.2,2890.86,4234.2,3945.24,3590.4,4166.91,4497.585,4838.7,5030.7,4621.59,3696.42,5385,2746.5,3918.18,5705.4,5228.82,4728.24,5413.23,5857.0349999999999,6269.7,6381.3,5837.13,4618.1099999999997,6694.2,3402.9,4805.6399999999994,6976.8,6332.58,5716.8,6563.7,7029.24,7499.7,7604.1,6898.77,5438.79,7829.1,3966.75,5593.77,8095.5,7336.17,6598.5599999999995,7552.44,8026.74,8553.6,8609.4,7842.42,6138.72,8874,4464,6322.68,9077.1,8263.35,7350.96,8363.7900000000009,8918.5049999999992,9490.5,9546.2999999999993,8682.39,6792.03,9803.7000000000007,4929.75,6966.96,10008.6,9056.34,8094.72,9153.5400000000009,9715.08,10278.6,10422,9426.7799999999988,7405.02,10630.8,5366.7,7544.67,10878.9,9797.49,8789.52,9894.69,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Валовый поток посетителей","Продукт - 3",null,null,null,"шт",null,null,null,null,null,null,null,null,null,null,316186.86499999999,null,null,0,0,0,0,0,3.5,12.600000000000001,20.369999999999997,69.599999999999994,68.580000000000013,84.24,137.61000000000001,178.6,209,247.1,285.12,252,404.4,216.89999999999998,334.74,557.79999999999995,541.98,523.04,628.37999999999988,712.31,794.2,896,846.36,709.94,1058.5999999999999,566.20000000000005,823.76,1250.5999999999999,1210.6799999999998,1135.2,1337.04,1481.4299999999998,1625.5,1698.3,1585.71,1279.7399999999998,1942,1000.4,1459.2199999999998,2143.4,1995.48,1820.8,2112.5700000000002,2285.7950000000001,2464.9,2573.8999999999996,2369.4299999999998,1897.84,2770,1418,2026.36,2960.8,2717.64,2466.48,2827.71,3080.9449999999997,3301.8999999999996,3375.1,3090.51,2454.9699999999998,3563.3999999999996,1818.3,2576.2799999999997,3753.6,3417.66,3093.6,3564.8999999999996,3822.2299999999996,4086.8999999999996,4145.7,3773.79,2976.33,4295.7,2177.25,3076.29,4453.5,4041.09,3637.12,4169.8799999999992,4439.7299999999996,4732.2,4768.7999999999993,4344.84,3404.94,4923,2478,3510.3599999999997,5041.7,4590.45,4091.92,4656.33,4976.3850000000002,5293.5,5330.1,4843.53,3792.81,5469.9,2753.25,3888.92,5592.2,5062.68,4529.4400000000005,5122.08,5441.41,5757.2,5844,5286.0599999999995,4152.54,5961.6,3008.3999999999996,4230.59,6095.2999999999993,5498.73,4929.0399999999991,5558.13,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5356942799.6593637,null,null,0,0,0,0,0,64400,149511.60000000003,260552.88,851904,878195.52,1069873.92,1806366.96,2352739.7519999999,2806166.88,3256743.3119999995,3809337.2063999996,3303478.08,5395431.1679999996,2950073.3433600003,4612892.8930559997,7656658.1683199992,7511722.624512,7270412.4149759999,8799944.2398719992,10193272.31017728,11433254.635929599,12873149.192447999,12218979.15168768,10279416.59119872,15388375.153996799,8413272.3733125124,12280876.259568539,18674511.031789057,18080232.914981835,16975639.818289153,20066306.459656551,22700082.913002513,24982336.643984873,26114625.386809669,24435300.996502548,19703553.910627447,29894657.116814442,15675791.674422782,22917308.29196135,33598044.935353912,31296703.742387954,28506518.687211826,33080741.237042062,36449334.46246291,39243934.2382918,40859886.856570125,37562490.547252975,30057412.322330393,43815374.211960718,22821965.727439098,32576368.636977691,47489919.240074955,43545291.539934129,39424746.213692077,45157203.714270249,49953508.77942507,53494253.607496321,54525230.328151092,49893158.803679973,39527473.885098316,57323358.879583851,29760711.15612169,42075667.232141413,61159692.300984167,55571729.431191385,50214019.58932437,57725293.521308795,63081413.435580209,67353683.766284093,68302125.709929749,62038421.529666319,48916014.994736873,70478428.629399076,36427703.992252804,51403881.092693791,74401526.629223973,67453710.300999254,60685177.502902374,69498219.359445825,75387184.095474958,80341689.624984697,80899670.804308712,73697786.822229892,57711087.687261179,83431169.979970634,42817993.662779175,60649737.052583463,87083818.649193913,79281281.544593602,70577680.204011947,80305734.98983252,87413595.906777754,93007329.748453036,93587853.367421761,85092539.25689593,66589452.621974938,96087201.93353793,49300540.031778388,69660688.776923388,100107403.77266723,90598733.958666146,81005915.236337274,91602875.085197419,99199540.109578848,104954618.37329251,106460332.69733733,96294944.280807927,75643737.545612931,108596532.0449122,55911130.807785064,78609985.394685805,113318115.32752165,102114689.64978202,91583121.975833446,103159398.07782516,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Общий оборот (GMV)","Продукт - 1",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,4358687369.8541927,null,null,0,0,0,0,0,52500,121558.50000000003,211950.9,692784,714387.6,870264,1469672.1,1913997.87,2283157.7999999998,2649430.62,3099257.9639999997,2687353.2,4389655.68,2400134.1335999998,3753301.6785599999,6229715.4432000006,6112176.0451199999,5915937.4617600003,7160861.7907199999,8294764.2366527999,9304153.8744959999,10475778.44448,9943741.3891968001,8365490.3539871993,12523523.604768001,6847067.50912512,9994890.2055125758,15198555.520690562,14714901.884040769,13816025.538923521,16331806.138711104,18475527.848216176,20333425.561021153,21255076.884946808,19888512.574042521,16037138.454777377,24331865.230617985,12758681.447714081,18652886.266696125,27345840.741192285,25472839.838950075,23201612.589447215,26924629.193721969,29666046.454272352,31940254.887688462,33254856.713173002,30570924.852517303,24462630.985381521,35659453.260803953,18573531.155243643,26511909.640465971,38648576.613704361,35438103.839208759,32084219.956478477,36749132.337913118,40651190.482231855,43532363.028526768,44370543.591715164,40600961.817155972,32165252.252019856,46646284.274403378,24217077.067171797,34237604.690927476,49765808.018634267,45218265.955625504,40858274.473294981,46969334.861623853,51327191.221592009,54802883.954098336,55574482.2619102,50477253.618130028,39800204.962902762,57343679.56532494,29638791.715299763,41823557.16100277,60534969.075400613,54881739.931455567,49374584.848221362,56544632.446705006,61335495.288622908,65366450.130629458,65820086.929370478,59960572.027936138,46953546.225291267,67879265.487006396,34836456.069181763,49344216.904779948,70850681.521230966,64502557.036440633,57420880.472530112,65335434.198929138,71117582.151859209,75668634.457447082,76140598.182857245,69229294.822721511,54175381.692126051,78174242.926378459,40109565.392412201,56674155.335588932,81444482.050759703,73708344.24352023,65903650.616397113,74524965.039193258,80705025.199118957,85387130.612848446,86611708.945520341,78341563.308629736,61540588.529740915,88349598.979571134,45487035.007656209,63953821.088517904,92191235.749959394,83075953.675341234,74508199.511805922,83925565.951159447,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,"Общий оборот (GMV)","Продукт - 2",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,775303480.48754144,null,null,0,0,0,0,0,10500,20563.200000000004,37142.28,118972.8,125251.91999999998,152020.79999999999,260473.32,336839.90400000004,405131.76000000007,466369.70400000003,548781.86880000005,471925.44,776804.25600000005,424631.76911999995,667758.76675199997,1106500.3574399999,1090060.123104,1056351.9121919998,1282605.7026239997,1486813.6609257602,1671838.1197632002,1880834.1212160001,1788844.70653056,1506706.59916224,2259209.1070656003,1236261.3569591041,1807000.4710420992,2749558.6690571522,2662168.4653222654,2500875.5089443838,2960508.7636397569,3350398.514730718,3691673.0265893191,3859786.5525370487,3614650.2740861769,2913702.0087630386,4420412.7280950537,2316025.9905411839,3389004.0832070345,4964665.4030068936,4625628.5308288727,4210254.6039215522,4886212.4692777824,5380232.9293966396,5789098.701969333,6020384.2637791801,5531471.8939557932,4424542.0071163792,6446469.9142744653,3354385.8216091022,4785886.8217860041,6970353.5046382556,6388706.7318600509,5778377.7374349115,6616063.5322998967,7304783.8350027231,7820019.8634851668,7961325.6966509586,7282889.4762251973,5763383.6758356513,8355036.514420866,4333134.5972691942,6120594.5825256454,8887838.4962943159,8068748.2633990217,7285377.6876352876,8366591.1187291089,9139886.3340620883,9752956.9540372118,9889013.9337578807,8973665.4914995432,7074757.4903041134,10185782.513685517,5264138.1416371549,7424233.5397280343,10744826.033212276,9737823.1261620391,8759103.6344800461,10026393.131643888,10870443.981810162,11584126.294133134,11660603.283240257,10621941.268447479,8315043.7678341372,12020187.635750152,6167845.4208718184,8736052.9179553352,12542173.962209325,11417902.845790263,10158549.615990287,11558314.597790943,12573249.550711265,13379306.760383613,13458873.419850666,12240193.892442117,9575847.4668596927,13821124.111709978,7089352.2933002859,10018660.142733676,14393529.625133071,13024496.78669161,11642256.871184323,13165137.034835296,14253106.302390043,15079880.920709513,15291375.625050606,13831188.078393538,10864846.307847407,15597820.13993057,8031458.2665926525,11291093.660480017,16280127.079009198,14663442.534785856,13154165.764690639,14809764.648954548,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"Общий оборот (GMV)","Продукт - 3",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,222951949.31762758,null,null,0,0,0,0,0,1400,7389.9000000000015,11459.7,40147.199999999997,38556,47589.119999999995,76221.540000000008,101901.97799999999,117877.32,140942.98799999998,161297.37359999999,144199.44,228971.23200000002,125307.44063999999,191832.447744,320442.36767999997,309486.45628799999,298123.04102399992,356476.74652799999,411694.41259872,457262.64167040004,516536.62675199995,486393.05596031994,407219.63804928004,605642.44216319988,329943.50722828798,478985.58301386243,726396.84204134403,703162.56561880326,658738.77042124793,773991.55730568955,874156.5500556177,957238.05637440016,999761.94932580879,932138.14837384399,752713.44708702643,1142379.1581014018,601084.23616751516,875417.94205818675,1287538.7911547248,1198235.372608999,1094651.4938430577,1269899.5740423026,1403055.0787939271,1514580.6486340086,1584645.8796179439,1460093.8007798791,1170239.3298324908,1709451.0368823055,894048.75058635068,1278572.1747257165,1870989.1217323449,1718480.9688653145,1562148.5197786929,1792007.8440572335,1997534.4621904886,2141870.7154843877,2193361.0397849665,2009307.5102987979,1598837.9572428032,2322038.0907596126,1210499.4916806973,1717467.9586882992,2506045.7860555891,2284715.2121668737,2070367.428394103,2389367.540955835,2614335.8799261069,2797842.8581485394,2838629.5142616713,2587502.4200367527,2041052.5415299991,2948966.5503886128,1524774.1353158895,2156090.3919629944,3121731.5206111008,2834147.2433816558,2551489.0202009799,2927193.7810969362,3181244.8250419013,3391113.2002221039,3418980.5916979914,3115273.5258462848,2442497.6941357874,3531716.8572140839,1813692.1727255965,2569467.2298481879,3690963.1657536244,3360821.6623627162,2998250.1154915486,3411986.193112446,3722764.2042072844,3959388.5306223435,3988381.7647138569,3623050.5417323224,2838223.4629891999,4091834.8954494856,2101622.3460659096,2967873.2986007882,4269392.0967744701,3865892.9284543041,3460007.7487558341,3912773.0111688664,4241408.6080698483,4487606.8397345515,4557248.1267663706,4122192.8937846571,3238302.7080246154,4649112.9254104765,2392637.5335362051,3365070.6456878907,4846752.4985530823,4375293.4396549473,3920756.6993368934,4424067.4777111784,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,39036798.936222725,null,null,0,0,0,0,0,2913.4,8069.5566000000026,13502.22552,45205.257599999997,43523.334719999999,53266.32576,88308.001439999993,110807.08412399999,130722.51456000001,153338.480064,169467.30187199998,148656.51360000001,240230.02464000002,124819.77311568,193570.61730652797,322089.91432415997,297349.36096435197,287243.23098009598,345971.704211712,377576.67264782113,421753.71444531839,475524.57112819201,422646.65170166019,354796.26219483267,529594.8285465216,270365.31974217028,393635.01399157557,597811.83782594115,538513.0622768508,505048.60278066597,595196.28806845332,622270.18244619318,682985.86211963475,713610.09229814517,612090.14491193776,493975.83841055096,749603.4369499872,358986.60158977902,523545.7619089348,769124.58948682086,646401.99933790776,590009.06843430793,684530.00107220339,674614.62066307012,727839.79874757049,760736.01052421867,617032.99975799583,494459.13655890268,722135.85624941229,326734.24494660652,467289.83724077989,683892.86968298338,531266.90937090851,483361.74804731028,554668.24641487515,508098.4809299091,545145.88506864524,559488.5734143036,464507.99502844264,370477.47651363711,538470.01336776721,252250.23423769156,358653.13955642481,524524.51436235558,424354.09239341167,385291.26036843308,445830.11100974964,425578.18937679427,456277.81081884843,463107.14069355233,361362.77246763872,285159.29745889711,413074.46923650621,190566.8846013227,269993.11054652662,391034.51690948656,312430.15547759546,281452.70598732971,323439.82418347383,303663.64972248737,323770.32101473399,326831.93397824396,250323.15071084545,196505.51762264952,284190.39157149196,118317.97735875087,167652.98852409667,240938.42662145625,205786.06833590305,183996.95521798392,209417.58718888959,213874.58760401083,227372.848991312,229294.30968701318,193322.07468110285,151611.15613648819,218372.42661731227,103700.75931225558,146358.20679151313,210764.78649409782,175151.55032526859,156924.27171370023,177465.30924634216,175197.0028338515,185372.19473262428,188473.6600241611,153583.6151665893,120657.4888812248,173227.53124023371,79306.585879431092,111575.48945743334,160564.1332811114,127253.98265841199,113935.31377611948,128792.72489128273,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Маркетинговые скидки","Продукт - 1",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,16424866.841351757,null,null,0,0,0,0,0,1995,5200.7760000000017,8784.7704000000012,29248.704000000005,28166.810400000002,34436.016000000003,57330.293400000002,71359.059240000002,84391.005600000004,98755.392240000001,108613.07820000002,95040.540000000008,153937.58400000003,79390.668412800005,123330.79217088,205109.43327360001,188039.09607552001,181718.20164096,219087.07077312001,236944.96268872323,264878.077117824,298569.42755711998,262741.09625026566,220646.91154746243,329526.55436025606,166234.82205300481,242132.86952354305,367804.64613162249,326646.85443962924,306400.97144549387,361260.05259934202,371443.99765221274,407837.46781161916,426151.571538658,358310.66899550753,289139.5884492193,438757.38319493155,204960.44315292806,298980.73262943525,439140.69284525141,357895.07452095207,326631.06696740806,378963.23321987432,358983.17115490127,387291.5397265465,404768.01105357631,311622.4259555905,249732.30770347256,364749.28189981531,153564.61469769251,219676.56194944584,321653.90643739316,224637.29559439153,204631.01576232933,234926.11043802611,181599.9375176029,195019.6032884412,200812.26477225628,165785.97166678775,132594.02136452732,192895.62741104234,89809.423645069066,127939.03859613345,187496.86690812666,150135.35886981609,136486.68988165099,158200.48145373183,148572.85215383334,159405.81845528417,161816.49245838865,123396.37553391086,97381.185250408278,141124.87393174178,58398.577725206153,82762.054537581629,119870.76480437053,81742.640768518773,73643.680120838864,84647.201608009287,61452.823340234339,65523.204207681221,66150.220515888679,30143.80901707448,23664.640498930548,34224.640156324807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Маркетинговые скидки","Продукт - 2",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,9126964.7339773681,null,null,0,0,0,0,0,756,1621.2798000000003,2846.2039199999995,9266.6592000000001,9218.4091199999984,11223.100799999998,18998.13852,23702.736131999998,28304.290080000006,32811.178032000003,36764.677223999999,31854.967200000003,52069.106880000007,27195.343950239996,42538.934428703993,70600.427858879993,66011.501287295978,63892.124587007987,77337.307339775973,85123.012773072958,95469.347485267193,107495.90483673598,96659.33876414207,81307.056228088317,121698.80028910079,62821.976885919357,91681.809980156919,139398.37160194368,126974.91876377311,119202.56971304142,140857.40113440287,149279.72303977399,164225.90066018869,171658.03206936983,149732.23086610809,120754.45915386097,183216.71538496332,89157.2138339472,130282.0859329704,191077.10654173192,164091.58552076784,149531.30547191267,173516.8960295305,175127.01261243204,188649.08783386333,196602.0773802305,164221.83158851301,131460.15442862903,191727.9977884487,89899.404363530994,128394.35899809437,187382.96177494468,152738.07911649271,138487.97698231071,158712.34208666536,154146.28764299792,165168.74603216758,168710.16862113634,132609.02962382633,105322.6099367171,152868.33655788013,66553.375448341656,94339.37444836268,137517.99426800589,101057.35567760235,91571.235305091919,105672.44280654035,88199.462156027206,94470.342048364255,95864.697806978118,60576.402534828987,47805.309122927705,69279.483566491428,33446.45815170899,47400.085780614943,68653.2562061395,57962.963454040626,52220.064085685786,60022.561140224811,60335.49927950291,64331.873222087124,64947.489233781736,54258.856230734033,42596.352898074962,61604.352281384621,28780.048546723188,40780.456668023515,58606.644313327204,48036.517392530688,42950.297903909799,48884.220640634187,47527.686134224627,50527.29977584711,50954.291041558499,40462.75981697502,31732.567563451023,45705.856733856061,20143.312959934538,28429.291966696801,40939.922556407495,30909.097116223867,27692.518537711807,31317.407514060382,27185.741819045936,28764.650906786545,29245.91276236984,19840.945499990023,15587.331099488383,22378.676284623507,7674.8308915578536,10797.628012009685,15538.464511075308,7026.2935210166188,6290.9068956139636,7111.2547485984405,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,"Маркетинговые скидки","Продукт - 3",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,13484967.360893605,null,null,0,0,0,0,0,162.39999999999998,1247.5008000000003,1871.2512000000002,6689.8944000000001,6138.1152000000002,7607.208959999999,11979.569519999999,15745.288752,18027.218880000004,21771.909792000002,24089.546447999997,21761.006400000006,34223.333760000001,18233.760752639999,27700.890706943999,46380.053191679996,43298.763601535997,41632.904752127994,49547.326098815996,55508.697186024961,61406.289842227197,69459.238734335988,63246.216687252483,52842.294419281927,78369.473897164804,41308.52080324608,59820.334487875596,90608.820092375056,84891.289073448497,79445.061622130685,93078.834334708372,101546.46175420647,110922.49364782697,115800.48869011737,104047.24505032218,84081.790807470679,127629.33837009224,64868.944602903764,94282.94334652921,138906.79009983753,124415.33929618784,113846.69599498718,132049.87182279862,140504.43689573678,151899.17118716059,159365.92209041183,141188.74221389237,113266.6744268011,165658.57656114834,83270.225885383028,119218.9162932397,174856.0014706456,153891.53466002422,140242.75530267021,161029.79389018362,172352.25576930831,184957.53574803649,189966.14002091094,166112.99373782863,132560.84521239274,192706.04939884477,95887.435144280826,136374.72651192872,199509.65318622309,173161.37784599329,157233.3351816902,181957.18674947746,188805.87506693369,202401.65031519998,205425.95042818561,177389.99439889885,139972.80308556114,202670.11173827297,98721.848724407537,139830.97022833,202510.49589897649,172724.55125503606,155588.96178080508,178770.06143523968,181875.32710275013,193915.24358496565,195734.22422857356,165920.48546303692,130244.52422564404,188361.39913378254,89537.928812027676,126872.53185607317,182331.78230812904,157749.55094337236,141046.65731407411,160533.36654825541,166346.90146978619,176845.54921546488,178340.01864545469,152859.31486412784,119878.58857303718,172666.56988345622,83557.446352321043,117928.91482481634,169824.86393769033,144242.45320904473,129231.75317598842,146147.90173228178,148011.26101480555,156607.54382583773,159227.74726179126,133742.66966659928,105070.15778173642,150848.85495561021,71631.754987873239,100777.86144542365,145025.66877003608,120227.68913739537,107644.40688050551,121681.47014268429,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5317906000.7231398,null,null,0,0,0,0,0,61486.6,141442.04340000002,247050.65448,806698.74239999999,834672.18528000009,1016607.59424,1718058.9585599999,2241932.6678760001,2675444.3654399998,3103404.8319359999,3639869.9045279999,3154821.5663999999,5155201.1433600001,2825253.5702443197,4419322.275749472,7334568.2539958395,7214373.2635476477,6983169.1839959035,8453972.5356602874,9815695.6375294589,11011500.92148428,12397624.621319808,11796332.499986019,9924620.3290038854,14858780.325450277,8142907.0535703413,11887241.245576963,18076699.193963114,17541719.852704987,16470591.215508487,19471110.171588097,22077812.73055632,24299350.781865239,25401015.294511527,23823210.851590607,19209578.072216894,29145053.679864455,15316805.072833003,22393762.530052416,32828920.34586709,30650301.743050046,27916509.618777521,32396211.235969856,35774719.84179984,38516094.439544231,40099150.846045904,36945457.547494978,29562953.185771488,43093238.355711304,22495231.482492492,32109078.799736913,46806026.370391972,43014024.630563214,38941384.465644769,44602535.467855372,49445410.298495159,52949107.722427674,53965741.754736789,49428650.808651529,39156996.408584677,56784888.866216086,29508460.921883997,41717014.09258499,60635167.786621809,55147375.338797972,49828728.328955941,57279463.410299048,62655835.246203415,66897405.955465242,67839018.569236189,61677058.757198676,48630855.697277971,70065354.160162568,36237137.10765148,51133887.982147269,74010492.112314492,67141280.145521656,60403724.796915047,69174779.535262361,75083520.445752487,80017919.303969964,80572838.870330483,73447463.671519041,57514582.169638529,83146979.588399142,42699675.685420424,60482084.064059362,86842880.222572461,79075495.476257712,70393683.24879396,80096317.402643636,87199721.319173753,92779956.899461716,93358559.057734743,84899217.182214826,66437841.465838447,95868829.506920606,49196839.272466138,69514330.570131883,99896638.986173123,90423582.408340871,80848990.96462357,91425409.775951073,99024343.106745005,104769246.17855988,106271859.03731316,96141360.665641338,75523080.056731701,108423304.51367196,55831824.221905634,78498409.905228376,113157551.19424054,101987435.66712362,91469186.662057325,103030605.35293388,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"Общий оборот (GMV) с учетом скидок","Продукт - 1",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,4342262503.0128412,null,null,0,0,0,0,0,50505,116357.72400000002,203166.12959999999,663535.29599999997,686220.7895999999,835827.98399999994,1412341.8066,1842638.81076,2198766.7944,2550675.2277600002,2990644.8857999998,2592312.66,4235718.0959999999,2320743.4651871999,3629970.88638912,6024606.0099264011,5924136.9490444791,5734219.2601190405,6941774.7199468799,8057819.2739640772,9039275.797378175,10177209.01692288,9681000.2929465342,8144843.4424397368,12193997.050407745,6680832.687072115,9752757.3359890338,14830750.874558939,14388255.02960114,13509624.567478027,15970546.086111763,18104083.850563962,19925588.093209535,20828925.313408151,19530201.905047014,15747998.866328157,23893107.847423051,12553721.004561154,18353905.534066688,26906700.048347034,25114944.764429126,22874981.522479806,26545665.960502096,29307063.283117447,31552963.347961914,32850088.702119425,30259302.426561713,24212898.677678049,35294703.978904136,18419966.540545952,26292233.078516528,38326922.707266964,35213466.543614365,31879588.940716147,36514206.227475092,40469590.544714257,43337343.425238326,44169731.326942906,40435175.845489189,32032658.230655327,46453388.646992333,24127267.643526729,34109665.652331337,49578311.151726142,45068130.596755683,40721787.783413328,46811134.380170122,51178618.369438171,54643478.13564305,55412665.769451812,50353857.24259612,39702823.777652353,57202554.691393197,29580393.137574557,41740795.106465191,60415098.310596243,54799997.290687054,49300941.168100521,56459985.245096996,61274042.465282679,65300926.926421776,65753936.708854586,59930428.218919061,46929881.584792331,67845040.846850067,34836456.069181763,49344216.904779948,70850681.521230966,64502557.036440633,57420880.472530112,65335434.198929138,71117582.151859209,75668634.457447082,76140598.182857245,69229294.822721511,54175381.692126051,78174242.926378459,40109565.392412201,56674155.335588932,81444482.050759703,73708344.24352023,65903650.616397113,74524965.039193258,80705025.199118957,85387130.612848446,86611708.945520341,78341563.308629736,61540588.529740915,88349598.979571134,45487035.007656209,63953821.088517904,92191235.749959394,83075953.675341234,74508199.511805922,83925565.951159447,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,null,"Общий оборот (GMV) с учетом скидок","Продукт - 2",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,766176515.75356376,null,null,0,0,0,0,0,9744,18941.9202,34296.076079999999,109706.14079999999,116033.51087999999,140797.6992,241475.18148,313137.16786800005,376827.46992000006,433558.52596800006,512017.19157600001,440070.47279999999,724735.14911999996,397436.42516975995,625219.83232329588,1035899.9295811199,1024048.6218167038,992459.78760499193,1205268.3952842238,1401690.6481526871,1576368.7722779328,1773338.2163792639,1692185.367766418,1425399.5429341516,2137510.3067764994,1173439.3800731846,1715318.6610619423,2610160.2974552088,2535193.5465584928,2381672.9392313426,2819651.362505354,3201118.7916909438,3527447.1259291302,3688128.520467679,3464918.0432200683,2792947.5496091777,4237196.0127100898,2226868.7767072367,3258721.9972740645,4773588.2964651613,4461536.9453081051,4060723.2984496397,4712695.5732482523,5205105.9167842073,5600449.6141354693,5823782.1863989504,5367250.06236728,4293081.85268775,6254741.9164860165,3264486.4172455715,4657492.4627879094,6782970.5428633112,6235968.6527435584,5639889.7604526011,6457351.1902132314,7150637.5473597245,7654851.1174529996,7792615.5280298227,7150280.4466013703,5658061.0658989344,8202168.177862986,4266581.2218208518,6026255.2080772826,8750320.5020263083,7967690.9077214189,7193806.4523301953,8260918.6759225689,9051686.8719060607,9658486.6119888462,9793149.2359509021,8913089.0889647137,7026952.1811811859,10116503.030119026,5230691.6834854465,7376833.4539474193,10676172.777006136,9679860.1627079993,8706883.5703943595,9966370.5705036633,10810108.482530659,11519794.420911048,11595655.794006476,10567682.412216745,8272447.4149360619,11958583.283468768,6139065.3723250953,8695272.4612873122,12483567.317895997,11369866.328397732,10115599.318086376,11509430.37715031,12525721.86457704,13328779.460607767,13407919.128809107,12199731.13262514,9544114.8992962427,13775418.254976122,7069208.9803403514,9990230.8507669792,14352589.702576665,12993587.689575385,11614564.352646612,13133819.627321236,14225920.560570996,15051116.269802727,15262129.712288236,13811347.132893547,10849258.976747919,15575441.463645948,8023783.4357010946,11280296.032468006,16264588.614498124,14656416.241264839,13147874.857795026,14802653.39420595,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Общий оборот (GMV) с учетом скидок","Продукт - 3",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,209466981.95673406,null,null,0,0,0,0,0,1237.5999999999999,6142.3992000000007,9588.4488000000001,33457.3056,32417.8848,39981.911039999999,64241.970480000004,86156.689247999981,99850.101120000007,119171.07820799999,137207.82715199998,122438.4336,194747.89824000001,107073.67988735999,164131.55703705602,274062.31448831997,266187.69268646394,256490.13627187195,306929.42042918399,356185.71541269502,395856.3518281728,447077.38801766397,423146.83927306748,354377.3436299981,527272.9682660352,288634.98642504192,419165.2485259868,635788.02194896899,618271.27654535463,579293.70879911724,680912.72297098115,772610.08830141113,846315.56272657309,883961.46063569142,828090.90332352184,668631.65627955575,1014749.8197313093,536215.29156461125,781134.99871165748,1148632.0010548872,1073820.0333128113,980804.79784807051,1137849.7022195039,1262550.6418981901,1362681.4774468481,1425279.9575275322,1318905.0585659868,1056972.6554056895,1543792.4603211572,810778.52470096771,1159353.2584324768,1696133.1202616994,1564589.4342052904,1421905.7644760227,1630978.05016705,1825182.2064211802,1956913.1797363511,2003394.8997640554,1843194.5165609694,1466277.1120304107,2129332.041360768,1114612.0565364165,1581093.2321763705,2306536.1328693656,2111553.8343208805,1913134.0932124127,2207410.3542063572,2425530.0048591732,2595441.2078333395,2633203.5638334854,2410112.4256378538,1901079.738444438,2746296.4386503394,1426052.2865914819,2016259.4217346644,2919221.0247121239,2661422.6921266196,2395900.0584201748,2748423.7196616968,2999369.4979391508,3197197.956637138,3223246.3674694179,2949353.0403832477,2312253.1699101431,3343355.4580803011,1724154.243913569,2442594.6979921148,3508631.3834454957,3203072.1114193434,2857203.4581774748,3251452.8265641909,3556417.3027374987,3782542.9814068787,3810041.7460684022,3470191.2268681945,2718344.8744161623,3919168.3255660301,2018064.8997135889,2849944.3837759718,4099567.2328367792,3721650.4752452592,3330775.9955798462,3766625.1094365846,4093397.3470550431,4330999.2959087137,4398020.3795045791,3988450.2241180576,3133232.5502428785,4498264.0704548657,2321005.7785483319,3264292.784242467,4701726.8297830466,4255065.7505175518,3813112.292456388,4302386.0075684935,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"кол-во посетителей",null,null,null,null,null,0,null,null,null,null,1283831.19,null,null,0,0,0,0,0,21,44.975000000000009,79.344999999999999,257.60000000000002,267.47999999999996,325.44,552.28499999999997,703.47500000000002,841.5,973.84999999999991,1141.47,987,1616.3999999999999,866.39999999999986,1357.44,2251.8000000000002,2212.38,2142.2399999999998,2595.7799999999997,2948.6099999999997,3310.2,3726,3539.16,2978.64,4461.5999999999995,2392.1999999999998,3493.56,5313.6,5144.58,4831.2,5713.74,6337.83,6977.9999999999991,7294.7999999999993,6827.7599999999993,5504.94,8352,4292.3999999999996,6277.32,9200.4,8570.8799999999992,7804.7999999999993,9057.42,9781.7699999999986,10529.399999999998,10958.4,10072.08,8058.54,11745,5995.4999999999991,8556.66,12469.799999999997,11432.339999999998,10346.879999999999,11849.76,12842.669999999998,13751.4,14010.6,12819.06,10151.82,14720.4,7489.7999999999993,10585.679999999998,15381.599999999999,13971.960000000001,12621.599999999999,14504.4,15537.63,16586.400000000001,16819.2,15271.74,12040.98,17344.2,8788.5,12399.24,17945.999999999996,16268.039999999999,14634.72,16757.279999999995,17817.629999999997,18988.2,19117.8,17415.54,13636.14,19713,9917.9999999999982,14048.16,20170.199999999997,18362.699999999997,16343.52,18595.98,19840.559999999998,21110.999999999996,21240.6,19314.18,15112.86,21809.4,10969.5,15500.519999999999,22273.200000000001,20156.579999999998,18020.639999999996,20377.98,21633.209999999995,22888.2,23214,20997.360000000001,16494.240000000002,23679.599999999995,11952.9,16805.04,24226.799999999999,21827.879999999997,19578.239999999998,22049.279999999995,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,null,null,null,"Поток решений о покупке","Продукт - 1",null,null,1,"шт",null,null,null,null,null,null,null,null,null,null,898681.83299999998,null,null,0,0,0,0,0,14.7,31.482500000000005,55.541499999999999,180.32,187.23599999999996,227.80799999999999,386.59949999999998,492.4325,589.04999999999995,681.69499999999994,799.029,690.9,1131.48,606.4799999999999,950.20799999999997,1576.26,1548.6659999999999,1499.5679999999998,1817.0459999999996,2064.027,2317.14,2608.1999999999998,2477.4119999999998,2085.0479999999998,3123.12,1674.5399999999997,2445.4919999999997,3719.52,3601.2059999999997,3381.8399999999997,3999.6179999999995,4436.4809999999998,4884.5999999999995,5106.3599999999997,4779.4319999999998,3853.4579999999996,5846.4,3004.6799999999994,4394.1239999999998,6440.28,5999.616,5463.36,6340.1939999999995,6847.2389999999996,7370.579999999999,7670.8799999999992,7050.4559999999992,5640.9780000000001,8221.5,4196.8499999999995,5989.6619999999994,8728.8599999999988,8002.6379999999999,7242.8159999999998,8294.8320000000003,8989.8689999999988,9625.98,9807.42,8973.3419999999987,7106.2739999999994,10304.279999999999,5242.8599999999997,7409.9759999999997,10767.119999999999,9780.3719999999994,8835.119999999999,10153.08,10876.341,11610.48,11773.44,10690.217999999999,8428.6859999999997,12140.94,6151.95,8679.4679999999989,12562.199999999999,11387.628000000001,10244.304,11730.095999999998,12472.341,13291.74,13382.46,12190.878000000001,9545.2979999999989,13799.099999999999,6942.5999999999995,9833.7119999999995,14119.14,12853.89,11440.464,13017.186,13888.392,14777.699999999999,14868.419999999998,13519.925999999999,10579.002,15266.58,7678.65,10850.364,15591.24,14109.606,12614.447999999999,14264.585999999999,15143.246999999998,16021.74,16249.8,14698.152,11545.968000000001,16575.719999999998,8367.0299999999988,11763.528,16958.759999999998,15279.516,13704.767999999998,15434.495999999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,null,null,null,"Поток решений о покупке","Продукт - 2",null,null,2,"шт",null,null,null,null,null,null,null,null,null,null,290293.29749999993,null,null,0,0,0,0,0,5.25,9.7125000000000004,17.692499999999999,56.4,59.669999999999995,72.36,124.4025,157.46250000000001,189.75,218.02500000000001,256.90499999999997,220.5,363.6,194.85,306.81,508.2,501.12,485.76,590.22,670.89,754.8,849,807.84,680.61,1020.9,547.79999999999995,800.94,1218.9000000000001,1180.17,1108.8,1313.01,1456.92,1605.75,1678.95,1572.615,1267.56,1923,987.6,1445.43,2117.1,1972.62,1795.2,2083.4549999999999,2248.7925,2419.35,2515.35,2310.7950000000001,1848.21,2692.5,1373.25,1959.09,2852.7,2614.41,2364.12,2706.6149999999998,2928.5174999999999,3134.85,3190.65,2918.5650000000001,2309.0549999999998,3347.1,1701.45,2402.8199999999997,3488.4,3166.29,2858.4,3281.85,3514.62,3749.85,3802.05,3449.3850000000002,2719.395,3914.55,1983.375,2796.8850000000002,4047.75,3668.085,3299.2799999999997,3776.22,4013.37,4276.8,4304.7,3921.21,3069.36,4437,2232,3161.34,4538.55,4131.6750000000002,3675.48,4181.8950000000004,4459.2524999999996,4745.25,4773.1499999999996,4341.1949999999997,3396.0149999999999,4901.8500000000004,2464.875,3483.48,5004.3,4528.17,4047.36,4576.7700000000004,4857.54,5139.3,5211,4713.3899999999994,3702.51,5315.4,2683.35,3772.335,5439.45,4898.7449999999999,4394.76,4947.3450000000003,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,"Поток решений о покупке","Продукт - 3",null,null,3,"шт",null,null,null,null,null,null,null,null,null,null,94856.059500000018,null,null,0,0,0,0,0,1.05,3.7800000000000002,6.1109999999999989,20.88,20.574000000000002,25.271999999999998,41.283000000000001,53.58,62.699999999999996,74.13,85.536000000000001,75.599999999999994,121.32,65.069999999999993,100.422,167.33999999999997,162.59399999999999,156.91199999999998,188.51399999999995,213.69299999999998,238.26,268.8,253.90799999999999,212.982,317.58,169.86,247.12799999999999,375.17999999999995,363.20399999999995,340.56,401.11199999999997,444.42899999999992,487.65,509.48999999999995,475.71299999999997,383.92199999999991,582.6,300.12,437.76599999999991,643.02,598.64400000000001,546.24,633.77100000000007,685.73850000000004,739.47,772.16999999999985,710.82899999999995,569.35199999999998,831,425.4,607.9079999999999,888.24,815.29199999999992,739.94399999999996,848.31299999999999,924.28349999999989,990.56999999999982,1012.53,927.15300000000002,736.49099999999987,1069.0199999999998,545.49,772.8839999999999,1126.08,1025.298,928.07999999999993,1069.4699999999998,1146.6689999999999,1226.07,1243.7099999999998,1132.1369999999999,892.899,1288.7099999999998,653.17499999999995,922.88699999999994,1336.05,1212.327,1091.136,1250.9639999999997,1331.9189999999999,1419.6599999999999,1430.6399999999996,1303.452,1021.482,1476.8999999999999,743.4,1053.1079999999999,1512.51,1377.135,1227.576,1396.8989999999999,1492.9155000000001,1588.05,1599.03,1453.059,1137.8429999999998,1640.9699999999998,825.97500000000002,1166.6759999999999,1677.6599999999999,1518.8040000000001,1358.8320000000001,1536.624,1632.423,1727.1599999999999,1753.2,1585.8179999999998,1245.7619999999999,1788.48,902.51999999999987,1269.1769999999999,1828.5899999999997,1649.6189999999999,1478.7119999999998,1667.4390000000001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3485512104.5727901,null,null,0,0,0,0,0,40596.78,92764.086660000015,162240.8634,529364.96927999996,548096.67359999986,667473.01171199989,1128649.4465039999,1472262.7582403999,1757505.521376,2038003.2458784,2390622.3639935995,2071385.62848,3385794.6112319995,1855360.7421821277,2902829.0037451484,4817392.8660855368,4738776.4830454262,4587130.4167673849,5553955.3277336825,6448174.5304750055,7234434.3498521401,8144838.6364409477,7749736.9407277023,6520403.3842638908,9762734.9791534804,5349893.0669145845,7810339.0402810909,11877342.167503553,11524856.67696365,10821361.779490024,12793481.758422205,14505201.11773067,15965529.897029212,16689500.417810254,15652027.62614,12620662.478118164,19148198.445470572,10061903.67901581,14711435.372097211,21566073.782391965,20133375.817748282,18337090.154315103,21279668.869641442,23496262.449143771,25296103.593875129,26334537.171941333,24260808.247346636,19412661.797340218,28296801.481572252,14769453.344415242,21081115.363885265,30729171.102597039,28236787.737163421,25562228.868070409,29277913.369389296,32451586.816906199,34750639.910314232,35416138.162804164,32432721.670111407,25691774.428017318,37257255.754234351,19356761.578340061,27364221.530323487,39771938.897082262,36165003.021885946,32676094.902518149,37560476.510342278,41078535.296017498,43858310.363294557,44475401.725741759,40427278.341990992,31875776.656480569,45923928.730629854,23749436.724022359,33511851.128019739,48504421.513334073,43998354.992472924,39582870.620393597,45329702.07271824,49196694.816344947,52429705.445941903,52792557.503442273,48119946.871466696,37680816.767795704,54473826.871953517,27972298.207763847,39621366.473387256,56889850.138843313,51797644.72313311,46109577.027267501,52464954.975794807,57112093.629411213,60767196.744938903,61145390.816225141,55601429.310278073,43510328.096461199,62785429.673622787,32216719.73477279,45522007.475428529,65417302.456671156,59209129.95782543,52939070.406475246,59864372.873926871,64834497.12378528,68595849.352667883,69578667.231859729,62941302.949723005,49443011.224265456,70981919.238659233,36549117.956774384,51387110.613469273,74076677.38115555,66757895.418526545,59873610.774898574,67439938.665185139,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,"Акцептованный GMV","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3039583752.1089883,null,null,0,0,0,0,0,35353.5,81450.406800000012,142216.29071999999,464474.70719999995,480354.55271999992,585079.58879999991,988639.26461999991,1289847.167532,1539136.75608,1785472.659432,2093451.4200599997,1814618.862,2965002.6671999996,1624520.4256310398,2540979.6204723837,4217224.2069484806,4146895.8643311351,4013953.4820833281,4859242.3039628156,5640473.4917748533,6327493.0581647223,7124046.311846016,6776700.2050625738,5701390.4097078154,8535797.9352854211,4676582.8809504798,6826930.1351923235,10381525.612191256,10071778.520720797,9456737.1972346175,11179382.260278234,12672858.695394773,13947911.665246673,14580247.719385706,13671141.333532909,11023599.206429709,16725175.493196134,8787604.7031928077,12847733.873846682,18834690.033842921,17580461.335100386,16012487.065735864,18581966.172351465,20514944.298182212,22087074.343573339,22995062.091483597,21181511.698593199,16949029.074374635,24706292.785232894,12893976.578382166,18404563.154961567,26828845.895086873,24649426.580530055,22315712.258501302,25559944.359232564,28328713.38129998,30336140.397666827,30918811.928860031,28304623.091842432,22422860.761458728,32517372.05289463,16889087.35046871,23876765.956631936,34704817.806208298,31547691.417728975,28505251.448389329,32767794.066119082,35825032.858606718,38250434.694950134,38788866.038616262,35247700.069817282,27791976.644356646,40041788.283975236,20706275.19630219,29218556.574525632,42290568.817417368,38359998.103480935,34510658.81767036,39521989.671567895,42891829.725697875,45710648.848495238,46027755.69619821,41951299.753243342,32850917.10935463,47491528.592795044,24385519.248427231,34540951.833345965,49595477.06486167,45151789.92550844,40194616.330771074,45734803.939250395,49782307.50630144,52968044.120212957,53298418.728000067,48460506.375905052,37922767.184488229,54721970.048464917,28076695.774688538,39671908.734912246,57011137.435531788,51595840.970464155,46132555.431477979,52167475.52743528,56493517.639383264,59770991.428993911,60628196.261864237,54839094.316040814,43078411.970818639,61844719.285699792,31840924.505359344,44767674.761962533,64533865.024971575,58153167.572738864,52155739.658264145,58747896.165811613,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,null,"Акцептованный GMV","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,383088257.87678188,null,null,0,0,0,0,0,4872,9470.9601000000002,17148.038039999999,54853.070399999997,58016.755439999994,70398.849600000001,120737.59074,156568.58393400002,188413.73496000003,216779.26298400003,256008.59578800001,220035.23639999999,362367.57455999998,198718.21258487998,312609.91616164794,517949.96479055996,512024.31090835191,496229.89380249596,602634.19764211192,700845.32407634356,788184.38613896642,886669.10818963195,846092.68388320901,712699.7714670758,1068755.1533882497,586719.69003659231,857659.33053097117,1305080.1487276044,1267596.7732792464,1190836.4696156713,1409825.681252677,1600559.3958454719,1763723.5629645651,1844064.2602338395,1732459.0216100342,1396473.7748045889,2118598.0063550449,1113434.3883536183,1629360.9986370322,2386794.1482325806,2230768.4726540525,2030361.6492248198,2356347.7866241261,2602552.9583921037,2800224.8070677347,2911891.0931994752,2683625.03118364,2146540.926343875,3127370.9582430082,1632243.2086227858,2328746.2313939547,3391485.2714316556,3117984.3263717792,2819944.8802263006,3228675.5951066157,3575318.7736798623,3827425.5587264998,3896307.7640149114,3575140.2233006852,2829030.5329494672,4101084.088931493,2133290.6109104259,3013127.6040386413,4375160.2510131542,3983845.4538607094,3596903.2261650977,4130459.3379612844,4525843.4359530304,4829243.3059944231,4896574.6179754511,4456544.5444823569,3513476.0905905929,5058251.515059513,2615345.8417427232,3688416.7269737097,5338086.3885030681,4839930.0813539997,4353441.7851971798,4983185.2852518316,5405054.2412653295,5759897.2104555238,5797827.8970032381,5283841.2061083727,4136223.707468031,5979291.641734384,3069532.6861625477,4347636.2306436561,6241783.6589479987,5684933.1641988661,5057799.6590431882,5754715.1885751551,6262860.93228852,6664389.7303038836,6703959.5644045537,6099865.5663125701,4772057.4496481214,6887709.1274880609,3534604.4901701757,4995115.4253834896,7176294.8512883326,6496793.8447876927,5807282.1763233058,6566909.8136606179,7112960.2802854981,7525558.1349013634,7631064.8561441181,6905673.5664467737,5424629.4883739594,7787720.731822974,4011891.7178505473,5640148.016234003,8132294.3072490618,7328208.1206324194,6573937.4288975131,7401326.6971029751,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,null,"Акцептованный GMV","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,62840094.587020181,null,null,0,0,0,0,0,371.28,1842.7197600000002,2876.5346399999999,10037.19168,9725.3654399999996,11994.573311999999,19272.591144000002,25847.006774399993,29955.030336,35751.323462399996,41162.348145599994,36731.530079999997,58424.369471999998,32122.103966207997,49239.467111116806,82218.694346495991,79856.307805939185,76947.040881561581,92078.826128755187,106855.7146238085,118756.90554845183,134123.21640529917,126944.05178192024,106313.20308899942,158181.89047981057,86590.495927512573,125749.57455779603,190736.4065846907,185481.38296360639,173788.11263973516,204273.81689129435,231783.02649042333,253894.66881797192,265188.43819070741,248427.27099705653,200589.49688386673,304424.94591939281,160864.58746938338,234340.49961349723,344589.60031646612,322146.00999384339,294241.43935442116,341354.91066585114,378765.19256945705,408804.44323405443,427583.98725825967,395671.51756979601,317091.79662170686,463137.73809634714,243233.55741029029,347805.97752974305,508839.93607850978,469376.83026158711,426571.72934280679,489293.41505011497,547554.66192635405,587073.95392090536,601018.46992921655,552958.35496829078,439883.13360912318,638799.61240823043,334383.61696092493,474327.96965291112,691960.83986080962,633466.1502962641,573940.22796372382,662223.10626190715,727659.00145775196,778632.36235000181,789961.06915004563,723033.72769135609,570323.92153333139,823888.93159510184,427815.68597744458,604877.82652039931,875766.30741363717,798426.80763798591,718770.01752605243,824527.11589850904,899810.84938174521,959159.38699114136,966973.91024082527,884805.91211497423,693675.95097304287,1003006.6374240903,517246.27317407069,732778.40939763444,1052589.4150336487,960921.63342580292,857161.03745324246,975435.84796925727,1066925.1908212495,1134762.8944220636,1143012.5238205206,1041057.3680604583,815503.46232484863,1175750.497669809,605419.46991407662,854983.31513279153,1229870.1698510337,1116495.1425735778,999232.79867395386,1129987.5328309753,1228019.2041165128,1299299.788772614,1319406.1138513738,1196535.0672354172,939969.76507286355,1349479.2211364596,696301.73356449953,979287.83527274011,1410518.0489349139,1276519.7251552655,1143933.6877369164,1290715.802270548,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"кол-во посетителей",null,null,null,null,null,0,null,null,null,null,1224439.9010999999,null,null,0,0,0,0,0,10.100999999999999,31.733975000000001,59.797919999999998,162.07054499999998,252.56348,285.19452000000001,422.18572499999999,604.02056000000005,743.13297499999987,873.18335000000002,1017.46892,1023.7940699999999,1252.2354,1194.2267999999999,1069.6670399999998,1736.0444399999997,2147.2705799999999,2094.57222,2278.9876199999994,2666.8515899999993,3010.4876100000001,3384.4121999999998,3494.5419599999996,3135.0617999999999,3578.7554399999995,3296.6777999999999,2831.0505599999997,4236.2439599999998,5030.3845799999999,4798.3501799999995,5072.1161399999992,5796.8051699999996,6404.9142300000003,6865.2168000000001,6792.9513599999991,5932.0286999999998,6665.1881399999993,6081.9563999999991,5084.03532,7444.7833199999986,8547.9856799999998,7876.7020799999991,8110.7278199999992,9061.6503900000007,9769.6727699999992,10335.631799999999,10115.660879999999,8720.8282199999994,9525.5027399999999,8533.1804999999986,6999.5889599999991,10113.727259999998,11496.929339999997,10475.804819999999,10676.583839999999,11877.058829999998,12791.747669999999,13353.521999999997,12905.066459999998,11048.993279999999,11963.53782,10683.1062,8694.3058799999981,12490.261679999998,14119.062359999998,12791.502359999997,13047.605999999998,14450.21643,15451.658429999999,16068.093599999998,15435.742139999998,13137.418319999999,14134.271579999999,12569.8287,10191.30294,14596.060439999997,16456.953239999999,14864.227559999999,15099.551999999998,16630.531709999996,17703.604229999997,18328.985999999997,17572.536540000001,14935.85808,16040.936339999998,14252.510999999999,11527.722959999999,16459.031159999999,18534.3249,16693.69182,16805.8995,18487.975739999998,19697.700359999999,20371.119599999998,19506.849179999997,16559.40624,17759.607059999998,15766.650899999999,12732.07962,18169.159319999999,20408.724179999997,18363.242819999999,18469.736219999995,20207.382389999995,21414.798209999997,22175.158199999998,21265.66416,18033.459599999998,19323.617039999997,17139.232499999995,13832.569139999998,19736.315039999998,22152.301080000001,19916.343720000001,20022.837119999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,null,null,null,null,null,"Количество продаж","Продукт - 1",null,null,1,"шт",null,null,null,null,null,null,null,null,null,null,846416.35575000034,null,null,0,0,0,0,0,6.982499999999999,21.936687500000001,41.336399999999998,112.03421249999998,174.58909999999997,197.14589999999998,291.84356249999996,417.54020000000003,513.70418749999999,603.60387500000002,703.34389999999996,707.716275,865.63049999999998,825.53099999999995,739.42679999999996,1200.0722999999998,1484.3398499999998,1447.9111499999999,1575.3916499999996,1843.5096749999998,2081.0543250000001,2339.5364999999997,2415.6656999999996,2167.1684999999998,2473.8797999999997,2278.8885,1957.0151999999996,2928.3806999999997,3477.3448499999995,3316.9468499999994,3506.1925499999998,4007.1470249999993,4427.5134749999997,4745.7059999999992,4695.7511999999997,4100.6227499999995,4607.4325499999995,4204.262999999999,3514.4318999999996,5146.3418999999994,5908.9506000000001,5444.9135999999999,5606.688149999999,6264.0306749999991,6753.4640249999993,7144.6934999999994,6992.6345999999994,6028.4311499999985,6584.6770499999993,5898.7162499999995,4838.5931999999993,6991.2979499999983,7947.4615499999982,7241.5906500000001,7380.3827999999994,8210.232974999999,8842.5282749999988,9230.864999999998,8920.8619499999986,7637.8175999999985,8270.0131499999989,7384.8914999999997,6010.097099999999,8634.1205999999984,9760.0586999999978,8842.358699999997,9019.3949999999986,9988.974975000001,10681.239975,11107.361999999999,10670.237549999998,9081.4793999999983,9770.5723499999986,8689.1227500000005,7044.9235499999995,10089.792299999997,11376.168299999999,10275.1677,10437.839999999998,11496.157574999997,12237.938474999999,12670.244999999999,12147.33555,10324.6836,11088.589049999999,9852.307499999999,7968.7481999999991,11377.6047,12812.189249999999,11539.818149999999,11617.383750000001,12780.149549999998,13616.393699999999,14081.906999999999,13484.464349999998,11446.9908,12276.651449999999,10898.98425,8801.281649999999,12559.7619,14107.901849999998,12693.925649999997,12767.541149999997,13968.720674999997,14803.368824999998,15328.981499999998,14700.2772,12465.957,13357.801799999999,11847.806249999998,9562.0150499999982,13643.086799999999,15313.181099999998,13767.534899999999,13841.150399999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,null,null,null,null,null,"Количество продаж","Продукт - 2",null,null,2,"шт",null,null,null,null,null,null,null,null,null,null,284941.42875000002,null,null,0,0,0,0,0,2.5987499999999999,7.4064375,13.565474999999999,36.675787499999998,57.454650000000001,65.354849999999999,97.397437499999995,139.52317500000001,171.87018749999999,201.848625,235.09035,236.31547499999999,289.12950000000001,276.43275,248.32169999999999,403.42994999999996,499.61339999999996,488.50559999999996,532.61009999999999,624.24945000000002,705.71654999999998,793.88099999999997,820.13580000000002,736.78275000000008,842.24744999999996,776.50649999999996,667.62630000000001,999.82079999999996,1187.5396500000002,1133.04015,1198.7959499999999,1371.11535,1516.0216500000001,1625.9265,1609.5246750000001,1405.8866250000001,1579.3271999999999,1440.7470000000001,1204.3498500000001,1763.45235,2024.4114,1865.0708999999999,1919.934225,2144.4625125000002,2310.7305375000001,2442.6765,2388.9417750000002,2058.7074750000002,2247.6514499999998,2012.5462499999999,1649.5083,2381.8360499999999,2706.2194499999996,2464.3723499999996,2510.013825,2789.3905875,3001.3669124999997,3131.1224999999999,3024.0614249999999,2587.6719000000003,2799.7967250000002,2499.0322500000002,2031.6136499999998,2916.1538999999998,3294.0715500000001,2982.2215500000002,3039.4237499999999,3364.2526499999999,3595.9126499999998,3738.1904999999997,3589.460325,3053.5461000000005,3283.8027750000001,2919.4728749999999,2366.2287000000001,3388.094325,3819.3383249999997,3448.8456749999996,3502.3724999999995,3855.8470499999999,4103.6341499999999,4247.8424999999997,4071.8254499999994,3460.3321500000002,3715.6482000000001,3301.1549999999997,2669.7033000000001,3811.4455499999999,4291.761375,3864.541725,3889.4006250000002,4277.3680125000001,4556.2287374999996,4711.6080000000002,4511.6007749999999,3829.9189500000002,4107.4431750000003,3646.528875,2944.4357250000003,4201.4511000000002,4718.5726500000001,4244.88735,4268.9443499999998,4669.9834499999997,4948.4358000000002,5123.3985000000002,4912.57305,4165.8705,4463.8654499999993,3959.3812499999995,3195.5640749999998,4559.8335749999997,5117.4065250000003,4600.2849750000005,4624.3419749999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,"Количество продаж","Продукт - 3",null,null,3,"шт",null,null,null,null,null,null,null,null,null,null,93082.116599999979,null,null,0,0,0,0,0,0.51975000000000005,2.3908500000000004,4.8960449999999991,13.360544999999998,20.519730000000003,22.693770000000001,32.944724999999998,46.957184999999996,57.558599999999998,67.730850000000004,79.034670000000006,79.762319999999988,97.475399999999993,92.263049999999993,81.918539999999993,132.54218999999998,163.31732999999997,158.15546999999998,170.98586999999998,199.09246499999995,223.71673499999997,250.99470000000002,258.74045999999998,231.11054999999999,262.62819000000002,241.28280000000001,206.40906000000001,308.04245999999995,365.50007999999991,348.36317999999994,367.12763999999999,418.54279499999996,461.37910499999992,493.58429999999998,487.67548499999998,425.51932499999992,478.42838999999992,436.94640000000004,365.25356999999997,534.98906999999997,614.62367999999992,566.71758,584.10544500000003,653.15720250000004,705.47820750000005,748.26179999999988,734.08450499999981,633.68959499999994,693.17423999999994,621.91799999999989,511.48745999999994,740.59325999999999,843.24833999999998,769.84181999999987,786.18721499999992,877.43526750000001,947.85248249999984,991.53449999999987,960.14308499999993,823.50378000000001,893.72794499999986,799.1824499999999,652.59512999999993,939.98717999999985,1064.93211,966.92210999999998,988.78724999999986,1096.988805,1174.5058049999998,1222.5410999999999,1176.0442649999998,1002.3928199999999,1079.8964550000001,961.23307499999987,780.15068999999994,1118.1738149999999,1261.4466149999998,1140.2141849999998,1159.3394999999998,1278.5270849999997,1362.0316049999999,1410.8984999999998,1353.37554,1150.8423299999999,1236.6990899999998,1099.0484999999999,889.27145999999993,1269.98091,1430.3742750000001,1289.3319449999999,1299.1151249999998,1430.4581774999999,1525.0779225000001,1577.6046000000001,1510.7840550000001,1282.49649,1375.5124349999999,1221.1377749999999,986.36224499999992,1407.94632,1582.2496799999999,1424.4298200000001,1433.25072,1568.678265,1662.9935849999999,1722.7782,1652.8139099999999,1401.6320999999998,1501.9497900000001,1332.0449999999998,1074.9900149999999,1533.3946649999998,1721.7134549999996,1548.5238449999997,1557.3447449999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3296865821.7267513,null,null,0,0,0,0,0,19388.336099999997,63677.550860700001,121754.11632929998,330211.06721819995,514446.92802719993,580398.31139903981,857606.23974851985,1241881.8127054379,1542155.6199378779,1812284.6514806878,2114591.1952967998,2130532.5506332316,2605711.7880734392,2502581.4380833721,2271993.9233119334,3686345.7490177713,4563021.4263942344,4453106.9284790521,4842373.5278071053,5731059.9638985479,6533532.0647631455,7343709.3408148643,7589799.9803603096,6814157.6485754298,7775409.7229917329,7216503.2664789744,6284244.6327390028,9401233.0829057265,11175022.345353022,10670807.82158546,11276625.162116297,13035803.204582212,14550596.445093313,15593676.818152886,15444028.600697001,13501086.790808538,15170610.663183907,13948744.947692979,11830096.058760155,17323718.553318352,19912924.524690557,18371021.688154653,18918406.652096745,21382147.793388009,23300180.818459243,24655524.450378008,24161164.506746009,20855756.856660634,22783077.885869518,20565790.751591504,17120060.715941876,24741423.619907767,28158584.176169086,25691210.442810114,26188357.27518788,29478329.437405616,32091805.154394776,33507456.099663068,32400716.916879158,27757075.891507693,30060965.283927511,27035809.391557071,22311569.572646443,32060767.73630904,36263736.065410517,32875284.615257658,33541641.939075738,37554454.305653572,40562229.25028833,42184401.46940165,40546095.31135904,34529218.689959943,37154178.868053019,33273354.630447295,27345840.85134428,39167872.449631266,44175863.031956494,39915293.5399459,40551070.513305582,45142290.072140954,48533018.558348127,50250252.069051296,48192108.556591101,40975333.664182924,44009699.687632866,39373290.957635649,32280334.595534332,46090323.645089984,51905364.616870925,46757146.64132271,47075804.936115414,52330296.830665939,56295241.702773012,58221401.58581195,55754497.460540988,47332654.445128068,50763505.351532504,45370090.640692741,37125697.878857635,52981297.492980465,59517944.477055885,53558791.252289981,53871703.804620773,59552720.785531133,63722731.324476771,65988401.955524012,63288039.428325348,53671885.390387103,57511877.954017349,51354150.535918459,41996261.156924173,59918544.261600599,67259372.883888423,60476417.421125367,60802134.25635992,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"ндс(+)",null,"*",null,null,null,"Продажи","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2859699313.824779,null,null,0,0,0,0,0,16792.912499999999,55481.855730000003,106241.68132199999,288178.22401199996,448793.89846199995,506081.21722199989,747516.4553744999,1082281.0552721999,1343767.3637156999,1579189.4723681998,1842488.9377586998,1856333.3839784998,2270320.2263699993,2180023.4690947435,1978612.521899126,3210146.8180249101,3972957.0338578173,3876403.4395468701,4214767.9983719178,4987365.0029753931,5684784.1112212986,6389481.2007551007,6602854.59553158,5927093.0420159344,6762664.4638717864,6275880.8877120521,5464168.682667831,8174016.4800071996,9715319.4631332252,9276044.9660288207,9802156.7423186041,11329814.453944679,12644865.921304688,13550875.707700379,13419409.800136341,11730001.756482244,13180667.982322276,12118570.593284747,10276785.824093757,15049151.356152561,17297196.900248069,15956650.490397219,16432365.288091481,18571032.473503496,20235958.854833886,21414014.806652043,20983872.550286479,18112006.867159721,19786277.883313574,17860127.947717153,14866806.373338271,21485869.298773006,24452179.425918039,22308440.94853989,22740936.893423587,25597112.426752958,27865805.545009233,29096102.355100259,28131131.634833671,24095554.830318049,26096610.586817846,23468068.216597587,19363780.320872806,27826252.287349109,31469941.881370202,28525147.861406192,29104696.619391493,32581592.789244756,35185847.087939501,36593667.848444037,35167368.901505932,29943846.439232614,32221038.340957642,28855330.153131776,23714295.091143213,33966834.561172917,38309019.287426695,34613562.037546866,35165508.032388166,39146564.213701233,42086177.322741725,43575742.158729389,41790051.338484734,35531053.009734035,38162661.70852109,34141597.724580579,27990073.76384227,39964803.726648629,45004951.820425801,40539542.971732765,40816474.628260195,45370627.936637118,48806417.022594333,50476569.852901191,48335489.424354926,41032054.941186801,44006250.18565274,39329366.265997887,32180587.142060369,45924446.930960916,51588314.742848068,46420988.290922508,46692514.705483794,51613971.754238799,55225641.807479158,57189614.153157622,54846963.0245049,46510815.486258239,49838487.346846253,44500680.800753087,36389084.651977889,51918231.398793697,58276340.483912453,52396730.934726425,52679227.016435981,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"ндс(+)",null,"*",null,null,null,"Продажи","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,375593718.58294833,null,null,0,0,0,0,0,2411.64,7099.7652495000002,13176.404079299999,35640.548677799998,55870.563790799992,63565.724494799993,94612.537968299992,137266.55646363,170766.24785253004,200570.53398228003,234029.99009214001,235641.69693306001,288289.39142519998,277737.46463671559,253107.42372953132,411127.14107134292,509837.26647096139,499085.8313318697,543937.72526508092,645222.36325063556,737069.7065565784,829052.4796926562,857717.08707605628,771602.26539839106,881820.18780338613,819460.04749529681,714967.61518094386,1070556.0422329949,1273475.076393391,1216924.4552329844,1287327.7646798324,1490140.6131635837,1665320.0646109683,1785854.9724832103,1770379.0245127175,1548821.7342252382,1739960.5316740186,1599856.0353807881,1357683.7165603719,1987996.7977004582,2285693.4973388836,2109259.4103300418,2171421.1707452284,2454655.8687830335,2674374.9939026199,2827497.370632269,2769780.4815696422,2390932.1489761202,2610586.3828705074,2356009.0125985676,1960689.7728082866,2831514.5938986773,3222187.4509127,2939274.9572660495,2994067.1352897938,3367977.2125493065,3664358.4445411493,3823247.9947569985,3698366.7537212204,3170064.5243438254,3430406.7378310752,3086015.4764217497,2547477.0163997882,3657202.4882506384,4137707.8239125623,3752470.5966127748,3825044.4692425588,4284869.8730875859,4630767.9372639898,4814279.8723650873,4629793.9854166154,3945160.2143611102,4243005.1647968022,3798430.691617107,3120362.4715146343,4468119.0421610046,5038118.152579248,4550719.0739428345,4621630.3998722602,5142178.5656259945,5526650.9686018229,5721073.9281920874,5485426.2060402473,4662932.1322203195,5007180.0978551954,4479168.0423089815,3671498.6138190711,5241762.8453478692,5903724.8274576981,5317652.7475048173,5352194.8495710799,5948700.1798275188,6398989.0779832397,6617332.9008806758,6337893.439704976,5381601.8929005414,5771584.4556824099,5159045.2407408273,4222211.3581990646,6024848.0869525522,6768178.9045576323,6090517.6304499442,6125225.0350420419,6771535.6965033272,7246066.6155174971,7502528.3805675134,7195685.5191824911,6103500.0121362628,6540113.3589974828,5840808.1625883933,4777759.6683718525,6817358.9501241166,7652948.7018013336,6881562.0470173163,6917755.7423702413,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,"ндс(+)",null,"*",null,null,null,"Продажи","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,61572789.319026083,null,null,0,0,0,0,0,183.78359999999998,1095.9298812000002,2336.0309280000001,6392.2945283999998,9782.4657743999996,10751.36968224,15477.246405720001,22334.200969607999,27622.008369647996,32524.645130207999,38072.267445959995,38557.469721671994,47102.170278239995,44820.504351912954,40273.977683275778,65071.789921518335,80227.126065455406,77617.657600312872,83667.8041701068,98472.597672519012,111678.24698526887,125175.66036710676,129228.29775267361,115462.34116110523,130925.07131656095,121162.33127162495,105108.33489022776,156660.56066553091,186227.80582640704,177838.40032365406,187140.6551178596,215848.13747395025,240410.45917765563,256946.13796929628,254239.77604794316,222263.30010105702,249982.14918761348,230318.31902744423,195626.51810602588,286570.39946533187,330034.12710360321,305111.78742739093,314620.19326003478,356459.45110147761,389846.9697227382,414012.27309369552,407511.47488988756,352817.84052479389,386213.61968543672,349653.79127578554,292564.56979531649,424039.72723608516,484217.29933834798,443494.53700417501,453353.24647449626,513239.79810335214,561641.16484439338,588105.7498058104,571218.5283242662,491456.53684581991,533947.95927859005,481725.69853773189,400312.23537384882,577312.96070929174,656086.36012775148,597666.15723869391,611900.85044168727,687991.64332123124,745614.22508483811,776453.74859252339,748932.42443649378,640212.03636622033,690135.36229857442,619593.78569841047,511183.2886864327,732918.84629734803,828725.59195055347,751012.42845619889,763932.08104515797,853547.29281372577,920190.26700457884,953435.98212982342,916631.01206612075,781348.52222856856,839857.88125658093,752525.19074608968,618762.21787299402,883757.07309348509,996687.96898742858,899950.92208512744,907135.4582841373,1010968.7142013009,1089835.6021954399,1127498.8320300791,1081114.5964810846,918997.611040727,985670.71019735548,881679.13395402336,722899.37859819969,1032002.4750669934,1161450.8296501827,1047285.3309175281,1053964.0640949397,1167213.3347890065,1251022.9014801178,1296259.4217988739,1245390.8846379616,1057569.891992599,1133277.248173615,1012661.5725769748,829416.8365744336,1182953.9126827887,1330083.6981746387,1198124.4393816302,1205151.497553695,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3329678496.4893603,null,null,0,0,0,0,0,39140.693759999995,89051.539389120007,155554.88376204,508804.64684279991,523566.02692799986,638471.6510077439,1081968.2117303039,1409043.1338034847,1680929.7981536952,1948735.9897181569,2286147.151872518,1975217.8837796927,3245168.4468387836,1758041.5920644132,2781588.1389706586,4617769.0535632316,4524793.0241347076,4379334.1421258403,5312742.0426948015,6166112.1334072398,6916058.9601969039,7786621.6322053242,7397602.5908722291,6216082.5885571735,9352835.63534493,5069631.416748262,7481282.1144512538,11379878.491411302,11003554.021652339,10328551.353422903,12236097.050889067,13868606.008937119,15261079.212766465,15945902.134331396,14939313.899867119,12026268.817766925,18346377.123516858,9528107.2982450016,14092191.760173764,20658630.36931489,19215924.380647555,17497083.404660735,20350034.524334546,22460599.064890698,24175836.306846034,25160730.085701987,23152283.835937131,18497017.862498067,27105408.144402541,13984446.521906683,20190829.700699527,29435415.929166019,26946022.675323263,24389959.256735235,27996121.687134586,31022419.912556708,33210345.417622164,33831216.672776237,30949329.186055072,24477406.260151535,35687875.367560148,18326803.202566717,26207425.025508247,38097466.645393237,34508974.452099703,31177806.559563942,35918029.086751573,39266242.656624302,41914672.636688903,42484634.700413913,38576671.981260501,30368591.033366792,43989112.70922979,22484658.260215446,32095613.433592301,46462315.784217805,41983514.819655739,37766989.878452197,43347109.774864167,47023747.38507387,50105999.011784241,50426784.259456538,45918738.543814704,35896290.594385102,52180138.37159802,26479303.323665798,37948056.332530141,54492105.724043451,49427862.770935193,43989663.079614349,50167945.525231726,54591354.698708676,58073599.111823343,58405399.543947749,53057203.540310442,41449830.012158081,60141640.401014097,30497185.092369609,43599283.330440849,62661188.35425061,56497466.302710369,50508131.081736773,57241160.089792758,61970960.032367393,65552793.696756102,66466575.983487904,60058738.603453279,47104362.590977363,67991519.549392477,34601093.836185776,49215622.504222296,70958064.661984578,63698506.617888607,57126897.08821597,64483493.339741774,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"CF(+)",null,null,null,null,null,"Поступление ДС","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2888192043.4651976,null,null,0,0,0,0,0,33939.360000000001,77838.855528000015,135713.13502319998,444473.5560047999,456495.62353919988,556872.85972079984,943242.89814719988,1228366.88818452,1464672.8141614799,1698662.38549392,1991858.6366632795,1721099.5933194,2828256.3718919996,1529889.581933798,2423095.231397178,4023125.4424658176,3938847.7876884048,3811926.3841566835,4624733.0769834695,5366262.1290642312,6017988.6009203847,6775809.528790528,6434391.7337416103,5405567.7912688768,8137352.113776926,4404161.5863596061,6507087.1009751251,9897995.2863516826,9565092.1237700526,8977749.9241380244,10637639.597894758,12054150.524976199,13263266.611682858,13857558.693957809,12978493.202997735,10445943.824837191,15945932.48140399,8268848.7601331333,12245948.471860886,17952825.093750738,16688895.981357941,15196182.969755424,17678562.654800046,19508526.864531409,20998441.926848583,21854388.864388518,20104300.609734636,16059252.794413716,23548550.783079833,12131154.58739455,17539440.862979282,25571646.427733783,23395161.058357984,21176589.502355948,24314389.462278247,26939965.402455654,28839407.647947151,29378698.047728959,26863250.048880134,21242900.100081954,30992448.563164257,15888350.135921014,22752804.444861971,33077857.434393644,29938735.582957733,27049564.476276465,31172029.788990423,34064353.603601255,36362166.978566058,36854807.050122112,33449903.406638429,26327820.577884205,38162196.986172661,19477606.305610351,27842751.559581585,40306760.498975419,36402692.491167523,32746632.483928736,37596003.496528476,40780936.639954276,43453304.597298443,43729538.979865327,39812970.206151627,31117367.427448008,45263358.277989693,22935183.192562189,32915458.567527853,47266248.463933744,42849763.557839483,38135313.778285146,43503465.618372664,47333667.166656874,50351499.280341424,50636801.537677929,45989101.933588848,35921251.433349647,52153863.574681439,26406408.243216347,37804265.427768871,54333972.850761391,48961895.957290269,43771294.804514214,49619450.952023089,53712102.178533576,56815216.595440321,57605358.497099727,52039248.580780536,40806884.54882548,58940146.394563615,29948840.332287971,42658558.526430435,61504833.676353082,55181702.219579592,49487978.396206185,55876422.922596507,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"CF(+)",null,null,null,null,null,"Поступление ДС","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,379272177.95140827,null,null,0,0,0,0,0,4833.0240000000003,9385.4484192,16991.911815479998,54379.949760719996,57442.915255679996,69719.625292319994,119630.89231487999,155074.56008104802,186593.28791245204,214668.20141020801,253526.96849572801,217762.93731722399,359028.56349072,196403.73173508095,309711.60040718497,513181.14523991215,506892.21649150399,491236.0060302593,596820.66427337006,694033.29308844858,780477.22040170198,877999.38655183697,837550.60419576406,705305.9879275728,1058779.7126182094,579888.42220952304,849624.61650665023,1292924.1888767215,1254845.8387955572,1178774.5843121875,1396165.4028634243,1584935.2693162027,1746412.6556691576,1825784.2990260397,1714911.2209166861,1381837.066562932,2098856.2747545955,1100289.7172340793,1614099.2418712287,2364441.0730494461,2208148.7365763551,2009657.2190857131,2333436.2810326833,2577019.8391517187,2772617.9026944088,2882995.5148397437,2656332.2487477721,2124001.3488707566,3098058.9087243765,1612930.5210373173,2306851.7751255576,3359695.8967974144,3086257.4812179417,2791149.3525317465,3197206.30058531,3540258.8723002099,3789655.5167093282,3857482.4507853389,3538746.48598625,2799248.0082392702,4062617.3551541422,2108022.1178452796,2984756.0019845115,4334132.7137969714,3943224.3697277973,3560160.3094480555,4090221.856805264,4481375.7697894834,4781557.6726745619,4847743.5344196586,4411099.0388905471,3476455.1927769035,5010758.5507578561,2584306.5719786626,3653678.7014744347,5288004.8639410958,4790534.4679261614,4308934.3907528939,4934612.9193994226,5351847.4367647031,5703007.9242893485,5739925.4794063009,5229974.8206654992,4092566.2353960699,5923184.861185573,3033017.8413897785,4306716.0754261818,6183154.1172151277,5626970.1315673795,5005967.3954424448,5698561.8677484673,6201248.6144530615,6598548.890596875,6636999.1084287092,6037658.7226532605,4721681.2589183114,6823063.3395688599,3492552.2359938379,4948085.2930000816,7108894.2616272587,6430466.9043268142,5747830.3312231442,6502759.9707986861,7042922.7784158932,7451127.7492615813,7554965.2210251624,6835166.0482029114,5367421.1053340742,7714569.7069916427,3964221.1426440971,5587003.0486684302,8055955.6567586008,7253317.8670528615,6506689.5132250683,7328968.2086683558,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"CF(+)",null,null,null,null,null,"Поступление ДС","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,62214275.072754517,null,null,0,0,0,0,0,368.30975999999998,1827.2354419200001,2849.8369233599997,9951.1410772799991,9627.4881331199995,11879.165994623998,19094.421268224003,25601.685537916794,29663.696079763198,35405.402814028799,40761.54671351039,36355.353143068794,57883.511456064,31748.278395534333,48781.307166295453,81462.465857501782,79053.019954798685,76171.751938897214,91188.301437962014,105816.71125456052,117593.13887481661,132812.71686295987,125660.25293485427,105208.80936072358,156703.80894979407,85581.40817913285,124570.39696947864,188959.01618289758,183616.05908672814,172026.84497269007,202292.05013088451,229520.21464471734,251399.94541444728,262559.14134754578,245909.47595269867,198487.92636680166,301588.36735826993,158968.82087778952,232144.04644165048,341364.2025147074,318879.66271325969,291243.21581959812,338035.58850181551,375052.36120756972,404776.47730304307,423345.7064737255,391650.97745472111,313763.71921359363,458798.45259833295,240361.41347481526,344537.06259468454,504073.60463482223,464604.13574733736,422220.40184754116,484525.92427102843,542195.63780084299,581282.25296568545,595036.17426194099,547332.65118868602,435258.15183031361,632809.44924174633,330430.94880042109,469864.57866176596,685476.49720261735,627014.49941417237,568081.77383942145,655777.44095588441,720513.28323356609,770947.98544828629,782084.11587214528,715669.53573152516,564315.26270568208,816157.17229927436,422745.38262643479,599183.17253628117,867550.42130128725,790287.86056205479,711423.00377056806,816493.35893626884,890963.30835489416,949686.49019644875,957319.80018491636,875793.51699757273,686356.93154102855,993595.23242275149,511102.28971382993,725881.68957610521,1042703.1428945842,951129.08152832917,848381.90588676487,965918.03911059676,1056438.9175987409,1123550.9408850446,1131598.8978411122,1030442.8840683337,806897.31989012891,1164713.486763801,598224.61315942439,846932.60967190098,1218321.2418619599,1105103.4410932872,989005.94599941501,1118949.1669709794,1215935.0754179186,1286449.3520542001,1306252.2653630176,1184323.9744698312,930056.93681780982,1336803.4478372221,688032.36125371058,970060.92912342923,1397275.328872889,1263486.5312561535,1132229.1787847106,1278102.2084769097,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Продукт - 1",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","Продукт - 2",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","Продукт - 3",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,32812674.762606904,null,null,0,0,0,0,0,19752.357660000005,45126.346188420015,78927.11362116001,257520.69324575993,266639.79214655992,324713.13175526366,549075.10373704764,716236.42483509437,855010.60305091157,991461.94128838019,1163017.897864098,1007703.2310105581,1647159.8897759023,902620.04375694343,1412214.2594156682,2343637.5639611254,2305409.1617015973,2231636.3753483845,2702004.8902360778,3137057.0597447706,3519583.9551785304,3962496.2465689927,3770298.8570809104,3172223.7970626559,4749649.7094158577,2602777.8596851518,3799815.3413974,5778460.749902973,5606992.426202287,5264735.9580397252,6224207.8468124997,7057010.6511673965,7767493.4188405517,8119718.7350190626,7615004.0341892,6140186.0611475715,9315952.5214805044,4895314.8720325315,7157410.5734461425,10492322.389442686,9795322.2453996651,8921383.9619057439,10353011.834143551,11431463.105646254,12307118.594033036,12812324.229357,11803443.558548149,9444704.5643855482,13767034.822918575,7185690.5932337623,10256459.577991413,14950451.887249673,13737890.386403877,12436639.200328963,14244403.612275643,15788494.087426804,16907034.350654203,17230794.923767418,15779407.192943269,12499737.561587041,18126647.645219643,9417641.4562293142,13313496.909091176,19350195.818175372,17595434.20486458,15897956.149170885,18274343.296846725,19986131.647817407,21338575.034217976,21638808.265230324,19669384.93513171,15508757.278538555,22343691.119715329,11554994.749483608,16304767.331731629,23599210.666318204,21406862.454017468,19258558.792523686,22054598.054082111,23936055.367015082,25509035.820451111,25685568.01085642,23412197.998080105,18333154.928282175,26503593.612247214,13609605.978277318,19277327.715272982,27679109.794226464,25201607.948290698,22434124.386582129,25526264.975698516,27787322.843741298,29565680.25279171,29749678.210927576,27052384.290696822,21169559.857726686,30547694.907208376,15674789.358885162,22148374.81046854,31828265.671738721,28807787.497393467,25757127.326840296,29126583.612012081,31544822.85884852,33374885.231127672,33853059.259091653,30623758.434219323,24056235.634809591,34535877.230184913,17782820.530452006,25002181.877750181,36041702.278134026,32480836.012134261,29131315.679225229,32812674.762606904,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"BS",null,null,null,null,null,"Авансы полученные","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,28492729.64041853,null,null,0,0,0,0,0,17146.447500000002,39503.447298000014,68974.900999200006,225270.23299199995,232971.95806919993,283763.60056799976,479490.04334069975,625575.87625301955,746481.32669879962,865954.23982451949,1015323.938729099,880090.14806999825,1438026.2935919985,787892.40643105283,1232375.1159291044,2045353.7403700091,2011244.4942005947,1946767.4388104081,2356732.5174219571,2735629.6435107961,3068834.1332098842,3455162.4612453133,3286699.5994553417,2765174.3487082869,4139861.998613432,2268142.6972609907,3311061.1155682802,5035039.9219127595,4884812.5825495869,4586517.5406587869,5422000.3962349445,6146336.4672664553,6764737.1576446295,7071420.1439020634,6630503.5467634797,5346445.6151184142,8111710.1142001152,4261988.2810485065,6231150.9288156331,9134824.6664138138,8526523.7475236654,7766056.2268818617,9012253.5935904384,9949747.9846183658,10712231.056633055,11152605.114369512,10273033.173817694,8220279.1010716558,11982552.000837922,6253578.6405153275,8926213.1301563382,13011990.259117126,11954971.891557097,10823120.445373118,12396573.014227748,13739425.989930511,14713028.092868447,14995623.785497189,13727742.199543595,10875087.469307423,15770925.445653796,8191207.3649772406,11580231.488966465,16831836.636011004,15300630.337598562,13825046.952468872,15892380.122067809,17375140.936424255,18551460.827050805,18812600.028728962,17095134.533861399,13479108.672513008,19420267.317728043,10042543.470206738,14170999.938645124,20510925.876447678,18604599.080188513,16737669.52657032,19168164.990710497,20802537.416963577,22169664.691520214,22323461.512656212,20346380.380323172,15932694.798037052,23033391.36750555,11826976.835487127,16752361.639172554,24053806.376457691,21898618.113871336,19494388.920423508,22181379.910536051,24144419.140555859,25689501.398303032,25849733.083079815,23503345.592313528,18392542.084476233,26540155.47350502,13617197.45072341,19240875.736432076,27650401.656232595,25023982.870675087,22374289.384266853,25301225.630805969,27399356.055100918,28988930.843061924,29404675.187004089,26596960.743279457,20893029.805846691,29994688.853564262,15442848.385098934,21712322.259551525,31298924.537110806,28204286.272778034,25295533.734258175,28492729.64041853,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"BS",null,null,null,null,null,"Авансы полученные","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,3678459.36845994,null,null,0,0,0,0,0,2421.3840000000005,4707.0671696999998,8522.5749058799993,27261.975988799997,28834.327453679987,34988.228251199966,60006.582597779925,77814.586215197982,93641.626275119954,107739.29370304791,127236.27210663597,109357.51249079988,180096.68455631984,98762.951654685196,155367.12833233876,257421.13250090787,254476.08252145071,246626.25721984031,299509.19622812932,348320.12606594153,391727.63991106581,440674.54677024577,420508.06388995424,354211.78641913645,531171.31123396009,291599.68594818749,426256.68727389537,648624.83391762152,629995.5963197872,591845.72539898939,700683.36358258128,795478.01973520033,876570.61079338938,916499.93733621761,861032.13374018297,694047.46607787535,1052943.2091584504,553376.89101174101,809792.4163226001,1186236.6916715875,1108691.9309090599,1009089.7396647334,1171104.8499521837,1293468.820320867,1391711.7291126549,1447209.8733201325,1333761.6404982656,1066830.8403929025,1554303.3662467673,811224.87468551844,1157386.8770027906,1685568.1799015254,1549638.2102067694,1401512.6054724678,1604651.7707679868,1776933.4305188954,1902230.5026870668,1936464.958715409,1776844.6909804344,1406028.1748758852,2038238.792198956,1060245.4336224943,1497524.4192072153,2174454.6447535455,1979971.1905687749,1787660.9034040421,2052838.2909667492,2249344.1876686513,2400133.9230792224,2433597.585133791,2214902.6386077106,1746197.6170234829,2513951.0029845238,1299826.8833460808,1833143.1133058667,2653028.9350859523,2405445.2504328787,2163660.5672429204,2476643.0867700577,2686311.9579087794,2862668.9135963023,2881520.4648105204,2626069.0794357955,2055703.1826115251,2971707.9459418952,1525557.7450226843,2160775.2066298127,3102166.4784970582,2825411.7826067507,2513726.4305443764,2860093.4487217665,3112641.8833473027,3312201.6959609389,3331867.903508991,3031633.1864572763,2371712.5524750352,3423191.4363614917,1756698.4316144884,2482572.3664155006,3566618.5410901904,3228906.5408593416,2886219.2416325212,3263754.1773891449,3535141.259301722,3740202.393045783,3792639.2335034609,3432119.7625238895,2696040.8557217121,3870497.2037158608,1993910.1837715507,2803153.5640681386,4041750.2707026005,3642119.4359540939,3267246.9021618366,3678459.36845994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"BS",null,null,null,null,null,"Авансы полученные","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,641485.75372843444,null,null,0,0,0,0,0,184.52616,915.83172072000002,1429.6377160799993,4988.4842649599977,4833.5066236799976,5961.3029360639921,9578.4777985679975,12845.962366876804,14887.650076992009,17768.407760812828,20457.687028363202,18255.57044975998,29036.911627583962,15964.685671205341,24472.015154225053,40862.691090208478,39688.584979551728,38242.67931813607,45763.176585991285,53107.290168032749,59022.182057580445,66659.238553433563,63091.193735614419,52837.66193523258,78616.399568465771,43035.476475973846,62497.538555224659,94795.99407259142,92184.247332912637,86372.691981948446,101524.08699497348,115196.16416574083,126185.65040253242,131798.65378078166,123468.35368553735,99692.979951282032,151299.19812193885,79949.699972284026,116467.22830790933,171261.03135728464,160106.56696694065,146237.9953591479,169653.39060092904,188246.30070702173,203175.80828732625,212509.24166735634,196648.74423218984,157594.62292098999,230179.45583388675,120887.07803291641,172859.57083228417,252893.44823102094,233280.28464001045,212006.14948337711,243178.82727990858,272134.6669773981,291775.75509868935,298706.17955482006,274820.30241923966,218621.91740373336,317483.40736689046,166188.65762957931,235741.00091749616,343904.53741082177,314832.67669724301,285248.29329797067,329124.88381216861,361646.52372450009,386980.2840879485,392610.6513675712,359347.76266260073,283450.98900206387,409472.79900276288,212624.39593078941,300624.27978063747,435255.85478457436,396818.12339607626,357228.69871044531,409789.97660155594,447205.99214272574,476702.21533459425,480586.03338968754,439748.53832113743,344756.947633598,498494.29879976809,257071.39776750654,364190.86947061494,523136.93927171454,477578.05181261152,426009.03561424464,484791.6164406985,530261.81983813643,563977.15852773935,568077.22433876991,517405.5119260177,405305.22077541798,584347.99734186381,300893.47654726356,424926.70762096345,611245.47441593558,554898.08585903794,496618.7009409219,561603.80381696671,610325.54444587976,645751.99501996487,655744.83858410269,594677.92841597646,467164.97324118763,670691.17290478945,346061.96158152074,486706.05413051695,701027.47032061964,634430.30340213329,568535.04280521721,641485.75372843444,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2747388184.7722936,null,null,0,0,0,0,0,16156.946750000001,53064.625717249997,101461.76360774999,275175.8893485,428705.77335600002,483665.25949919992,714671.86645709991,1034901.5105878649,1285129.6832815649,1510237.20956724,1762159.3294139998,1775443.7921943599,2171426.4900611993,2085484.5317361436,1893328.2694266108,3071954.7908481429,3802517.8553285287,3710922.4403992109,4035311.2731725881,4775883.3032487901,5444610.0539692892,6119757.7840123875,6324833.3169669248,5678464.7071461929,6479508.102493111,6013752.722065812,5236870.5272825025,7834360.9024214381,9312518.6211275198,8892339.8513212167,9397187.6350969132,10863169.337151844,12125497.037577759,12994730.681794073,12870023.833914168,11250905.659007115,12642175.552653257,11623954.123077482,9858413.382300131,14436432.127765292,16594103.770575464,15309184.740128879,15765338.876747288,17818456.494490009,19416817.348716039,20546270.375315007,20134303.755621679,17379797.38055053,18985898.2382246,17138158.959659588,14266717.263284896,20617853.016589809,23465486.813474242,21409342.035675101,21823631.062656567,24565274.531171348,26743170.96199565,27922880.083052557,27000597.430732634,23130896.576256413,25050804.403272923,22529841.159630895,18592974.643872038,26717306.446924198,30219780.054508764,27396070.512714718,27951368.282563116,31295378.588044647,33801857.70857361,35153667.891168043,33788412.759465873,28774348.908299956,30961815.723377518,27727795.525372744,22788200.709453568,32639893.708026059,36813219.193297081,33262744.616621587,33792558.761087984,37618575.060117461,40444182.131956771,41875210.057542756,40160090.463825919,34146111.386819102,36674749.739694059,32811075.79802971,26900278.82961195,38408603.037574984,43254470.514059104,38964288.867768928,39229837.446762845,43608580.692221612,46912701.418977506,48517834.654843293,46462081.217117496,39443878.704273395,42302921.126277097,37808408.867243953,30938081.565714695,44151081.244150385,49598287.064213239,44632326.043574981,44893086.503850646,49627267.321275949,53102276.103730641,54990334.962936677,52740032.856937796,44726571.158655919,47926564.961681128,42795125.446598716,34996884.297436811,49932120.218000501,56049477.403240353,50397014.517604478,50668445.213633269,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"PL(+)",null,null,null,null,null,"Выручка","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2383082761.5206494,null,null,0,0,0,0,0,13994.09375,46234.879775000001,88534.734434999991,240148.52000999998,373994.915385,421734.34768499993,622930.37947874994,901900.87939349993,1119806.1364297499,1315991.2269734999,1535407.4481322498,1546944.4866487498,1891933.5219749995,1816686.2242456197,1648843.7682492717,2675122.3483540919,3310797.5282148477,3230336.1996223917,3512306.6653099316,4156137.5024794945,4737320.0926844161,5324567.6672959179,5502378.8296096502,4939244.2016799459,5635553.7198931556,5229900.739760044,4553473.9022231931,6811680.400006,8096099.5526110213,7730037.4716906846,8168463.9519321704,9441512.0449538995,10537388.267753907,11292396.42308365,11182841.500113618,9775001.4637352042,10983889.985268563,10098808.827737289,8563988.186744798,12540959.463460468,14414330.750206726,13297208.741997683,13693637.740076235,15475860.394586248,16863299.045694906,17845012.338876702,17486560.458572067,15093339.055966435,16488564.902761312,14883439.95643096,12389005.311115226,17904891.08231084,20376816.188265033,18590367.457116578,18950780.744519658,21330927.022294134,23221504.62084103,24246751.962583549,23442609.695694726,20079629.025265042,21747175.489014871,19556723.513831325,16136483.600727338,23188543.572790924,26224951.567808501,23770956.551171828,24253913.849492911,27151327.32437063,29321539.239949584,30494723.2070367,29306140.751254946,24953205.36602718,26850865.28413137,24046108.460943148,19761912.575952679,28305695.467644099,31924182.739522249,28844635.031289056,29304590.026990138,32622136.84475103,35071814.435618103,36313118.465607829,34825042.782070614,29609210.841445029,31802218.090434242,28451331.437150482,23325061.469868559,33304003.105540525,37504126.5170215,33782952.476443976,34013728.856883496,37808856.613864265,40672014.18549528,42063808.210750997,40279574.520295776,34193379.117655672,36671875.154710621,32774471.888331573,26817155.951716974,38270372.442467429,42990262.285706729,38684156.90910209,38910428.9212365,43011643.128532335,46021368.172899298,47658011.794298023,45705802.520420752,38759012.905215204,41532072.789038546,37083900.667294241,30324237.209981576,43265192.832328081,48563617.069927044,43663942.445605353,43899355.847029984,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,"PL(+)",null,null,null,null,null,"Выручка","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,312994765.48579013,null,null,0,0,0,0,0,2009.7,5916.4710412500008,10980.33673275,29700.4572315,46558.803158999996,52971.437078999996,78843.781640250003,114388.797053025,142305.20654377504,167142.11165190002,195024.99174345002,196368.08077755003,240241.15952099999,231447.88719726301,210922.85310794276,342605.9508927858,424864.3887258012,415904.85944322479,453281.43772090081,537685.30270886305,614224.75546381541,690877.06641054689,714764.23923004698,643001.88783199259,734850.15650282183,682883.37291274732,595806.34598411992,892130.03519416251,1061229.230327826,1014103.7126941537,1072773.1372331937,1241783.8443029865,1387766.7205091403,1488212.477069342,1475315.853760598,1290684.7785210318,1449967.1097283489,1333213.3628173235,1131403.0971336432,1656663.9980837153,1904744.5811157364,1757716.175275035,1809517.6422876904,2045546.5573191945,2228645.8282521833,2356247.8088602242,2308150.4013080355,1992443.4574801002,2175488.6523920898,1963340.8438321399,1633908.1440069056,2359595.4949155645,2685156.2090939167,2449395.7977217082,2495055.9460748285,2806647.677124422,3053632.0371176247,3186039.9956308324,3081972.2947676838,2641720.4369531879,2858672.2815258959,2571679.5636847913,2122897.5136664901,3047668.7402088656,3448089.8532604687,3127058.8305106456,3187537.0577021325,3570724.8942396552,3858973.2810533252,4011899.8936375729,3858161.6545138462,3287633.5119675919,3535837.6373306685,3165358.9096809225,2600302.0595955285,3723432.5351341707,4198431.7938160403,3792265.8949523624,3851358.6665602168,4285148.8046883289,4605542.4738348527,4767561.6068267394,4571188.5050335396,3885776.7768502664,4172650.0815459965,3732640.0352574848,3059582.1781825596,4368135.7044565575,4919770.6895480817,4431377.2895873478,4460162.3746425668,4957250.1498562656,5332490.8983193664,5514444.0840672301,5281577.8664208138,4484668.2440837845,4809653.7130686752,4299204.3672840232,3518509.4651658875,5020706.7391271275,5640149.0871313605,5075431.3587082867,5104354.1958683683,5642946.4137527728,6038388.8462645812,6252106.9838062618,5996404.5993187428,5086250.0101135522,5450094.465831236,4867340.1354903281,3981466.3903098772,5681132.4584367638,6377457.2515011113,5734635.0391810974,5764796.4519752013,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,"PL(+)",null,null,null,null,null,"Выручка","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,51310657.765855052,null,null,0,0,0,0,0,153.15299999999999,913.27490100000023,1946.6924400000003,5326.9121070000001,8152.0548120000003,8959.4747351999995,12897.705338100002,18611.834141340001,23018.340308039998,27103.870941839999,31726.889538299998,32131.224768059998,39251.808565200001,37350.420293260795,33561.648069396484,54226.491601265283,66855.938387879505,64681.381333594065,69723.170141755676,82060.49806043251,93065.205821057389,104313.0503059223,107690.24812722801,96218.617634254362,109104.22609713413,100968.6093930208,87590.279075189814,130550.46722127576,155189.83818867255,148198.6669363784,155950.54593154968,179873.44789495855,200342.04931471305,214121.78164108025,211866.48003995264,185219.41675088086,208318.45765634457,191931.93252287019,163022.09842168825,238808.66622110989,275028.4392530027,254259.82285615912,262183.49438336235,297049.54258456471,324872.47476894851,345010.22757807962,339592.89574157295,294014.86710399494,321844.6830711973,291378.15939648799,243803.80816276374,353366.43936340429,403514.41611529002,369578.78083681251,377794.37206208025,427699.83175279346,468034.30403699452,490088.12483817537,476015.44027022185,409547.1140381833,444956.63273215841,401438.0821147766,333593.52947820735,481094.13392440981,546738.6334397929,498055.13103224494,509917.37536807277,573326.36943435937,621345.18757069844,647044.79049376957,624110.35369707819,533510.03030518361,575112.80191547866,516328.15474867541,425986.07390536059,610765.70524779009,690604.6599587946,625843.69038016582,636610.06753763172,711289.41067810485,766825.22250381578,794529.98510818626,763859.17672176729,651123.76852380717,699881.56771381747,627104.32562174147,515635.18156082835,736464.22757790424,830573.3074895239,749959.10173760622,755946.21523678117,842473.9285010841,908196.33516286663,939582.36002506595,900928.83040090383,765831.34253393917,821392.25849779625,734732.61162835278,602416.14883183315,860002.0625558279,967875.69137515232,872737.77576460678,878303.38674578315,972677.77899083879,1042519.0845667649,1080216.1848323951,1037825.7371983014,881308.24332716584,944397.70681134588,843884.6438141457,691180.69714536134,985794.92723565723,1108403.081812199,998437.03281802521,1004292.9146280792,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,549477636.95445883,null,null,0,0,0,0,0,3231.3893499999999,10612.925143450004,20292.352721550003,55035.177869699997,85741.154671199998,96733.051899839993,142934.37329141999,206980.30211757301,257025.93665631302,302047.44191344804,352431.86588279996,355088.758438872,434285.29801223992,417096.90634722868,378665.65388532222,614390.95816962863,760503.57106570574,742184.48807984218,807062.25463451771,955176.66064975807,1088922.0107938577,1223951.5568024775,1264966.663393385,1135692.9414292385,1295901.6204986223,1202750.5444131626,1047374.1054565003,1566872.1804842877,1862503.7242255041,1778467.9702642434,1879437.5270193827,2172633.8674303694,2425099.4075155524,2598946.1363588143,2574004.7667828337,2250181.1318014232,2528435.1105306512,2324790.8246154971,1971682.6764600261,2887286.4255530587,3318820.7541150935,3061836.9480257756,3153067.7753494577,3563691.2988980012,3883363.469743208,4109254.0750630018,4026860.751124335,3475959.4761101059,3797179.6476449203,3427631.7919319174,2853343.4526569792,4123570.6033179616,4693097.3626948474,4281868.40713502,4364726.2125313133,4913054.9062342709,5348634.1923991302,5584576.0166105125,5400119.4861465273,4626179.3152512833,5010160.8806545855,4505968.2319261786,3718594.9287744071,5343461.2893848401,6043956.0109017538,5479214.1025429443,5590273.6565126237,6259075.7176089296,6760371.5417147223,7030733.5782336099,6757682.5518931746,5754869.7816599924,6192363.1446755035,5545559.1050745491,4557640.1418907139,6527978.7416052129,7362643.838659416,6652548.9233243167,6758511.7522175973,7523715.0120234927,8088836.4263913566,8375042.0115085496,8032018.0927651841,6829222.2773638209,7334949.947938812,6562215.1596059417,5380055.7659223899,7681720.6075149979,8650894.1028118208,7792857.7735537859,7845967.489352569,8721716.138444325,9382540.283795502,9703566.930968659,9292416.2434234973,7888775.7408546787,8460584.2252554167,7561681.7734487895,6187616.3131429404,8830216.2488300782,9919657.4128426481,8926465.2087149974,8978617.3007701281,9925453.4642551895,10620455.22074613,10998066.992587335,10548006.571387561,8945314.2317311857,9585312.9923362266,8559025.0893197432,6999376.8594873631,9986424.0436001029,11209895.480648071,10079402.903520895,10133689.042726653,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,null,"НДС начисленный","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,476616552.30412996,null,null,0,0,0,0,0,2798.8187499999999,9246.9759550000017,17706.946887000002,48029.704001999999,74798.983076999997,84346.869536999991,124586.07589574999,180380.17587870001,223961.22728595001,263198.24539470003,307081.48962645,309388.89732975001,378386.70439499995,363337.24484912393,329768.75364985433,535024.46967081842,662159.50564296963,646067.23992447834,702461.33306198637,831227.50049589889,947464.01853688317,1064913.5334591835,1100475.7659219301,987848.84033598925,1127110.7439786312,1045980.1479520089,910694.78044463845,1362336.0800012001,1619219.9105222044,1546007.4943381371,1633692.7903864342,1888302.4089907801,2107477.6535507818,2258479.2846167302,2236568.3000227236,1955000.2927470405,2196777.9970537126,2019761.7655474581,1712797.6373489597,2508191.8926920937,2882866.1500413455,2659441.7483995366,2738727.5480152471,3095172.0789172496,3372659.8091389816,3569002.4677753411,3497312.0917144134,3018667.8111932869,3297712.9805522626,2976687.9912861921,2477801.0622230452,3580978.2164621679,4075363.2376530068,3718073.4914233158,3790156.148903931,4266185.4044588273,4644300.9241682058,4849350.3925167108,4688521.9391389461,4015925.8050530087,4349435.0978029743,3911344.7027662648,3227296.7201454677,4637708.7145581851,5244990.3135617012,4754191.310234366,4850782.7698985832,5430265.4648741269,5864307.8479899177,6098944.6414073408,5861228.1502509899,4990641.0732054366,5370173.0568262739,4809221.6921886299,3952382.5151905357,5661139.0935288202,6384836.5479044495,5768927.0062578116,5860918.0053980276,6524427.3689502059,7014362.887123622,7262623.6931215646,6965008.5564141227,5921842.1682890067,6360443.6180868493,5690266.2874300964,4665012.2939737123,6660800.6211081054,7500825.3034043005,6756590.4952887949,6802745.7713766992,7561771.322772854,8134402.8370990558,8412761.642150199,8055914.9040591549,6838675.8235311341,7334375.0309421234,6554894.3776663151,5363431.1903433958,7654074.4884934872,8598052.4571413454,7736831.3818204189,7782085.7842472987,8602328.6257064678,9204273.6345798597,9531602.3588596042,9141160.5040841512,7751802.5810430404,8306414.55780771,7416780.1334588481,6064847.4419963155,8653038.5664656181,9712723.4139854088,8732788.489121072,8779871.1694059968,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,null,"НДС начисленный","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,62598953.097158022,null,null,0,0,0,0,0,401.94,1183.2942082500003,2196.0673465500004,5940.0914462999999,9311.7606317999998,10594.2874158,15768.756328050002,22877.759410605002,28461.041308755008,33428.42233038001,39004.998348690009,39273.616155510004,48048.231904200002,46289.577439452602,42184.570621588558,68521.190178557154,84972.877745160236,83180.971888644955,90656.287544180159,107537.0605417726,122844.95109276308,138175.41328210937,142952.84784600939,128600.37756639851,146970.03130056438,136576.67458254949,119161.26919682398,178426.0070388325,212245.84606556519,202820.74253883076,214554.62744663874,248356.76886059728,277553.34410182806,297642.4954138684,295063.17075211962,258136.9557042064,289993.4219456698,266642.67256346473,226280.61942672866,331332.79961674305,380948.9162231473,351543.23505500704,361903.52845753811,409109.31146383891,445729.16565043671,471249.56177204492,461630.08026160707,398488.69149602007,435097.73047841794,392668.16876642796,326781.6288013811,471919.0989831129,537031.24181878334,489879.15954434162,499011.18921496568,561329.53542488441,610726.407423525,637207.99912616657,616394.45895353681,528344.08739063761,571734.45630517928,514335.91273695836,424579.50273329805,609533.7480417731,689617.97065209376,625411.76610212924,637507.41154042655,714144.97884793102,771794.65621066501,802379.97872751462,771632.33090276935,657526.70239351853,707167.52746613382,633071.78193618462,520060.4119191058,744686.50702683418,839686.35876320815,758453.17899047246,770271.73331204336,857029.76093766582,921108.49476697063,953512.32136534806,914237.70100670797,777155.35537005332,834530.01630919927,746528.007051497,611916.43563651189,873627.14089131157,983954.13790961634,886275.45791746955,892032.4749285134,991450.02997125324,1066498.1796638735,1102888.8168134461,1056315.5732841627,896933.6488167569,961930.74261373514,859840.87345680455,703701.89303317748,1004141.3478254253,1128029.8174262722,1015086.2717416574,1020870.8391736738,1128589.2827505546,1207677.7692529163,1250421.3967612523,1199280.9198637486,1017250.0020227106,1090018.8931662473,973468.02709806559,796293.27806197549,1136226.491687353,1275491.4503002223,1146927.0078362196,1152959.2903950403,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,"НДС начисленный","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,10262131.553171011,null,null,0,0,0,0,0,30.630599999999998,182.65498020000007,389.33848800000004,1065.3824214000001,1630.4109624,1791.89494704,2579.5410676200004,3722.3668282680001,4603.6680616079993,5420.7741883680001,6345.3779076599994,6426.2449536119993,7850.3617130400007,7470.0840586521599,6712.3296138792966,10845.298320253058,13371.187677575903,12936.276266718813,13944.634028351136,16412.099612086506,18613.041164211478,20862.610061184459,21538.049625445601,19243.723526850874,21820.845219426825,20193.721878604159,17518.055815037966,26110.093444255155,31037.967637734509,29639.733387275679,31190.109186309935,35974.689578991711,40068.409862942608,42824.356328216047,42373.296007990532,37043.883350176176,41663.691531268916,38386.386504574039,32604.419684337645,47761.733244221978,55005.687850600545,50851.964571231831,52436.698876672468,59409.908516912939,64974.494953789705,69002.04551561593,67918.579148314602,58802.97342079899,64368.936614239457,58275.631879297594,48760.761632552749,70673.28787268087,80702.883223058001,73915.756167362517,75558.874412416044,85539.966350558694,93606.860807398902,98017.624967635071,95203.088054044376,81909.422807636656,88991.326546431679,80287.616422955325,66718.705895641469,96218.826784881967,109347.72668795859,99611.026206448994,101983.47507361455,114665.27388687187,124269.03751413969,129408.95809875392,124822.07073941563,106702.00606103672,115022.56038309576,103265.63094973509,85197.214781072122,122153.14104955802,138120.93199175893,125168.73807603317,127322.01350752634,142257.88213562098,153365.04450076315,158905.99702163727,152771.83534435346,130224.75370476145,139976.3135427635,125420.86512434827,103127.03631216568,147292.84551558085,166114.66149790477,149991.82034752125,151189.24304735626,168494.78570021683,181639.26703257332,187916.4720050132,180185.76608018077,153166.26850678786,164278.45169955926,146946.52232567058,120483.22976636662,172000.4125111656,193575.13827503048,174547.55515292138,175660.67734915664,194535.55579816777,208503.81691335299,216043.23696647899,207565.1474396603,176261.64866543317,188879.5413622692,168776.92876282916,138236.1394290723,197158.98544713148,221680.61636243982,199687.40656360504,200858.58292561586,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,473162727.04821944,null,null,0,0,5293.0499999999993,11282.355000000003,19923.876,64648.079999999987,69181.324019999985,84163.516559999989,142886.77883999998,181966.65464999998,217719.54599999997,251905.63740000001,304172.04575339996,262948.94513999997,430721.28370799997,230867.61558299992,361770.61527180002,600098.02134600002,607349.96414965799,588115.06011038402,712688.54098609788,809577.35387510096,908919.01980282005,1023066.5279316,1000973.5427053665,842470.87648151,1261964.1250036515,676650.5616602404,988214.79734538263,1503072.4230959476,1498920.8171849176,1407635.7463329944,1664843.1108028537,1846707.6475893634,2033307.1975984843,2125631.1356822546,2049274.9795633222,1652229.8669581744,2506729.6289403476,1288271.2855670298,1884049.7518701546,2761312.5877225045,2649562.5325625408,2412692.5599787659,2799920.0326648555,3023783.1095272284,3254836.9194355537,3387338.2412388073,3206720.6449643523,2565627.6161504309,3739246.8591596391,1908729.7620853281,2724066.8521807757,3969736.7395549836,3748603.7957635284,3392593.0818981826,3885325.0553315138,4210659.2762292456,4508559.4092310835,4593391.0122692715,4328791.041715553,3428001.0626804093,4970638.444897566,2529007.4980134503,3574272.8044874985,5193480.5575400461,4858934.9894654173,4389238.499354342,5043850.9883808186,5403103.7089290069,5767709.2369390754,5848641.5708748503,5469707.5370118869,4312569.1859991625,6211830.7539721308,3147595.5289629898,4440712.0234801453,6427234.6232111976,6001011.9181804378,5398479.9795486555,6181372.5545237483,6572418.7120989244,7004196.599492386,7051935.9577853354,6616737.8846851829,5180771.7654176923,7489539.4684899133,3768117.2373134713,5337269.9947641063,7663171.1707216529,7185740.7246316923,6395487.7410154315,7276904.7580150804,7763791.1169393063,8260950.9280080963,8311597.6132210894,7784562.2315443559,6091175.7734619556,8790247.7253613416,4421206.9055653615,6247440.4063737551,8977080.9520176016,8367676.4470943073,7480919.4743133532,8459521.2562422827,8980539.1742921937,9501517.8504336216,9636682.1762327589,8977995.8304367196,7052561.2395580411,10124855.766270639,5110802.4845217895,7185455.7435045158,10358898.619605456,9613034.5497803539,8622344.1585771963,9710472.7078054398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,"ндс(-)",null,"*",null,null,null,"Прямые производственные расходы","Сырье и материалы - 1",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,420311730.43686348,null,null,0,0,4698.7499999999991,10024.875000000002,17699.849999999999,57437.999999999993,61458.709499999983,74769.965999999986,126929.01149999999,161650.64624999996,193403.09999999998,223780.88999999998,270203.11411499995,233594.26649999994,382621.01130000001,205086.02692499993,321360.879105,533072.01434999995,539501.88471254997,522412.23543239996,633057.89227154991,719118.09311047487,807348.77758950007,908744.55501000001,889110.65372667287,748316.42347485432,1120917.2968096046,601020.01627678482,877753.70707936771,1335056.6030002048,1331368.7743394643,1250284.0447769957,1478727.9275281827,1640258.075982996,1805985.2602964048,1887985.352667941,1820157.4093300223,1467506.3324375292,2226471.7039383519,1144244.7930838855,1673407.994019612,2452600.7308288654,2353341.3807735248,2142961.7400890635,2486897.4731506133,2685742.9416426904,2890976.2520043976,3008684.404979548,2848265.7375475126,2278840.4566402505,3321281.1378861205,1695384.9053503189,2419595.2073704805,3526053.2547723469,3329643.1201293832,3013438.1238489212,3451109.6422854532,3740124.0624464764,4004741.3117069881,4080119.3633099874,3845092.1553324363,3044974.807130991,4415255.1636657109,2246447.2784084002,3174943.1794881588,4613272.5067056017,4316122.2558119521,3898913.4058469743,4480423.4798274292,4799554.1345687173,5123448.5609644083,5195344.2839759663,4858762.236040174,3830874.1109892461,5518018.6362562468,2796035.6154790753,3944733.6644997168,5709386.40113007,5330778.5913694911,4795546.1840088544,5491014.8205853589,5838403.6296041794,6221962.2037052559,6264381.5342851589,5877787.8402296696,4602197.1019711867,6653129.6862495169,3347308.1204639901,4741225.0470530605,6807383.2082428094,6383271.5767268296,5681288.0320916306,6464276.3787888288,6896815.0089818491,7338453.025769894,7383455.6935821148,6915264.199338166,5410985.7452000743,7808647.1597640468,3927499.9538053167,5549797.1447718441,7974634.3832349358,7433286.2038495075,6645560.1787584815,7514886.4650309458,7977736.3213005522,8440540.8069026526,8560626.7987777237,7975491.2443124326,6265055.7262248658,8994290.944276534,4540115.7338204924,6383110.3084441489,9202187.3880242333,8539631.5112698544,7659553.2673652023,8626201.2283572424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,"ндс(-)",null,"*",null,null,null,"Прямые производственные расходы","Сырье и материалы - 2",null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,36275693.981325857,null,null,0,0,409.50000000000006,861.70000000000027,1525.79,4943.2,5298.1757999999991,6443.7623999999996,10951.856099999999,13939.711000000001,16689.09,19297.771000000004,23312.259035999996,20140.125599999999,33009.691319999998,17692.947569999997,27736.784921999999,46003.382339999989,46573.838666819996,45103.049979359996,54669.634464419993,62105.434081290005,69739.366957800012,78492.765864000001,76809.358290697186,64652.580062653782,96857.011255122008,51937.054240973986,75859.203753295194,115387.38830296199,115069.03453442529,108065.6743677271,127825.82556091141,141793.48995074461,156135.08978598405,163227.06486292172,157373.78816158988,126879.49552720699,192497.94693262619,98923.411800078728,144681.8122645253,212037.17990256744,203459.46021092014,185260.3278948637,214995.09902788867,232173.14701528408,249902.12929943524,260052.27831078667,246175.62292502477,196953.96663952514,287037.43274161988,146509.5605329661,209085.6210257613,304675.43264682847,287694.50182246335,260352.04031862921,298156.42111731117,323075.62524480803,345924.46747513209,352401.88346893404,332094.73300732073,262966.12038166955,381292.99853147968,193982.36850254782,274138.46010057966,398298.11004587269,372616.68325628212,336578.12674729375,386745.66911347618,414281.693652588,442217.45724888757,448418.27129618486,419335.42479017144,330620.56176490139,476199.71634787449,241293.27740829534,340408.86649658415,492685.21917812212,459999.87312329578,413807.89411887067,473801.78443181026,503756.12742525287,536848.05143883324,540493.24582236283,507135.45611564518,397066.87324047094,574014.18727499084,288792.7058076869,409052.84598278441,587306.67451804515,550714.45103369222,490128.19855724747,557675.3871323677,594959.7830948669,633063.70107784623,636930.88779933262,596554.44890135573,466775.03521613503,673620.9410039424,338802.07166353666,478753.96017217037,687917.43114051735,641211.59460107388,573248.02058188117,648235.86646870233,688146.53363459173,728066.82037370105,738406.37402213993,687934.50733203243,540398.52576814976,775811.00352506479,391615.44388958643,550582.22497552773,793759.58504641103,736580.22509910166,660681.94254434668,744032.27512346872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,"ндс(-)",null,"*",null,null,null,"Прямые производственные расходы","Сырье и материалы - 3",null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,16575302.630029881,null,null,0,0,184.8,395.78000000000003,698.23599999999999,2266.88,2424.4387200000001,2949.7881600000001,5005.9112400000004,6376.2974000000004,7627.3560000000007,8826.9764000000014,10656.672602399998,9214.5530399999989,15090.581088000003,8088.6410879999994,12672.9512448,21022.624656,21274.240770288001,20599.774698623998,24961.014250127999,28353.826683335999,31830.875255520001,35829.207057599997,35053.53068799647,29501.872944001916,44189.816938924792,23693.491142481591,34601.88651271967,52628.431792780793,52483.008311028185,49286.027188271801,58289.357713759753,64656.081655622758,71186.847516095513,74418.718151392008,71743.782071709822,57844.038993438306,87759.978069369812,45103.080683065491,65959.945586017318,96674.67699107161,92761.691578095852,84470.491994838623,98027.460486353433,105867.02086925386,113958.53813172071,118601.55794847268,112279.28449181469,89833.192870655155,130928.28853189843,66835.296202043173,95386.023784534176,139008.05213580816,131266.17381168215,118802.91773063237,136058.99192874937,147459.58853796122,157893.63004896336,160869.76549035049,151604.15337579651,120060.13516774852,174090.28270037542,88577.8511025021,125191.16489876025,181909.94078857198,170196.0503971827,153746.96676007382,176681.83943991369,189267.88070770152,202043.21872577869,204879.01560269963,191609.87618154151,151074.5132450145,217612.40136800995,110266.63607561926,155569.49248384379,225163.00290300543,210233.45368765149,189125.90142093005,216555.94950657905,230258.95506949269,245386.3443482967,247061.17767781392,231814.58833986797,181507.79020603481,262395.59496540547,132016.41104179432,186992.1017282611,268481.28796079854,251754.69687117074,224071.51036655373,254952.99209388345,272016.32486258959,289434.20116035687,291211.03183964168,272743.58330483449,213414.99304574673,307979.6245933536,154904.88009650848,218889.30142973983,314529.13764214894,293178.6486437259,262111.2749729901,296398.92474263359,314656.31935705052,332910.22315726808,337649.00343289645,314570.07879225537,247106.98756502586,354753.81846904045,179071.30681171105,251763.21008483943,362951.64653481264,336822.81341139704,302108.94866764662,340239.20432472823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,473162727.0482192,null,null,0,529.30499999999984,2186.8454999999999,7953.9935999999998,18347.2317,33794.461601999996,67506.272459999978,79548.308009999979,105688.48282499998,158186.03071799997,196111.13119499997,233202.01425533998,263463.24984468002,308582.34942617995,293295.27989789995,383855.48323937994,293971.25609705993,433994.0313744258,600350.11378317,614036.84102544712,635175.98566199839,751689.3514455707,850794.60446629464,940953.97371883073,1000588.3657413443,995372.06769042369,909787.49470381136,1117526.4795691422,821605.59494083957,1142256.9244794492,1492698.4342374464,1497256.0323763266,1502984.4093526031,1738062.4268397186,1911919.9064004766,2053368.7634117221,2063019.7775860601,2015611.4219799952,1786733.9612154947,2200769.9725586646,1554731.1090432024,2136053.5971098631,2704100.5739161381,2617224.2880560169,2551247.1094708298,2890184.3367144,3106349.3846800514,3276525.5563490842,3269043.6594750783,3131754.6606210968,2734661.6793457624,3271625.43904689,2277897.8778513833,3075654.5240138927,3867795.7850310123,3691073.7789472574,3572946.0960179549,4012715.3349010167,4308512.4764336161,4507548.8930871682,4423932.0231996411,4212817.7862267252,3646629.1826571445,4342675.691479736,3004507.8652609196,4026580.5735957995,5046147.2381065497,4783487.2913347427,4621547.5181171037,5188087.3573462814,5520578.6007256042,5754095.5337335113,5619247.5256146882,5312492.1885053664,4575924.1338901389,5421871.8359211031,3734182.7372912411,4994046.5328963846,6239114.6178387906,5898541.5940884119,5672452.3677987009,6341864.1905356469,6706726.0141462572,6974998.5996702556,6777779.9239285402,6416824.8192121573,5501259.8532217145,6530028.0748820435,4471453.1821444165,5987297.3029423738,7440916.7385330386,7036806.5312467786,6708601.4820077484,7472686.6467992263,7918003.7287812419,8223441.3954043202,7984148.3529098295,7546453.4893095745,6463993.2770521734,7662158.8295033863,5242041.0103722643,7005392.1195745803,8705583.9032625183,8199509.5334529132,7826601.800697023,8667924.4992713984,9150349.2097145356,9476198.5135937594,9246532.8134060781,8707594.9058443755,7472844.2693969347,8828105.1076442562,6050542.7498267014,8062902.1993522868,10036070.359537609,9424640.2873422317,7977735.4525651243,6797330.8954638075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,529.30499999999984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,null,null,0,0,2576.8994999999995,5905.2609000000029,7481.9052000000011,38335.523597999992,40010.575157999992,44625.783708000003,81824.079722999944,105604.7036549999,127213.11845999991,145916.74160465994,186625.53751337971,140992.13322719978,278418.13703730004,125430.2693809201,193229.6285556606,359333.618527235,366333.4688937231,340411.68797865976,417924.24330275878,475812.24573228881,533936.66106881388,616049.21528158337,616434.39224560652,463533.20103669353,815709.83133653365,374833.9134276323,541443.11583217606,902258.61444867402,908480.99739614502,818860.71135281399,980719.41280306503,1089364.6335527077,1210751.9247507155,1283014.2970212474,1269269.4989985079,905887.94397668913,1625883.6117015406,713384.92470990494,1042703.567536857,1667962.5581494942,1613424.516795896,1408892.7887186483,1657565.7119126767,1791164.4847255051,1939652.0194810033,2050464.7043707296,1988141.6898600012,1422014.6453893334,2426599.8252032101,1063704.1482416466,1509873.1225710437,2403955.3381121308,2284763.3488446474,1986282.6517955661,2298661.6111091226,2496605.5524373502,2696652.4852348119,2782494.6044169217,2687353.6229328215,1902536.8993865103,3226546.161626935,1412877.9681606442,1982642.9073872268,3149542.891331479,2962330.6426903456,2568081.850709945,2990385.3209736645,3205401.6725563705,3452532.3087698519,3547078.345911175,3397538.3573083878,2397615.3548021615,4033521.9748841524,1759245.6679260433,2465774.9541149437,3898963.0444297791,3660860.344771415,3160798.7302316725,3669718.9169566929,3900273.4385199845,4197744.0238660872,4274681.3819811642,4113639.3427378237,2877586.2889433503,4865865.904211551,2103955.0666429996,2969771.8792627156,4645645.7470420003,4390469.7331406474,3749150.9429093003,4317454.2189166546,4608558.6890567541,4951505.8882836103,5039662.1061003804,4840075.9847349524,3384798.268887341,5711052.7171965241,2470100.7932585478,3475500.189260006,5447189.0217030048,5109281.5655348301,4390691.5063952804,5023610.961940527,5336225.6369613409,5687394.2776804566,5847877.9403194785,5579340.9573501348,3924307.2910637856,6576318.7879374623,2859016.1648150086,3993929.1584928036,6289925.5787460208,5866889.7689887881,5064593.6402237415,6797330.8954640627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,394302272.54018271,null,null,0,0,4410.875,9401.9625000000033,16603.23,53873.399999999994,57651.10334999999,70136.263799999986,119072.31569999999,151638.87887499999,181432.95500000002,209921.36449999997,253476.70479449996,219124.12094999995,358934.40309000004,192389.67965249997,301475.51272650005,500081.68445499998,506124.97012471501,490095.88342531997,593907.11748841498,674647.79489591741,757432.5165023501,852555.43994299998,834144.6189211387,702059.06373459171,1051636.7708363764,563875.46805020038,823512.33112115227,1252560.3525799564,1249100.6809874314,1173029.7886108288,1387369.2590023784,1538923.039657803,1694422.6646654038,1771359.2797352124,1707729.1496361017,1376858.2224651454,2088941.3574502901,1073559.4046391915,1570041.4598917956,2301093.8231020872,2207968.7771354509,2010577.1333156384,2333266.6938873795,2519819.2579393573,2712364.0995296282,2822781.8676990061,2672267.2041369602,2138023.0134586925,3116039.0492996993,1590608.1350711067,2270055.710150647,3308113.9496291531,3123836.4964696076,2827160.9015818187,3237770.8794429284,3508882.7301910385,3757132.8410259034,3827825.8435577266,3607325.8680962948,2856667.5522336746,4142198.7040813053,2107506.2483445415,2978560.6704062494,4327900.4646167057,4049112.4912211811,3657698.7494619517,4203209.1569840163,4502586.4241075059,4806424.3641158957,4873867.9757290427,4558089.6141765732,3593807.6549993018,5176525.6283101095,2622996.2741358252,3700593.3529001214,5356028.8526759986,5000843.2651503654,4498733.3162905462,5151143.7954364568,5477015.5934157716,5836830.4995769877,5876613.2981544463,5513948.2372376528,4317309.8045147434,6241282.8904082607,3140097.697761226,4447724.9956367556,6385975.9756013788,5988117.270526411,5329573.1175128603,6064087.2983459011,6469825.9307827549,6884125.7733400809,6926331.344350908,6487135.1929536304,5075979.8112182971,7325206.4378011199,3684339.087971135,5206200.3386447961,7480900.7933480013,6973063.7059119232,6234099.5619277945,7049601.0468685683,7483782.6452434957,7917931.5420280183,8030568.480193967,7481663.1920306003,5877134.3662983682,8437379.8052255325,4259002.0704348255,5987879.7862537634,8632415.5163378809,8010862.1248169616,7185286.7988143303,8092060.5898378659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,"SF(+)",null,null,null,null,null,"Поступление запасов","Сырье и материалы - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,350259775.36405289,null,null,0,0,3915.6249999999995,8354.0625000000018,14749.875,47864.999999999993,51215.59124999999,62308.304999999993,105774.17625,134708.87187499998,161169.25,186484.07499999998,225169.26176249995,194661.88874999995,318850.84275000001,170905.02243749995,267800.73258750001,444226.678625,449584.90392712498,435343.52952699998,527548.243559625,599265.07759206241,672790.64799125004,757287.12917500001,740925.54477222741,623597.01956237864,934097.74734133726,500850.01356398739,731461.42256613984,1112547.1691668374,1109473.9786162202,1041903.3706474964,1232273.2729401523,1366881.7299858301,1504987.7169136708,1573321.1272232842,1516797.8411083519,1222921.943697941,1855393.0866152933,953537.32756990462,1394506.6616830099,2043833.9423573879,1961117.8173112706,1785801.4500742196,2072414.5609588444,2238119.1180355754,2409146.8766703312,2507237.0041496232,2373554.7812895938,1899033.7138668755,2767734.2815717673,1412820.754458599,2016329.3394754005,2938377.712310289,2774702.6001078193,2511198.4365407676,2875924.7019045446,3116770.0520387306,3337284.4264224903,3400099.4694249895,3204243.4627770302,2537479.0059424927,3679379.3030547593,1872039.3986736669,2645785.9829067993,3844393.7555880016,3596768.5465099602,3249094.5048724785,3733686.2331895246,3999628.4454739313,4269540.4674703404,4329453.5699799722,4048968.5300334785,3192395.0924910386,4598348.8635468725,2330029.6795658963,3287278.0537497643,4757822.0009417254,4442315.4928079098,3996288.4866740457,4575845.6838211324,4865336.3580034832,5184968.5030877134,5220317.9452376328,4898156.5335247247,3835164.2516426556,5544274.7385412641,2789423.4337199917,3951020.8725442174,5672819.3402023418,5319392.9806056917,4734406.6934096925,5386896.9823240247,5747345.8408182077,6115377.5214749118,6152879.7446517628,5762720.1661151387,4509154.7876667287,6507205.9664700394,3272916.6281710975,4624830.9539765371,6645528.6526957797,6194405.1698745899,5537966.8156320686,6262405.3875257885,6648113.6010837937,7033784.0057522105,7133855.6656481037,6646242.7035936937,5220879.7718540551,7495242.4535637787,3783429.7781837438,5319258.5903701242,7668489.490020195,7116359.5927248793,6382961.0561376689,7188501.0236310354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,"SF(+)",null,null,null,null,null,"Поступление запасов","Сырье и материалы - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,30229744.984438214,null,null,0,0,341.25000000000006,718.0833333333336,1271.4916666666668,4119.333333333333,4415.1464999999998,5369.8019999999997,9126.5467499999995,11616.425833333335,13907.575000000001,16081.475833333338,19426.882529999999,16783.438000000002,27508.076099999998,14744.122974999998,23113.987434999999,38336.151949999992,38811.532222349997,37585.8749828,45558.028720349997,51754.528401075004,58116.139131500015,65410.638220000001,64007.798575580993,53877.150052211487,80714.176045935004,43280.878534144991,63216.003127746,96156.156919134999,95890.862112021074,90054.728639772584,106521.52130075952,118161.24162562052,130112.57482165338,136022.55405243477,131144.82346799158,105732.91293933916,160414.9557771885,82436.176500065616,120568.17688710442,176697.64991880622,169549.55017576678,154383.6065790531,179162.58252324056,193477.62251273674,208251.77441619604,216710.23192565556,205146.35243752066,164128.30553293764,239197.86061801657,122091.30044413843,174238.01752146776,253896.19387235708,239745.41818538614,216960.03359885767,248463.68426442597,269229.68770400673,288270.38956261007,293668.23622411169,276745.61083943397,219138.4336513913,317744.16544289974,161651.97375212319,228448.71675048306,331915.09170489392,310513.90271356847,280481.77228941146,322288.05759456352,345234.74471048999,368514.54770740634,373681.89274682075,349446.18732514291,275517.13480408449,396833.09695656208,201077.73117357946,283674.05541382014,410571.01598176843,383333.22760274651,344839.91176572558,394834.82035984192,419796.7728543774,447373.3761990277,450411.0381853024,422612.88009637099,330889.0610337258,478345.1560624924,240660.58817307244,340877.37165232038,489422.22876503767,458928.70919474354,408440.1654643729,464729.48927697312,495799.81924572244,527553.08423153858,530775.73983277718,497128.70741779648,388979.19601344585,561350.78416995204,282335.05971961387,398961.63347680867,573264.52595043113,534342.99550089496,477706.68381823431,540196.55539058533,573455.44469549309,606722.3503114176,615338.64501844998,573278.75611002708,450332.10480679147,646509.16960422066,326346.20324132201,458818.52081293979,661466.32087200927,613816.85424925142,550568.28545362223,620026.89593622391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,"SF(+)",null,null,null,null,null,"Поступление запасов","Сырье и материалы - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,13812752.191691574,null,null,0,0,154.00000000000003,329.81666666666672,581.86333333333334,1889.0666666666668,2020.3656000000001,2458.1568000000002,4171.5927000000001,5313.5811666666668,6356.130000000001,7355.8136666666678,8880.5605019999985,7678.7941999999994,12575.484240000003,6740.53424,10560.792704000001,17518.853880000002,17728.533975240003,17166.478915519998,20800.845208440001,23628.188902779999,26525.729379600001,29857.672547999999,29211.275573330393,24584.894120001598,36824.847449103996,19744.575952067993,28834.905427266393,43857.026493983998,43735.840259190154,41071.689323559833,48574.464761466465,53880.068046352302,59322.372930079597,62015.59845949334,59786.48505975819,48203.365827865258,73133.315057808184,37585.900569221245,54966.621321681101,80562.230825893013,77301.409648413217,70392.076662365522,81689.550405294533,88222.517391044879,94965.448443100599,98834.63162372724,93566.070409845575,74860.994058879296,109106.90710991537,55696.080168369313,79488.353153778487,115840.04344650681,109388.4781764018,99002.431442193643,113382.49327395781,122882.99044830102,131578.02504080281,134058.13790862542,126336.79447983042,100050.11263979044,145075.23558364619,73814.875918751757,104325.97074896688,151591.61732381,141830.04199765227,128122.47230006152,147234.86619992807,157723.2339230846,168369.34893814891,170732.5130022497,159674.89681795126,125895.42770417876,181343.66780667496,91888.863396349392,129641.24373653649,187635.83575250453,175194.54473970958,157604.91785077506,180463.29125548256,191882.46255791059,204488.62029024726,205884.31473151161,193178.82361655665,151256.49183836236,218662.99580450458,110013.67586816194,155826.7514402176,223734.40663399879,209795.58072597563,186726.2586387948,212460.82674490288,226680.27071882467,241195.16763363074,242675.85986636809,227286.31942069542,177845.82753812228,256649.68716112801,129087.40008042374,182407.75119144988,262107.61470179079,244315.54053643826,218426.06247749177,246999.10395219468,262213.59946420876,277425.18596439005,281374.16952741373,262141.73232687949,205922.48963752156,295628.1820575337,149226.08900975922,209802.67507069954,302459.70544567722,280685.67784283089,251757.45722303886,283532.67027060688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,78860454.508036569,null,null,0,0,882.17499999999984,1880.3925000000006,3320.6459999999997,10774.68,11530.220669999999,14027.252759999998,23814.46314,30327.775774999998,36286.591,41984.272900000004,50695.340958899993,43824.824189999992,71786.88061800001,38477.935930499989,60295.102545300011,100016.336891,101224.99402494301,98019.176685063998,118781.42349768299,134929.55897918349,151486.50330047001,170511.08798859999,166828.92378422775,140411.81274691835,210327.35416727528,112775.09361004009,164702.46622423042,250512.07051599128,249820.13619748634,234605.9577221658,277473.85180047568,307784.60793156055,338884.53293308074,354271.85594704252,341545.82992722036,275371.6444930291,417788.27149005799,214711.8809278383,314008.29197835911,460218.76462041744,441593.75542709022,402115.42666312767,466653.33877747593,503963.85158787144,542472.81990592554,564556.37353980122,534453.44082739216,427604.60269173852,623207.80985993997,318121.62701422139,454011.14203012938,661622.78992583067,624767.29929392145,565432.18031636393,647554.17588858574,701776.54603820771,751426.56820518069,765565.16871154553,721465.17361925903,571333.51044673484,828439.74081626104,421501.24966890836,595712.13408124982,865580.09292334109,809822.49824423622,731539.74989239045,840641.83139680326,900517.28482150123,961284.87282317923,974773.59514580853,911617.92283531453,718761.53099986049,1035305.1256620219,524599.25482716504,740118.67058002425,1071205.7705351997,1000168.6530300733,899746.66325810936,1030228.7590872914,1095403.1186831542,1167366.0999153978,1175322.6596308893,1102789.6474475306,863461.96090294886,1248256.5780816523,628019.53955224529,889544.99912735098,1277195.1951202755,1197623.4541052824,1065914.6235025721,1212817.4596691802,1293965.1861565511,1376825.1546680161,1385266.2688701814,1297427.0385907262,1015195.9622436595,1465041.2875602241,736867.81759422703,1041240.0677289593,1496180.1586696005,1394612.7411823848,1246819.9123855589,1409920.2093737137,1496756.5290486992,1583586.3084056037,1606113.6960387935,1496332.6384061202,1175426.8732596738,1687475.9610451066,851800.41408696503,1197575.9572507527,1726483.1032675761,1602172.4249633923,1437057.3597628661,1618412.1179675732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,null,"НДС к возмещению","Сырье и материалы - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,70051955.072810575,null,null,0,0,783.12499999999989,1670.8125000000005,2949.9749999999999,9573,10243.118249999998,12461.660999999998,21154.83525,26941.774374999997,32233.85,37296.815000000002,45033.852352499991,38932.377749999992,63770.168550000009,34181.004487499988,53560.146517500005,88845.335724999997,89916.98078542501,87068.705905399998,105509.64871192499,119853.01551841249,134558.12959825003,151457.425835,148185.10895444549,124719.40391247574,186819.54946826748,100170.00271279749,146292.28451322796,222509.43383336748,221894.79572324408,208380.6741294993,246454.65458803051,273376.345997166,300997.54338273418,314664.22544465685,303359.5682216704,244584.38873958823,371078.61732305866,190707.46551398092,278901.33233660203,408766.78847147757,392223.56346225418,357160.29001484392,414482.91219176893,447623.82360711513,481829.37533406628,501447.40082992468,474710.95625791885,379806.74277337512,553546.85631435353,282564.15089171985,403265.86789508013,587675.5424620579,554940.52002156386,502239.6873081536,575184.9403809089,623354.01040774619,667456.8852844981,680019.89388499805,640848.69255540613,507495.80118849856,735875.8606109519,374407.87973473337,529157.19658135984,768878.75111760036,719353.70930199209,649818.9009744958,746737.2466379049,799925.6890947863,853908.09349406813,865890.71399599442,809793.70600669575,638479.01849820779,919669.77270937455,466005.93591317924,657455.61074995284,951564.40018834511,888463.09856158204,799257.69733480923,915169.1367642266,973067.27160069672,1036993.7006175427,1044063.5890475265,979631.30670494505,767032.85032853123,1108854.9477082531,557884.68674399843,790204.17450884345,1134563.8680404683,1063878.5961211384,946881.33868193859,1077379.3964648049,1149469.1681636416,1223075.5042949824,1230575.9489303525,1152544.0332230278,901830.95753334579,1301441.193294008,654583.32563421957,924966.19079530751,1329105.7305391561,1238881.0339749181,1107593.3631264137,1252481.0775051578,1329622.7202167588,1406756.8011504421,1426771.1331296209,1329248.5407187389,1044175.9543708111,1499048.4907127558,756685.95563674881,1063851.7180740249,1533697.898004039,1423271.9185449758,1276592.2112275339,1437700.2047262071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,null,"НДС к возмещению","Сырье и материалы - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,6045948.9968876429,null,null,0,0,68.250000000000014,143.61666666666673,254.29833333333335,823.86666666666667,883.02929999999992,1073.9604000000002,1825.30935,2323.285166666667,2781.5150000000003,3216.2951666666677,3885.3765059999996,3356.6876000000002,5501.6152200000006,2948.8245949999996,4622.7974870000007,7667.2303899999988,7762.3064444700003,7517.1749965599993,9111.6057440700006,10350.905680215001,11623.227826300003,13082.127644,12801.559715116198,10775.430010442298,16142.835209187004,8656.175706828999,12643.2006255492,19231.231383826998,19178.172422404219,18010.94572795452,21304.304260151905,23632.248325124106,26022.514964330676,27204.510810486954,26228.964693598315,21146.582587867833,32082.991155437699,16487.235300013122,24113.635377420884,35339.52998376124,33909.910035153363,30876.721315810617,35832.516504648112,38695.524502547349,41650.354883239212,43342.046385131114,41029.270487504138,32825.661106587533,47839.572123603313,24418.260088827687,34847.603504293555,50779.238774471414,47949.08363707723,43392.00671977154,49692.736852885202,53845.937540801344,57654.077912522022,58733.647244822343,55349.122167886795,43827.686730278263,63548.833088579951,32330.394750424639,45689.743350096614,66383.018340978801,62102.780542713692,56096.354457882298,64457.611518912701,69046.94894209801,73702.909541481262,74736.378549364148,69889.237465028578,55103.426960816905,79366.619391312415,40215.546234715897,56734.811082764027,82114.203196353687,76666.645520549311,68967.982353145111,78966.964071968381,83959.354570875497,89474.675239805554,90082.207637060477,84522.576019274202,66177.812206745162,95669.031212498478,48132.117634614486,68175.474330464072,97884.445753007531,91785.741838948714,81688.033092874597,92945.897855394636,99159.963849144493,105510.61684630772,106155.14796655544,99425.741483559308,77795.839202689182,112270.1568339904,56467.011943922786,79792.326695361742,114652.90519008624,106868.59910017898,95541.336763646876,108039.31107811707,114691.08893909863,121344.47006228351,123067.72900368999,114655.75122200542,90066.420961358293,129301.83392084415,65269.240648264415,91763.704162587965,132293.26417440185,122763.37084985028,110113.65709072445,124005.37918724479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,null,"НДС к возмещению","Сырье и материалы - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2762550.4383383137,null,null,0,0,30.8,65.963333333333338,116.37266666666667,377.81333333333339,404.07312000000007,491.63136000000003,834.3185400000001,1062.7162333333335,1271.2260000000001,1471.1627333333338,1776.1121003999999,1535.75884,2515.0968480000006,1348.1068479999999,2112.1585408000005,3503.7707760000008,3545.7067950480005,3433.2957831040003,4160.1690416880001,4725.6377805560005,5305.1458759200013,5971.5345096000001,5842.255114666079,4916.9788240003199,7364.9694898207999,3948.9151904135992,5766.9810854532789,8771.4052987967989,8747.1680518380326,8214.337864711968,9714.8929522932922,10776.013609270462,11864.47458601592,12403.11969189867,11957.297011951639,9640.6731655730509,14626.663011561635,7517.1801138442488,10993.324264336221,16112.446165178602,15460.281929682642,14078.415332473105,16337.910081058906,17644.503478208979,18993.089688620119,19766.926324745451,18713.214081969116,14972.198811775861,21821.381421983075,11139.216033673863,15897.670630755696,23168.008689301365,21877.695635280361,19800.486288438729,22676.498654791565,24576.598089660205,26315.605008160561,26811.627581725083,25267.358895966088,20010.022527958088,29015.047116729238,14762.97518375035,20865.194149793377,30318.323464761997,28366.008399530452,25624.494460012305,29446.973239985618,31544.646784616922,33673.869787629788,34146.502600449945,31934.979363590253,25179.085540835753,36268.733561334993,18377.772679269878,25928.248747307298,37527.167150500907,35038.90894794192,31520.983570155011,36092.658251096509,38376.492511582117,40897.724058049454,41176.862946302324,38635.764723311331,30251.298367672469,43732.599160900914,22002.735173632387,31165.350288043519,44746.881326799761,41959.116145195127,37345.251727758958,42492.165348980583,45336.054143764937,48239.033526726154,48535.171973273616,45457.263884139087,35569.165507624457,51329.937432225604,25817.480016084752,36481.550238289979,52421.522940358162,48863.108107287655,43685.212495498352,49399.820790438935,52442.719892841757,55485.037192878022,56274.833905482752,52428.3464653759,41184.497927504315,59125.636411506748,29845.217801951847,41960.53501413991,60491.941089135449,56137.135568566184,50351.491444607775,56706.534054121381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,448564685.92429817,null,null,0,0,0,0,0,3534.7252499999991,9047.9450249999991,16531.829055000002,48866.702219999992,64692.490004099986,75993.683033699985,119492.36554139998,162390.70509704997,197447.54947424997,230504.51153699995,275187.01648484683,262617.34182306292,362845.96430543996,277411.31614957494,307627.85966945393,504223.7129235809,577268.64728508785,566501.58704001748,644179.60769776488,744524.68957274733,838585.97244652943,943233.97244326281,961148.52488947939,848990.73423699371,1083741.8854319314,812957.39436433616,853500.34119119681,1286448.9740636733,1431014.4500657371,1368872.9023586293,1514497.5482630655,1709541.3154038263,1886186.6787811362,2001235.2110840513,1976671.406204442,1689699.2096288789,2146655.5281994808,1577580.9097974012,1626714.8018098252,2382988.8249754258,2559417.6228130106,2369270.3762178398,2560049.6733952453,2820343.2325824932,3038687.1613632613,3193280.5013672989,3110591.8227503374,2630824.1503786235,3231023.9048022921,2344582.7133103325,2365166.7102205306,3430261.8546302915,3639076.3983771228,3338072.77998329,3565202.7901184969,3923436.8831006954,4215450.461497698,4357340.4498725124,4204933.6214896478,3527728.8864864931,4300007.5539377062,3111119.4393671392,3110349.0698364605,4490650.0081293778,4730626.2308693314,4321259.573233543,4623942.7854023464,5051149.154306693,5397407.1754404362,5555783.6468999647,5325917.7234982066,4444833.0130346278,5381871.5120063657,3879323.4403535989,3865882.2382586556,5562365.8529976811,5846241.0613701688,5321947.5641700132,5672273.6029547947,6157415.732036016,6557624.076706768,6713058.3749872576,6436129.2127580037,5352769.4335325286,6483450.4537092624,4659278.8235159153,4642089.5500460695,6644169.3921266478,6990970.8757462762,6326678.9880988132,6689072.2991580097,7266401.0784546314,7737691.4797502719,7913776.9967541993,7576360.7998966984,6294839.6223959746,7612468.1450878205,5467565.2671643253,5436708.3183119595,7781934.746071443,8156149.1624771729,7389655.9129023841,7789325.2033501361,8417255.9149765652,8914217.2642175462,9153551.6980325077,8752414.8809127193,7278280.3665313898,8778709.0266557951,6309928.2367284307,6260365.8092946094,8973014.4982163329,9383111.1971686855,8508172.8499288186,8951230.7609432284,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов","Сырье и материалы - 1",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,397822183.7202462,null,null,0,0,0,0,0,3132.7537499999989,8025.3941249999989,14663.498325,43346.752049999996,57380.85381149999,67403.557255499982,105978.91393349996,144027.77733074996,175116.18992624999,204438.65492999996,244065.3624764549,232922.47125469492,321811.89315659995,246036.98043112492,272829.51093680988,447187.07907121495,511962.01824701816,502407.17505416292,571288.03099132434,660273.59425653471,743682.45950691809,836486.93366344331,852368.50198071648,752898.47400620463,961070.56861793273,720933.39177273226,756880.95811590622,1140812.9935915319,1269011.3106870989,1213902.116644412,1343031.2000904172,1515987.070498707,1672623.526092493,1774640.9127897848,1752852.0289168155,1498373.4934840738,1903590.2205051146,1398955.4127732734,1442523.3248370606,2113169.6893718345,2269622.2061485085,2101009.6537320879,2270190.1416672408,2501018.4895458417,2694650.7080336264,2831757.253492842,2758441.2745309402,2332993.7501625288,2865254.5825179615,2079171.006818085,2097434.3903374453,3041976.940499044,3227163.9769403529,2960244.8180669155,3161677.1247480572,3479393.3753678626,3738373.8587636859,3864225.6418954949,3729077.9246751065,3128523.9954194454,3813424.5276267715,2759079.5115357758,2758414.5293472456,3982556.8592525013,4195400.3592325831,3832366.4125519511,4100827.619858996,4479716.1780887442,4786816.3869094504,4927283.5474321339,4723439.3465455351,3942032.799171959,4773089.6289096884,3440509.7765437379,3428597.9460779112,4933191.4040976269,5184964.6573411692,4719981.0421948805,5030692.9583754381,5460976.5206016852,5815925.1997575583,5953787.6649756152,5708184.6585997492,4747362.1064610677,5750166.2152977446,4132312.5219978136,4117070.0473415428,5892718.3489273991,6200298.8265125686,5611150.3648602441,5932565.189709628,6444617.2572850864,6862611.7498128926,7018789.9972445639,6719529.8777183816,5582942.726236498,6751554.5690540634,4849226.8847844237,4821859.931442285,6901866.7921996405,7233767.4009881057,6553965.5142157292,6908440.1830828711,7465367.0453015063,7906131.7805933794,8118410.6840960328,7762641.1879148893,6455210.6899438472,7785962.6681108521,5596363.8291474087,5552406.7066437118,7958286.1020725118,8322019.2583569838,7546023.460862766,7938990.1043781377,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов","Сырье и материалы - 2",null,null,2,"руб.",null,null,null,"списание",null,null,null,null,null,null,34643662.945972502,null,null,0,0,0,0,0,275.55149999999998,697.62140000000011,1274.63833,3764.4880699999999,4988.4917045999991,5861.401162199998,9224.1289808999991,12533.3185223,15244.140183,17791.200196999995,21243.612169931996,20266.935953027998,28009.202399639995,21416.685882449998,23757.455493923993,38939.768552285997,44589.663009704338,43765.072795734173,49776.494375960807,57536.384702688381,64815.474089470765,72904.370070047386,74295.749164405293,65633.239287843389,83792.052022197386,62859.849821130731,66002.046262316144,99488.704722669165,110670.29119025571,105867.59876923473,117141.36140190116,132234.22735189809,145908.88987973376,154814.44035529994,152921.89309418498,130721.16245326992,166070.68399201648,122041.25962287457,125845.47463297646,184346.611160617,197994.72917164906,183279.18543115919,198034.6247422623,218162.20739032311,235040.16771649467,246978.42887108805,240569.49002078504,203458.08486720492,249865.01153792994,181304.49427081572,182884.71449852068,265225.32149242162,281359.79179396207,258071.11041949407,275618.09046633675,303277.72112207173,325830.53553825052,336773.72232039872,324980.58337279083,272625.26272393356,332289.99783490662,240404.51953545102,240322.98724660222,346946.43876483093,365463.61361111683,333817.87091791356,357172.91012638767,390156.6367162044,416884.95796791144,429108.82921319967,411333.00026314461,343274.98087592289,415622.9171412728,299581.26100250956,298532.44379121804,429532.3388904623,451443.91099611158,410950.58594466315,437988.4125684927,475430.88652009028,506324.57046556985,518315.58977993351,496928.45640657685,413275.67537178111,500567.01336341433,359725.45725874347,358395.09442135034,512962.75047391711,539735.11763105891,488433.4402460375,516402.39249941707,560952.34443374828,597330.18344523944,610915.3346609578,584871.73653725092,485938.17990244512,587658.11897580139,422075.33583082969,419692.91127239907,600727.06679288589,629606.68876725272,570427.80904594914,601274.95022397314,649736.56645171216,688093.11460735369,706555.17570786434,675586.61309030012,561799.80517555622,677615.2204652389,487055.98500640603,483229.72807306325,692624.07862581499,724263.69053937995,656729.07888643455,690913.25911084167,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов","Сырье и материалы - 3",null,null,3,"руб.",null,null,null,"списание",null,null,null,null,null,null,16098839.25807946,null,null,0,0,0,0,0,126.41999999999999,324.92950000000002,593.69239999999991,1755.4620999999997,2323.1444879999999,2728.7246160000004,4289.3226269999996,5829.6092440000002,7087.2193650000008,8274.6564099999996,9878.041838459998,9427.9346153400002,13024.868749199999,9957.6498359999987,11040.89323872,18096.86530008,20716.966028365201,20329.339190120398,23115.082330479596,26714.710613524199,30088.038850140594,33842.668709771999,34484.27374435759,30459.020942945732,38879.264791801383,29164.152770473309,30617.336812974419,46147.275749472392,51332.848188382275,49103.18694498283,54324.986770747149,61320.017553221493,67654.262808909276,71779.857938966627,70897.484193441429,60604.553691535213,76994.62370234968,56584.237401253231,58346.002339787854,85472.524442974507,91800.687492852463,84981.537054592685,91824.9069857422,101162.53564632955,108996.28561314016,114544.81900336873,111581.0581986118,94372.3153488893,115904.31074639987,84107.21222143156,84847.605384564449,123059.59263882537,130552.62964280811,119756.85149688029,127907.57490410258,140765.78661076134,151246.06719576125,156341.08565661765,150875.11344174988,126579.62834311374,154293.02847602856,111635.40829591264,111611.55324261273,161146.71011204598,169762.25802563128,155075.28976367903,165942.25541696261,181276.33950174323,193705.83056307473,199391.27025463188,191145.37668952782,159525.23298674595,193158.96595540422,139232.40280735152,138751.84838952697,199642.110009592,209832.49303288819,191015.93603047042,203592.23201086425,221008.32491424089,235374.30648364057,240955.12023170965,231016.09775167785,192131.65169968057,232717.22504810352,167240.84425935772,166624.40828317738,238488.29272533188,250936.93160264863,227095.18299253113,240104.71694896443,260831.47673579649,277749.54649213969,284071.6648486777,271959.18564106576,225958.71625703049,273255.4570579562,196263.04654907197,195155.47559727565,279340.88707891654,292775.0727218152,265262.58964070602,279610.0700432919,302152.30322334531,319992.36901681183,328585.83822861227,314187.07990752842,261269.87141198572,315131.13807970338,226508.42257461644,224729.37457783497,322104.31751800654,336828.24827232125,305420.31017961784,321327.39745424909,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,373803904.93691528,null,null,0,0,0,0,0,2945.604374999999,7539.9541874999995,13776.524212500002,40722.251850000001,53910.408336749992,63328.069194749987,99576.971284499974,135325.58758087497,164539.62456187501,192087.09294749997,229322.51373737241,218847.78485255243,302371.63692119991,231176.09679131242,256356.54972454489,420186.42743631749,481057.20607090648,472084.65586668125,536816.33974813728,620437.24131062278,698821.64370544138,786028.31036938552,800957.10407456616,707492.27853082819,903118.23785994295,677464.4953036136,711250.28432599746,1072040.8117197279,1192512.0417214476,1140727.4186321914,1262081.2902192215,1424617.7628365222,1571822.2323176134,1667696.0092367097,1647226.1718370349,1408082.6746907325,1788879.6068329008,1314650.7581645011,1355595.6681748542,1985824.0208128551,2132848.0190108418,1974391.9801815331,2133374.7278293711,2350286.0271520787,2532239.3011360508,2661067.0844727489,2592159.8522919477,2192353.4586488525,2692519.9206685764,1953818.9277586103,1970972.2585171089,2858551.5455252426,3032563.6653142693,2781727.3166527417,2971002.3250987474,3269530.7359172464,3512875.3845814145,3631117.0415604259,3504111.3512413725,2939774.0720720775,3583339.6282814224,2592599.5328059499,2591957.5581970508,3742208.3401078153,3942188.5257244427,3601049.6443612864,3853285.6545019555,4209290.9619222432,4497839.3128670305,4629819.7057499718,4438264.7695818394,3704027.5108621903,4484892.9266719716,3232769.533627999,3221568.5318822139,4635304.8774980679,4871867.5511418078,4434956.3034750121,4726894.6691289963,5131179.776696681,5464686.7305889735,5594215.312489382,5363441.0106316702,4460641.1946104411,5402875.3780910522,3882732.3529299293,3868407.9583717254,5536807.8267722065,5825809.0631218972,5272232.490082344,5574226.9159650085,6055334.2320455257,6448076.2331252266,6594814.1639618324,6313633.999913916,5245699.6853299774,6343723.4542398509,4556304.3893036051,4530590.2652599663,6484945.6217262028,6796790.9687309777,6158046.5940853199,6491104.336125114,7014379.9291471373,7428514.3868479542,7627959.7483604243,7293679.0674272655,6065233.6387761571,7315590.8555464959,5258273.5306070261,5216971.5077455081,7477512.081846945,7819259.3309739046,7090144.0416073492,7459358.9674526909,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во","Сырье и материалы - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,331518486.4335385,null,null,0,0,0,0,0,2610.6281249999993,6687.8284374999994,12219.581937500001,36122.293375000001,47817.378176249993,56169.63104624999,88315.761611249967,120023.14777562497,145930.158271875,170365.54577499998,203387.80206371241,194102.05937891244,268176.57763049996,205030.81702593743,227357.92578067491,372655.89922601247,426635.0152058485,418672.64587846911,476073.35915943695,550227.99521377892,619735.3829224318,697072.44471953611,710307.08498393046,627415.39500517061,800892.14051494398,600777.82647727686,630734.13176325522,950677.49465960998,1057509.4255725825,1011585.0972036767,1119192.6667420145,1263322.5587489225,1393852.9384104109,1478867.4273248208,1460710.0240973462,1248644.5779033948,1586325.1837542623,1165796.1773110612,1202102.7706975506,1760974.7411431954,1891351.8384570905,1750841.3781100733,1891825.118056034,2084182.0746215349,2245542.2566946889,2359797.711244035,2298701.0621091169,1944161.4584687741,2387712.1520983013,1732642.5056817376,1747861.9919478712,2534980.7837492037,2689303.3141169609,2466870.6817224296,2634730.9372900478,2899494.4794732188,3115311.5489697382,3220188.0349129126,3107564.9372292557,2607103.3295162045,3177853.7730223099,2299232.9262798135,2298678.7744560381,3318797.3827104177,3496166.9660271527,3193638.677126626,3417356.349882497,3733096.8150739535,3989013.6557578756,4106069.6228601118,3936199.4554546126,3285027.3326432994,3977574.6907580737,2867091.480453115,2857164.9550649263,4110992.8367480226,4320803.881117641,3933317.5351624005,4192244.1319795321,4550813.7671680711,4846604.3331312984,4961489.7208130127,4756820.5488331243,3956135.0887175566,4791805.1794147873,3443593.7683315114,3430891.7061179522,4910598.624106166,5166915.6887604743,4675958.6373835374,4943804.324758024,5370514.3810709054,5718843.124844077,5848991.6643704697,5599608.2314319853,4652452.2718637483,5626295.4742117198,4041022.4039870198,4018216.6095352378,5751555.660166367,6028139.5008234214,5461637.9285131078,5757033.4859023932,6221139.2044179225,6588443.1504944833,6765342.236746694,6468867.6565957414,5379342.2416198729,6488302.2234257106,4663636.5242895074,4627005.5888697598,6631905.085060427,6935016.0486308197,6288352.8840523055,6615825.0869817818,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во","Сырье и материалы - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,28869719.121643744,null,null,0,0,0,0,0,229.62625,581.35116666666681,1062.1986083333334,3137.0733916666668,4157.0764204999996,4884.5009684999986,7686.7741507499995,10444.432101916667,12703.4501525,14826.000164166662,17703.010141609997,16889.11329419,23341.001999699998,17847.238235375,19797.879578269996,32449.807126904998,37158.052508086948,36470.893996445149,41480.411979967343,47946.987252240317,54012.895074558975,60753.641725039488,61913.12430367108,54694.366073202829,69826.710018497819,52383.208184275609,55001.705218596791,82907.253935557645,92225.242658546427,88222.998974362272,97617.801168250968,110195.18945991508,121590.74156644481,129012.03362941662,127434.91091182083,108934.3020443916,138392.23666001373,101701.04968572881,104871.22886081372,153622.17596718084,164995.60764304089,152732.65452596601,165028.85395188525,181801.83949193594,195866.80643041222,205815.35739257338,200474.57501732087,169548.4040560041,208220.84294827495,151087.07855901311,152403.92874876724,221021.10124368468,234466.49316163507,215059.25868291172,229681.74205528063,252731.43426839312,271525.44628187543,280644.76860033226,270817.15281065903,227187.71893661132,276908.33152908884,200337.09961287587,200269.15603883518,289122.03230402578,304553.01134259737,278181.55909826129,297644.09177198971,325130.53059683699,347404.13163992623,357590.69101099973,342777.50021928718,286062.4840632691,346352.43095106067,249651.05083542466,248777.03649268171,357943.61574205192,376203.25916342635,342458.82162055263,364990.34380707727,396192.40543340857,421937.14205464156,431929.65814994462,414107.04700548074,344396.39614315092,417139.17780284531,299771.21438228624,298662.57868445863,427468.95872826426,449779.26469254913,407027.86687169794,430335.32708284759,467460.28702812357,497775.15287103289,509096.11221746483,487393.11378104246,404948.48325203761,489715.09914650116,351729.44652569143,349744.09272699925,500605.88899407157,524672.24063937727,475356.50753829099,501062.45851997763,541447.13870976015,573410.92883946141,588795.97975655366,562988.84424191678,468166.50431296352,564679.35038769909,405879.98750533839,402691.44006088603,577186.73218817916,603553.07544948335,547274.23240536219,575761.0492590348,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во","Сырье и материалы - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,13415699.381732881,null,null,0,0,0,0,0,105.35,270.77458333333334,494.74366666666663,1462.8850833333331,1935.9537399999999,2273.9371800000004,3574.4355224999999,4858.0077033333337,5906.0161375000007,6895.547008333333,8231.7015320499995,7856.6121794500004,10854.057290999999,8298.0415299999986,9200.7443656000014,15080.721083400002,17264.138356971001,16941.115991766997,19262.568608732996,22262.258844603501,25073.365708450496,28202.223924810001,28736.894786964658,25382.517452454777,32399.387326501153,24303.460642061091,25514.447344145352,38456.063124560329,42777.373490318561,40919.32245415236,45270.822308955961,51100.014627684577,56378.552340757735,59816.548282472191,59081.236827867862,50503.794742946011,64162.186418624733,47153.531167711029,48621.668616489878,71227.103702478766,76500.572910710383,70817.947545493909,76520.755821451836,84302.11303860796,90830.238010950139,95454.015836140607,92984.215165509842,78643.596124074422,96586.925621999893,70089.343517859641,70706.337820470377,102549.66053235448,108793.85803567343,99797.376247400243,106589.64575341882,117304.82217563446,126038.38932980105,130284.23804718138,125729.26120145824,105483.02361926145,128577.52373002381,93029.506913260542,93009.627702177284,134288.92509337165,141468.54835469273,129229.4081363992,138285.21284746885,151063.61625145271,161421.52546922895,166159.3918788599,159287.81390793985,132937.69415562163,160965.80496283685,116027.00233945961,115626.54032460581,166368.42500799333,174860.41086074017,159179.9466920587,169660.19334238689,184173.60409520075,196145.25540303381,200795.93352642472,192513.41479306488,160109.70974973383,193931.02087341959,139367.37021613144,138853.6735693145,198740.24393777657,209114.10966887386,189245.98582710928,200087.26412413703,217359.56394649707,231457.95541011641,236726.38737389809,226632.65470088815,188298.93021419208,227712.88088163018,163552.5387908933,162629.56299772972,232784.07256576378,243979.22726817935,221052.1580339217,233008.39170274325,251793.58601945444,266660.30751400988,273821.53185717692,261822.56658960701,217724.89284332143,262609.28173308616,188757.01881218038,187274.47881486249,268420.26459833881,280690.20689360105,254516.92514968154,267772.83121187426,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,20498367.603267558,null,null,0,0,4410.875,13812.837500000003,30416.067500000001,81343.863125000003,131455.01228749999,187814.75187499999,266164.81572499999,363893.28626324999,481998.17206849996,592342.56528400001,710493.68249762489,765078.17888575001,931925.4890282501,894992.65494337783,977620.38281732542,1175330.4303511258,1450279.3036845285,1684018.6373853039,1857739.3274374013,2051329.9162624122,2336677.7768980809,2652416.8770929435,2866124.2547034598,2869361.6747326101,3134970.1351996013,2897888.4991752352,3013908.5517655597,3363350.6664855732,3934986.8521693912,4396766.3564542215,4712094.803736872,5058505.8016732279,5612201.0477064382,6121479.0372224292,6404590.4240220087,6209626.4141695406,6630871.7623831201,6057204.9951852784,6219163.7803863399,6731377.9966555275,7624696.0156264771,8279677.4807672612,8627120.1538417842,9014091.3927703016,9752063.5121183954,10441470.651988033,10763451.828972911,10369235.541295551,10824207.506122507,9822655.7889016625,9900358.0404034574,10515952.069364041,11685969.638075035,12542158.281139743,12921377.615057429,13397696.679934196,14373102.204307349,15229925.722766329,15567720.854945382,14911513.022597643,15422594.685118526,14025989.582221691,14064776.180555869,14809337.016891144,16265849.975306384,17331591.166571289,17792591.983447496,18352989.881830551,19558364.601585146,20578946.922812227,20927745.575066563,20023713.917198841,20570419.839758977,18755151.344312951,18751717.186350886,19622853.112354919,21390926.843877271,22668091.628285598,23183930.546224002,23789078.588497974,25190952.784599934,26340671.413625397,26723439.874166362,25576062.948092137,26223130.526011035,23999787.213140585,23986871.014166914,24969971.611677237,27075356.52927373,28536521.688414849,29063801.159988549,29707818.02764938,31319711.310907088,32671815.73929299,33103616.700201087,31731520.278294168,32461912.552133445,29832617.640190646,29793118.29350546,30930295.632613607,33347054.949221913,35050564.245889738,35615219.671032131,36302211.347544678,38062096.295487367,39601560.439556219,40068843.702439658,38517463.681890093,39326883.738755196,36292206.74176275,36214852.889240332,37531677.550031766,40284266.144241698,42252581.435310543,42867129.943301469,35047870.612327553,27957726.57072024,20498367.603267558,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,"BS",null,null,null,null,null,"Запасы","Сырье и материалы - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,18741288.930514395,null,null,0,0,3915.6249999999995,12269.687500000002,27019.5625,72273.934374999997,116801.6971875,166890.42025,236542.30312500001,323433.79682374996,428433.41577749996,526601.72916624998,631747.84315312491,680479.57363124995,828964.87060625001,796482.0909800377,870180.76418862538,1046230.8651831257,1290784.9520843134,1498770.5558306386,1653662.9001642512,1826292.962550465,2080410.9646632462,2361624.7346788091,2552322.2842372572,2556183.9208772043,2793209.2234990057,2583752.1520790625,2687798.1796400324,2999453.2082919255,3508149.3604308693,3919318.5993151087,4200914.3775956519,4510286.6820088997,5003689.3017188925,5457817.7622001618,5711293.0445595905,5540362.0498471204,5916887.7091375925,5409715.0126101524,5555577.0963897668,6013085.8549928926,6808407.4949931018,7392106.174369771,7703545.9941854179,8050313.2737639062,8708618.7723241635,9324030.6584177539,9613403.3650858104,9266894.8222579956,9674831.392585732,8788951.0849352106,8861118.9659418389,9411784.5261538327,10453844.620579913,11217181.065172806,11558124.983328149,11985591.721249916,12856005.465949968,13621373.99808491,13926122.981388725,13348290.438361481,13807481.706503332,12571956.167947739,12610638.821338341,13277178.803904027,14574714.42413418,15525130.154550627,15940019.005029738,16443480.484476507,17519382.274820209,18431479.494917676,18747351.209877208,17950732.646610379,18443011.887297139,16836842.111408412,16839092.832514882,17619340.142698541,19194564.155053318,20333687.686662436,20798540.533735558,21343073.010621414,22594723.978546709,23622797.79180482,23970140.558161467,22958700.476672828,23541485.494401097,21574088.379287958,21568974.163114637,22449988.32390219,24325787.536176383,25629302.523468107,26105600.881685972,26686031.03374368,28125449.917835027,29334525.337728769,29726731.122772992,28517042.785595655,29175257.087695211,26848565.484434307,26820944.16654709,27840177.345031142,29993560.110918701,31513310.317015529,32024160.044374973,32644134.144635379,34216280.221874475,35593102.401620179,36018205.900795937,34650642.522155523,35380542.738972604,32695104.860560596,32635021.20931083,33815208.475905359,36267931.54434073,38023887.01160866,38580482.950179279,31645466.901548445,25357114.017496169,18741288.930514395,0,0,0,0,0,0,0,0,0,0,0,0,0]
[142,"BS",null,null,null,null,null,"Запасы","Сырье и материалы - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1360025.86279447,null,null,0,0,341.25000000000006,1059.3333333333337,2330.8250000000007,6220.5320833333335,10054.327416666667,14361.930808333333,20351.404166666667,27810.7535795,36833.827611000008,45228.529293583349,54210.979721666685,58290.967569166678,70973.043505000023,68014.156338390036,74239.030479200024,89234.180429500033,110198.47441647504,127986.46982100504,141094.69141445006,155691.1673074381,177336.41244249299,201266.63868252566,217327.45000586635,217191.70498351887,237152.23930441437,218519.99353488826,227041.6305894315,253371.07749006874,296878.73141781415,331931.75483898981,355546.02220419177,381482.02117126586,423371.5970185569,461776.34990274068,482725.98391081719,466868.15528371162,498271.07743148343,453272.34301972832,464906.2178624412,503211.6311212338,571060.13161127199,620572.50932951155,646112.91588557139,674594.93075526739,730114.05064549763,781795.42861926788,805139.94156485284,773401.44066737778,806783.9438928212,728400.66931963852,733090.28278510226,778765.63370918389,867423.97333555669,931980.07818564726,959422.66120638885,994185.85574876051,1067396.9866284598,1131383.4807972908,1155397.6573683312,1103010.6447378471,1140110.0415804144,1030944.8625218784,1032205.8603357505,1087212.6205115551,1197389.4236122482,1277602.0398628237,1310768.0651533604,1351449.7985212533,1441782.7871303987,1517820.5881052297,1542136.2448335346,1470249.2479976937,1509491.6539432555,1367791.8848975468,1365403.4562480971,1429622.0412788056,1563304.2180461269,1659367.093319172,1696258.2979369611,1739851.8116279114,1844766.3662063871,1930187.0605846122,1956607.5352475736,1865559.4542266577,1911974.9521392062,1738528.4933067989,1735009.4688159674,1807292.5197781585,1966450.0145906154,2076227.6013705283,2113488.131919235,2159508.6864724085,2280033.9038322475,2380474.3165821768,2410142.7369718514,2301346.780114267,2353601.4520667568,2148543.3980053291,2142556.5482301004,2226105.975034032,2408719.5240092352,2536682.1151004732,2576272.7814969867,2625055.9855531007,2756421.8283262253,2870698.0148246996,2902529.6322249658,2779450.8081922978,2837163.9980399646,2600521.3570393696,2591173.3735393472,2687960.3440236561,2895897.2107675672,3043774.056160301,3086614.2199083455,2483061.1444588639,1935786.9120535031,1360025.86279447,0,0,0,0,0,0,0,0,0,0,0,0,0]
[143,"BS",null,null,null,null,null,"Запасы","Сырье и материалы - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,397052.80995869264,null,null,0,0,154.00000000000003,483.81666666666672,1065.68,2849.396666666667,4598.9876833333337,6562.4008166666681,9271.1084333333347,12648.735860000003,16730.928680000005,20512.30682416667,24534.859622833337,26307.637685333335,31987.574917000005,30496.407624950007,33200.588149500014,39865.384738500012,49295.877183740013,57261.611733660015,62981.73585870002,69345.786404509025,78930.399792342025,89525.503731609031,96474.520460335916,95986.048871887004,104608.67239618101,95616.353561284312,99068.741536095913,110526.38070357876,129958.76032070781,145516.00230012229,155634.40393702837,166737.09849306208,185140.14896898932,201884.92511952674,210571.39555160038,202396.20903870801,215712.97581404401,194217.63955539733,198680.46613413235,215080.51054140076,245228.38902210305,266998.79706797877,277461.24377079459,289183.18825112912,313330.68914873572,335644.56495101121,344908.5223222489,328939.27837017807,342592.16964395274,305304.03464681213,306148.79167651618,325401.90950102289,364701.04415956512,392997.13778128847,403829.97052289173,417919.10293551954,449699.75172892213,477168.24388412852,486200.21618832462,460211.93949831417,475002.93703477923,423088.55175207276,421931.49888177821,444945.59247556422,493746.12755995616,528858.97215784015,541804.9132643966,558059.59883278841,597199.53963453835,629646.83978931885,638258.12035581749,602732.02259076713,617916.29851858225,550517.34800699167,547220.89758790657,573890.92837757431,633058.47077782359,675036.8483039923,689131.71455148142,706153.76624865178,751462.43984684069,787686.56123596523,796691.78075732104,751803.01719264966,769670.07947072946,687170.34054582659,682887.38223631028,712690.76799688954,783118.97850673366,830991.56357621402,844712.14638334047,862278.30743329134,914227.48923981376,956816.08498204406,966742.84045624267,913130.71258424781,933054.01237147674,835508.75775101222,829617.57872826979,864012.31254843064,944775.31429397687,1000571.8137737382,1014786.8451601695,1033021.2173561975,1089394.2452866659,1137760.0231113359,1148108.1694187615,1087370.3515422735,1109177.0017426293,996580.52416278236,988658.30639016069,1028508.7301027514,1120437.3891334031,1184920.3675415795,1200032.7732138485,919342.56632024795,664825.6411705669,397052.80995869264,0,0,0,0,0,0,0,0,0,0,0,0,0]
[144,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[145]
[146,"BS(+)",null,null,null,null,null,"ФОТ производственных рабочих",null,null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,382011731.12060517,null,null,0,0,0,0,0,4264.3125,9279.2437499999996,16632.14875,52338.207500000004,58398.257499999992,70024.927500000005,116355.66749999998,155582.89436250002,187360.61143749999,217135.99949999995,254486.46977500001,254486.46977500001,351455.67300000007,351455.67300000007,351455.67300000007,489669.72757499991,502277.112975,502277.112975,578555.78692500002,680844.32579362509,765525.764283375,861381.92106750014,861381.92106750014,861381.92106750014,1009413.0934372498,1009413.0934372498,1009413.0934372498,1201670.8581315,1208690.3666355,1208690.3666355,1317878.5553414999,1514398.7431733513,1668900.7331712036,1753286.8366347752,1753286.8366347752,1753286.8366347752,1947603.8592317924,1947603.8592317924,1947603.8592317924,2150300.2976510776,2150300.2976510776,2150300.2976510776,2155891.116512516,2413471.7573040882,2598381.4744861335,2712270.8267421746,2712270.8267421746,2712270.8267421746,2825855.1668141494,2825855.1668141494,2825855.1668141494,2998739.617251941,2998739.617251941,2998739.617251941,2998739.617251941,3256214.7887588385,3490213.8099884978,3572195.4503395027,3572195.4503395027,3572195.4503395027,3641971.4192834902,3641971.4192834902,3641971.4192834902,3802617.5531492974,3802617.5531492974,3802617.5531492974,3802617.5531492974,4053983.6709222584,4328506.2761714747,4410911.364027435,4410911.364027435,4410911.364027435,4414570.0245939428,4414570.0245939428,4414570.0245939428,4564790.5208253376,4564790.5208253376,4564790.5208253376,4564790.5208253376,4786786.8215960739,5100054.5490861451,5162866.9300266616,5162866.9300266616,5162866.9300266616,5163053.9200491598,5163053.9200491598,5163053.9200491598,5284415.9145151572,5284415.9145151572,5284415.9145151572,5284415.9145151572,5485478.2505659312,5838273.6343088644,5905752.6151840948,5905752.6151840948,5905752.6151840948,5905752.6151840948,5905752.6151840948,5905752.6151840948,6007942.7296310198,6007942.7296310198,6007942.7296310198,6007942.7296310198,6188181.0115199499,6521505.5730399098,6641061.5598589936,6641061.5598589936,6641061.5598589936,6641061.5598589936,6641061.5598589936,6641061.5598589936,6728185.7456081919,6728185.7456081919,6728185.7456081919,6728185.7456081919,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,"BS(+)",null,null,null,null,null,"ФОТ производственных рабочих","Продукт - 1",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,265963101.56078929,null,null,0,0,0,0,0,2894.0625,6519.6796875,11623.4125,36715.470312500001,40806.587499999994,48945.487500000003,81095.076562499991,108566.64787500001,130543.41507812499,151506.99703124998,177387.53987500002,177387.53987500002,245009.76937500003,245009.76937500003,245009.76937500003,341045.34712499997,349555.53543749999,349555.53543749999,402250.00068749994,473270.88156468759,531868.98358781252,598535.1803812501,598535.1803812501,598535.1803812501,700697.58270749985,700697.58270749985,700697.58270749985,833629.37382374995,838484.36386312498,838484.36386312498,913861.95866437489,1050027.4255946344,1156874.0599387779,1215292.99713675,1215292.99713675,1215292.99713675,1349850.4642692562,1349850.4642692562,1349850.4642692562,1490535.9990541125,1490535.9990541125,1490535.9990541125,1494562.814151356,1673341.131266644,1801789.1137304576,1881215.8730068589,1881215.8730068589,1881215.8730068589,1960641.0811914322,1960641.0811914322,1960641.0811914322,2081648.9931831916,2081648.9931831916,2081648.9931831916,2081648.9931831916,2262126.1743446053,2424932.6400824455,2482474.2847115761,2482474.2847115761,2482474.2847115761,2531976.149894279,2531976.149894279,2531976.149894279,2645312.7029410889,2645312.7029410889,2645312.7029410889,2645312.7029410889,2821997.2381734294,3013469.434480723,3070953.5486485963,3070953.5486485963,3070953.5486485963,3074236.9760420718,3074236.9760420718,3074236.9760420718,3179816.7741628615,3179816.7741628615,3179816.7741628615,3179816.7741628615,3335526.1327156257,3553897.3554168073,3597908.2110533123,3597908.2110533123,3597908.2110533123,3597997.4768358064,3597997.4768358064,3597997.4768358064,3683248.5590116344,3683248.5590116344,3683248.5590116344,3683248.5590116344,3824414.495700439,4070345.4213992292,4117613.8227277612,4117613.8227277612,4117613.8227277612,4117613.8227277612,4117613.8227277612,4117613.8227277612,4189052.9572712178,4189052.9572712178,4189052.9572712178,4189052.9572712178,4314724.5459893541,4547837.284249479,4631494.5742970733,4631494.5742970733,4631494.5742970733,4631494.5742970733,4631494.5742970733,4631494.5742970733,4692072.7304628799,4692072.7304628799,4692072.7304628799,4692072.7304628799,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,"BS(+)",null,null,null,null,null,"ФОТ производственных рабочих","Продукт - 2",null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,110429100.79922076,null,null,0,0,0,0,0,1328.90625,2606.1328125,4751.5781250000009,14773.8515625,16690.21875,19994.34375,33524.507812499993,44657.211093750011,54032.874609375001,62340.025781249991,73295.862187499995,73295.862187499995,101184.94687500001,101184.94687500001,101184.94687500001,141385.17093749999,145373.29875000002,145373.29875000002,167953.28062500004,197771.88394687499,222712.11790312498,250512.30618750001,250512.30618750001,250512.30618750001,294460.71859687497,294460.71859687497,294460.71859687497,351222.08445000002,353292.53025937505,353292.53025937505,385680.28221562499,443331.67122646881,488920.30996190634,513741.1598465626,513741.1598465626,513741.1598465626,570850.96570649999,570850.96570649999,570850.96570649999,630004.81986309378,630004.81986309378,630004.81986309378,631448.19271307811,706620.06262254016,760444.69010269002,793193.54080992192,793193.54080992192,793193.54080992192,825583.18713904975,825583.18713904975,825583.18713904975,874733.17205154093,874733.17205154093,874733.17205154093,874733.17205154093,947595.89035029779,1015377.3956322573,1038478.8025773846,1038478.8025773846,1038478.8025773846,1057462.9842498342,1057462.9842498342,1057462.9842498342,1101983.4016397607,1101983.4016397607,1101983.4016397607,1101983.4016397607,1172487.9732526261,1251401.9939910055,1275078.8196647449,1275078.8196647449,1275078.8196647449,1275078.8196647449,1275078.8196647449,1275078.8196647449,1317337.1326927925,1317337.1326927925,1317337.1326927925,1317337.1326927925,1380029.7421579668,1470241.6819909306,1488039.3788652848,1488039.3788652848,1488039.3788652848,1488039.3788652848,1488039.3788652848,1488039.3788652848,1522255.661241712,1522255.661241712,1522255.661241712,1522255.661241712,1578856.7345816481,1680443.8371757742,1699579.497782314,1699579.497782314,1699579.497782314,1699579.497782314,1699579.497782314,1699579.497782314,1728743.7911541904,1728743.7911541904,1728743.7911541904,1728743.7911541904,1780606.1048888161,1875616.1815573305,1909636.266714226,1909636.266714226,1909636.266714226,1909636.266714226,1909636.266714226,1909636.266714226,1934923.4437905098,1934923.4437905098,1934923.4437905098,1934923.4437905098,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,"BS(+)",null,null,null,null,null,"ФОТ производственных рабочих","Продукт - 3",null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,5619528.760595426,null,null,0,0,0,0,0,41.34375,153.43125000000001,257.15812499999993,848.88562499999989,901.45124999999996,1085.0962499999998,1736.0831249999999,2359.0353937499999,2784.3217499999996,3288.9766874999991,3803.0677125000007,3803.0677125000007,5260.9567499999994,5260.9567499999994,5260.9567499999994,7239.2095124999978,7348.2787875000004,7348.2787875000004,8352.5056124999992,9801.5602820624972,10944.662792437499,12334.434498749999,12334.434498749999,12334.434498749999,14254.792132874998,14254.792132874998,14254.792132874998,16819.399857749995,16913.472512999993,16913.472512999993,18336.314461499995,21039.646352248121,23106.363270519374,24252.679651462502,24252.679651462502,24252.679651462502,26902.429256036252,26902.429256036252,26902.429256036252,29759.478733871252,29759.478733871252,29759.478733871252,29880.109648081878,33510.563414904515,36147.670652985871,37861.412925393735,37861.412925393735,37861.412925393735,39630.898483667392,39630.898483667392,39630.898483667392,42357.452017208474,42357.452017208474,42357.452017208474,42357.452017208474,46492.724063935762,49903.774273794952,51242.363050541935,51242.363050541935,51242.363050541935,52532.285139376661,52532.285139376661,52532.285139376661,55321.44856844801,55321.44856844801,55321.44856844801,55321.44856844801,59498.459496202886,63634.847699746788,64878.995714093973,64878.995714093973,64878.995714093973,65254.228887126264,65254.228887126264,65254.228887126264,67636.613969683895,67636.613969683895,67636.613969683895,67636.613969683895,71230.946722481007,75915.511678407027,76919.340108064964,76919.340108064964,76919.340108064964,77017.064348069296,77017.064348069296,77017.064348069296,78911.694261810306,78911.694261810306,78911.694261810306,78911.694261810306,82207.020283844657,87484.375733861176,88559.294674019562,88559.294674019562,88559.294674019562,88559.294674019562,88559.294674019562,88559.294674019562,90145.981205611213,90145.981205611213,90145.981205611213,90145.981205611213,92850.360641779553,98052.10723310076,99930.71884769485,99930.71884769485,99930.71884769485,99930.71884769485,99930.71884769485,99930.71884769485,101189.57135480248,101189.57135480248,101189.57135480248,101189.57135480248,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,114603519.33618164,null,null,0,0,0,0,0,1279.29375,2783.7731249999997,4989.6446249999999,15701.46225,17519.47725,21007.47825,34906.700249999994,46674.868308750003,56208.183431249992,65140.799849999996,76345.940932500002,76345.940932500002,105436.70190000001,105436.70190000001,105436.70190000001,146900.91827249998,150683.13389249999,150683.13389249999,173566.73607749995,204253.29773808751,229657.72928501249,258414.57632025002,258414.57632025002,258414.57632025002,302823.92803117493,302823.92803117493,302823.92803117493,360501.25743944995,362607.10999064997,362607.10999064997,395363.56660244998,454319.62295200536,500670.21995136113,525986.0509904325,525986.0509904325,525986.0509904325,584281.15776953776,584281.15776953776,584281.15776953776,645090.08929532324,645090.08929532324,645090.08929532324,646767.33495375479,724041.52719122649,779514.44234584004,813681.24802265235,813681.24802265235,813681.24802265235,847756.55004424474,847756.55004424474,847756.55004424474,899621.88517558225,899621.88517558225,899621.88517558225,899621.88517558225,976864.43662765156,1047064.1429965493,1071658.6351018508,1071658.6351018508,1071658.6351018508,1092591.425785047,1092591.425785047,1092591.425785047,1140785.2659447894,1140785.2659447894,1140785.2659447894,1140785.2659447894,1216195.1012766776,1298551.8828514426,1323273.4092082304,1323273.4092082304,1323273.4092082304,1324371.0073781828,1324371.0073781828,1324371.0073781828,1369437.1562476014,1369437.1562476014,1369437.1562476014,1369437.1562476014,1436036.0464788219,1530016.3647258435,1548860.0790079986,1548860.0790079986,1548860.0790079986,1548916.1760147484,1548916.1760147484,1548916.1760147484,1585324.774354547,1585324.774354547,1585324.774354547,1585324.774354547,1645643.4751697793,1751482.0902926594,1771725.7845552284,1771725.7845552284,1771725.7845552284,1771725.7845552284,1771725.7845552284,1771725.7845552284,1802382.8188893057,1802382.8188893057,1802382.8188893057,1802382.8188893057,1856454.3034559849,1956451.671911973,1992318.467957698,1992318.467957698,1992318.467957698,1992318.467957698,1992318.467957698,1992318.467957698,2018455.7236824576,2018455.7236824576,2018455.7236824576,2018455.7236824576,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153,"BS(+)",null,null,null,null,null,"Соцсборы","Продукт - 1",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,79788930.468236759,null,null,0,0,0,0,0,868.21875,1955.9039062499999,3487.0237499999998,11014.64109375,12241.976249999998,14683.64625,24328.522968749996,32569.994362500001,39163.024523437496,45452.099109374991,53216.261962500001,53216.261962500001,73502.93081250001,73502.93081250001,73502.93081250001,102313.60413749999,104866.66063124999,104866.66063124999,120675.00020624997,141981.26446940628,159560.69507634375,179560.55411437503,179560.55411437503,179560.55411437503,210209.27481224996,210209.27481224996,210209.27481224996,250088.81214712496,251545.30915893748,251545.30915893748,274158.58759931248,315008.22767839028,347062.21798163338,364587.89914102497,364587.89914102497,364587.89914102497,404955.13928077684,404955.13928077684,404955.13928077684,447160.79971623374,447160.79971623374,447160.79971623374,448368.8442454068,502002.33937999315,540536.73411913728,564364.76190205768,564364.76190205768,564364.76190205768,588192.32435742964,588192.32435742964,588192.32435742964,624494.69795495749,624494.69795495749,624494.69795495749,624494.69795495749,678637.85230338154,727479.79202473362,744742.2854134728,744742.2854134728,744742.2854134728,759592.84496828367,759592.84496828367,759592.84496828367,793593.81088232668,793593.81088232668,793593.81088232668,793593.81088232668,846599.17145202879,904040.8303442169,921286.06459457881,921286.06459457881,921286.06459457881,922271.0928126215,922271.0928126215,922271.0928126215,953945.03224885836,953945.03224885836,953945.03224885836,953945.03224885836,1000657.8398146876,1066169.2066250423,1079372.4633159935,1079372.4633159935,1079372.4633159935,1079399.243050742,1079399.243050742,1079399.243050742,1104974.5677034904,1104974.5677034904,1104974.5677034904,1104974.5677034904,1147324.3487101316,1221103.6264197687,1235284.1468183284,1235284.1468183284,1235284.1468183284,1235284.1468183284,1235284.1468183284,1235284.1468183284,1256715.8871813654,1256715.8871813654,1256715.8871813654,1256715.8871813654,1294417.3637968062,1364351.1852748436,1389448.3722891218,1389448.3722891218,1389448.3722891218,1389448.3722891218,1389448.3722891218,1389448.3722891218,1407621.8191388638,1407621.8191388638,1407621.8191388638,1407621.8191388638,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,"BS(+)",null,null,null,null,null,"Соцсборы","Продукт - 2",null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,33128730.239766207,null,null,0,0,0,0,0,398.671875,781.83984375,1425.4734375000003,4432.1554687500002,5007.0656250000002,5998.3031249999995,10057.352343749997,13397.163328125003,16209.8623828125,18702.007734374998,21988.758656249996,21988.758656249996,30355.4840625,30355.4840625,30355.4840625,42415.551281249995,43611.989625000002,43611.989625000002,50385.984187500013,59331.565184062492,66813.635370937496,75153.691856250007,75153.691856250007,75153.691856250007,88338.215579062482,88338.215579062482,88338.215579062482,105366.625335,105987.75907781252,105987.75907781252,115704.0846646875,132999.50136794063,146676.09298857191,154122.34795396877,154122.34795396877,154122.34795396877,171255.28971195,171255.28971195,171255.28971195,189001.44595892812,189001.44595892812,189001.44595892812,189434.45781392342,211986.01878676206,228133.40703080699,237958.06224297656,237958.06224297656,237958.06224297656,247674.95614171491,247674.95614171491,247674.95614171491,262419.95161546225,262419.95161546225,262419.95161546225,262419.95161546225,284278.76710508933,304613.21868967719,311543.64077321539,311543.64077321539,311543.64077321539,317238.89527495025,317238.89527495025,317238.89527495025,330595.02049192821,330595.02049192821,330595.02049192821,330595.02049192821,351746.39197578782,375420.59819730162,382523.64589942346,382523.64589942346,382523.64589942346,382523.64589942346,382523.64589942346,382523.64589942346,395201.13980783772,395201.13980783772,395201.13980783772,395201.13980783772,414008.92264739005,441072.50459727918,446411.81365958543,446411.81365958543,446411.81365958543,446411.81365958543,446411.81365958543,446411.81365958543,456676.69837251358,456676.69837251358,456676.69837251358,456676.69837251358,473657.02037449443,504133.1511527322,509873.84933469415,509873.84933469415,509873.84933469415,509873.84933469415,509873.84933469415,509873.84933469415,518623.13734625711,518623.13734625711,518623.13734625711,518623.13734625711,534181.83146664477,562684.85446719918,572890.88001426775,572890.88001426775,572890.88001426775,572890.88001426775,572890.88001426775,572890.88001426775,580477.0331371529,580477.0331371529,580477.0331371529,580477.0331371529,0,0,0,0,0,0,0,0,0,0,0,0,0]
[155,"BS(+)",null,null,null,null,null,"Соцсборы","Продукт - 3",null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1685858.6281786277,null,null,0,0,0,0,0,12.403124999999999,46.029375000000002,77.147437499999981,254.66568749999996,270.43537499999996,325.52887499999991,520.82493749999992,707.710618125,835.29652499999986,986.69300624999971,1140.9203137500001,1140.9203137500001,1578.2870249999999,1578.2870249999999,1578.2870249999999,2171.7628537499991,2204.48363625,2204.48363625,2505.7516837499998,2940.4680846187489,3283.3988377312494,3700.3303496249996,3700.3303496249996,3700.3303496249996,4276.4376398624991,4276.4376398624991,4276.4376398624991,5045.8199573249985,5074.0417538999982,5074.0417538999982,5500.894338449998,6311.8939056744357,6931.9089811558124,7275.8038954387503,7275.8038954387503,7275.8038954387503,8070.7287768108754,8070.7287768108754,8070.7287768108754,8927.8436201613749,8927.8436201613749,8927.8436201613749,8964.032894424563,10053.169024471354,10844.301195895761,11358.423877618121,11358.423877618121,11358.423877618121,11889.269545100216,11889.269545100216,11889.269545100216,12707.235605162541,12707.235605162541,12707.235605162541,12707.235605162541,13947.817219180728,14971.132282138486,15372.708915162581,15372.708915162581,15372.708915162581,15759.685541812998,15759.685541812998,15759.685541812998,16596.434570534402,16596.434570534402,16596.434570534402,16596.434570534402,17849.537848860866,19090.454309924036,19463.698714228191,19463.698714228191,19463.698714228191,19576.268666137879,19576.268666137879,19576.268666137879,20290.984190905168,20290.984190905168,20290.984190905168,20290.984190905168,21369.284016744303,22774.653503522106,23075.802032419488,23075.802032419488,23075.802032419488,23105.119304420787,23105.119304420787,23105.119304420787,23673.50827854309,23673.50827854309,23673.50827854309,23673.50827854309,24662.106085153395,26245.312720158352,26567.788402205868,26567.788402205868,26567.788402205868,26567.788402205868,26567.788402205868,26567.788402205868,27043.794361683362,27043.794361683362,27043.794361683362,27043.794361683362,27855.108192533866,29415.632169930228,29979.215654308453,29979.215654308453,29979.215654308453,29979.215654308453,29979.215654308453,29979.215654308453,30356.871406440743,30356.871406440743,30356.871406440743,30356.871406440743,0,0,0,0,0,0,0,0,0,0,0,0,0]
[156,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[157]
[158,"CF(-)",null,null,null,null,null,"ФОТ производственных рабочих",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,378647638.24780113,null,null,0,0,0,0,0,2132.15625,6771.7781249999998,12955.696250000001,34485.178125000006,55368.232499999998,64211.592499999999,93190.297499999986,135969.28093125002,171471.75290000002,202248.30546874995,235811.23463749996,254486.46977500001,302971.07138750004,351455.67300000007,351455.67300000007,420562.70028749999,495973.42027499992,502277.112975,540416.44995000004,629700.0563593125,723185.0450385001,813453.84267543757,861381.92106750014,861381.92106750014,935397.5072523749,1009413.0934372498,1009413.0934372498,1105541.9757843749,1205180.6123835,1208690.3666355,1263284.4609884999,1416138.6492574257,1591649.7381722773,1711093.7849029894,1753286.8366347752,1753286.8366347752,1850445.3479332838,1947603.8592317924,1947603.8592317924,2048952.078441435,2150300.2976510776,2150300.2976510776,2153095.7070817966,2284681.4369083019,2505926.6158951111,2655326.1506141541,2712270.8267421746,2712270.8267421746,2769062.9967781622,2825855.1668141494,2825855.1668141494,2912297.3920330452,2998739.617251941,2998739.617251941,2998739.617251941,3127477.2030053898,3373214.2993736682,3531204.6301640002,3572195.4503395027,3572195.4503395027,3607083.4348114962,3641971.4192834902,3641971.4192834902,3722294.4862163938,3802617.5531492974,3802617.5531492974,3802617.5531492974,3928300.6120357779,4191244.9735468663,4369708.8200994544,4410911.364027435,4410911.364027435,4412740.6943106893,4414570.0245939428,4414570.0245939428,4489680.2727096397,4564790.5208253376,4564790.5208253376,4564790.5208253376,4675788.6712107062,4943420.6853411095,5131460.7395564038,5162866.9300266616,5162866.9300266616,5162960.4250379112,5163053.9200491598,5163053.9200491598,5223734.9172821585,5284415.9145151572,5284415.9145151572,5284415.9145151572,5384947.0825405437,5661875.9424373973,5872013.1247464791,5905752.6151840948,5905752.6151840948,5905752.6151840948,5905752.6151840948,5905752.6151840948,5956847.6724075573,6007942.7296310198,6007942.7296310198,6007942.7296310198,6098061.8705754848,6354843.2922799299,6581283.5664494522,6641061.5598589936,6641061.5598589936,6641061.5598589936,6641061.5598589936,6641061.5598589936,6684623.6527335923,6728185.7456081919,6728185.7456081919,6728185.7456081919,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3364092.8728040457,null,null,0,0,0,0,0,2132.15625,4639.6218749999989,8316.0743750000001,26169.103749999995,29199.128749999974,35012.463749999966,58177.833749999932,77791.44718124991,93680.305718749878,108567.99974999984,127243.23488749983,127243.23488749983,175727.83649999974,175727.83649999974,175727.83649999974,244834.86378749972,251138.55648749974,251138.55648749974,289277.8934624996,340422.16289681196,382762.88214168698,430690.96053375024,430690.96053375024,430690.96053374931,504706.54671862535,504706.54671862721,504706.54671862721,600835.42906575277,604345.18331775256,604345.18331775256,658939.27767075226,757199.37158667669,834450.36658560112,876643.41831738502,876643.41831738502,876643.41831738502,973801.92961589247,973801.92961589247,973801.92961589247,1075150.1488255374,1075150.1488255411,1075150.1488255411,1077945.5582562611,1206735.8786520436,1299190.7372430712,1356135.4133710861,1356135.4133710861,1356135.4133710861,1412927.5834070742,1412927.5834070742,1412927.5834070742,1499369.8086259663,1499369.8086259663,1499369.8086259663,1499369.8086259663,1628107.3943794221,1745106.9049942493,1786097.7251697481,1786097.7251697481,1786097.7251697481,1820985.7096417397,1820985.7096417397,1820985.7096417397,1901308.7765746415,1901308.7765746415,1901308.7765746415,1901308.7765746415,2026991.8354611248,2164253.1380857378,2205455.6820137203,2205455.6820137203,2205455.6820137203,2207285.0122969747,2207285.0122969747,2207285.0122969747,2282395.2604126632,2282395.2604126632,2282395.2604126632,2282395.2604126632,2393393.410798043,2550027.2745430768,2581433.4650133252,2581433.4650133252,2581433.4650133252,2581526.9600245655,2581526.9600245655,2581526.9600245655,2642207.9572575688,2642207.9572575688,2642207.9572575688,2642207.9572575688,2742739.1252829432,2919136.8171544075,2952876.3075920343,2952876.3075920343,2952876.3075920343,2952876.3075920343,2952876.3075920343,2952876.3075920343,3003971.3648154736,3003971.3648154736,3003971.3648154736,3003971.3648154736,3094090.5057599545,3260752.7865198851,3320530.7799293995,3320530.7799293995,3320530.7799293995,3320530.7799293995,3320530.7799293995,3320530.7799293995,3364092.8728040457,3364092.8728040457,3364092.8728040457,3364092.8728040457,0,0,0,0,0,0,0,0,0,0,0,0,0]
[161]
[162,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,112585063.61249918,null,null,0,0,0,0,0,0,1279.29375,2783.7731249999997,4989.6446249999999,15701.46225,17519.47725,21007.47825,34906.700249999994,46674.868308750003,56208.183431249992,65140.799849999996,76345.940932500002,76345.940932500002,105436.70190000001,105436.70190000001,105436.70190000001,146900.91827249998,150683.13389249999,150683.13389249999,173566.73607749995,204253.29773808751,229657.72928501249,258414.57632025002,258414.57632025002,258414.57632025002,302823.92803117493,302823.92803117493,302823.92803117493,360501.25743944995,362607.10999064997,362607.10999064997,395363.56660244998,454319.62295200536,500670.21995136113,525986.0509904325,525986.0509904325,525986.0509904325,584281.15776953776,584281.15776953776,584281.15776953776,645090.08929532324,645090.08929532324,645090.08929532324,646767.33495375479,724041.52719122649,779514.44234584004,813681.24802265235,813681.24802265235,813681.24802265235,847756.55004424474,847756.55004424474,847756.55004424474,899621.88517558225,899621.88517558225,899621.88517558225,899621.88517558225,976864.43662765156,1047064.1429965493,1071658.6351018508,1071658.6351018508,1071658.6351018508,1092591.425785047,1092591.425785047,1092591.425785047,1140785.2659447894,1140785.2659447894,1140785.2659447894,1140785.2659447894,1216195.1012766776,1298551.8828514426,1323273.4092082304,1323273.4092082304,1323273.4092082304,1324371.0073781828,1324371.0073781828,1324371.0073781828,1369437.1562476014,1369437.1562476014,1369437.1562476014,1369437.1562476014,1436036.0464788219,1530016.3647258435,1548860.0790079986,1548860.0790079986,1548860.0790079986,1548916.1760147484,1548916.1760147484,1548916.1760147484,1585324.774354547,1585324.774354547,1585324.774354547,1585324.774354547,1645643.4751697793,1751482.0902926594,1771725.7845552284,1771725.7845552284,1771725.7845552284,1771725.7845552284,1771725.7845552284,1771725.7845552284,1802382.8188893057,1802382.8188893057,1802382.8188893057,1802382.8188893057,1856454.3034559849,1956451.671911973,1992318.467957698,1992318.467957698,1992318.467957698,1992318.467957698,1992318.467957698,1992318.467957698,2018455.7236824576,2018455.7236824576,2018455.7236824576,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2018455.7236824632,null,null,0,0,0,0,0,1279.29375,2783.7731249999997,4989.6446249999999,15701.462250000002,17519.477249999996,21007.47825,34906.700249999994,46674.86830875001,56208.183431249985,65140.799849999981,76345.940932500002,76345.940932500002,105436.70189999999,105436.70189999999,105436.70189999999,146900.91827249993,150683.13389249996,150683.13389249996,173566.73607750004,204253.2977380876,229657.72928501246,258414.57632025005,258414.57632024982,258414.57632025005,302823.92803117493,302823.92803117493,302823.92803117493,360501.2574394499,362607.10999064986,362607.10999064986,395363.56660244986,454319.62295200489,500670.21995136142,525986.0509904325,525986.0509904325,525986.0509904325,584281.15776953753,584281.15776953753,584281.15776953846,645090.08929532394,645090.08929532394,645090.08929532394,646767.33495375514,724041.5271912273,779514.44234584086,813681.24802265316,813681.24802265316,813681.24802265316,847756.55004424416,847756.55004424416,847756.55004424602,899621.88517558202,899621.88517558202,899621.88517558202,899621.88517558202,976864.4366276525,1047064.1429965496,1071658.6351018511,1071658.6351018511,1071658.6351018511,1092591.4257850461,1092591.4257850461,1092591.4257850461,1140785.2659447901,1140785.2659447901,1140785.2659447864,1140785.2659447864,1216195.1012766808,1298551.8828514442,1323273.4092082307,1323273.4092082307,1323273.4092082307,1324371.0073781833,1324371.0073781833,1324371.0073781833,1369437.1562476009,1369437.1562476009,1369437.1562476009,1369437.1562476009,1436036.0464788228,1530016.3647258431,1548860.0790079981,1548860.0790079981,1548860.0790079981,1548916.1760147512,1548916.1760147512,1548916.1760147512,1585324.7743545473,1585324.7743545473,1585324.7743545473,1585324.7743545473,1645643.4751697779,1751482.0902926624,1771725.7845552266,1771725.7845552266,1771725.7845552266,1771725.7845552266,1771725.7845552266,1771725.7845552266,1802382.818889305,1802382.818889305,1802382.818889305,1802382.818889305,1856454.3034559786,1956451.6719119698,1992318.4679577053,1992318.4679577053,1992318.4679577053,1992318.4679577053,1992318.4679577053,1992318.4679577053,2018455.7236824632,2018455.7236824632,2018455.7236824632,2018455.7236824632,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,949133652.70640862,null,null,0,0,0,0,0,5673.2274374999997,17421.770712499998,32659.923161250001,88761.119988750026,138528.94690024998,157786.51070474996,234250.62454125,337717.01547874999,418260.43550675001,491319.17391387501,576738.17491537984,606282.388086105,738053.22671369999,790992.7982183249,758108.39563431009,1030051.306215285,1238768.9770278912,1233055.3711488361,1335780.075793104,1558202.1623792988,1771907.1082516229,1992208.7480580539,2097778.8050500681,2011645.4107117369,2251150.4268913958,2282009.1752450741,2151445.4003739208,2678653.3606591416,3049400.1533157472,3003881.8559642276,3145688.6986971968,3541892.2212288864,3941873.3131520543,4224214.401627549,4280462.6341457991,4054672.4998387978,4442618.400539346,4431276.571359965,4134286.9580448191,4972795.8050954547,5467821.601399241,5301545.3902959675,5373258.0883275401,5804721.0533815837,6278784.0599500816,6640435.3223580886,6684774.1022319868,6292856.1273578983,6676167.7572116889,6486434.5121247377,6002240.830589978,7103870.942085498,7705866.3741304073,7430595.0919609582,7495801.6355631305,8009383.9002711242,8578703.6351592429,8952018.2933009285,8907759.5336986128,8351927.0181002319,8777636.2794429138,8463113.3274351116,7797117.6079716869,9178521.707844669,9896870.4667058401,9513287.3808804229,9601477.6709006112,10188865.817243591,10816022.550235521,11243701.818382189,11140327.747166421,10407705.691959143,10852161.168899888,10382984.76044381,9538261.2882478423,11206993.14541406,12051039.691432867,11560381.630583851,11646401.186365305,12300237.641368261,12968593.764077246,13398177.063213859,13235386.151576407,12342949.667896692,12865820.008742191,12293915.34675291,11267409.030590875,13206986.566602277,14166817.777720669,13562205.701739669,13605683.322454194,14366966.933094945,15113222.714207344,15563567.41751291,15359023.962337231,14300015.473471129,14885038.084972311,14189254.916598886,12976487.305730732,15234795.134661362,16327639.20788548,15614058.301997712,15657861.576573156,16496664.126450909,17228219.772970118,17714220.786415827,17523532.143798865,16291062.573778594,16926693.514379792,16085297.929309756,14683381.895271292,17290866.146064911,18548495.232827045,17720262.419791408,17766733.3137885,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,0,null,null,null,null,751480202.87359476,null,null,0,0,0,0,0,4415.1909374999987,13745.648820312499,25869.345271875001,70367.90017031251,109722.70682449998,124978.66343549998,185432.44507593746,266943.87028892187,330244.35125445313,387946.30598609371,455891.89169935242,477305.03558303992,581734.28730020614,615178.65522959991,585581.92079688003,811013.93911030493,979496.55475840962,974320.00635976007,1055775.4329015117,1231503.6605012629,1398813.9610152151,1572586.3442424079,1654626.5211117165,1577167.0092869527,1769018.0530478684,1773255.3516624896,1655879.4715698673,2102766.2627897798,2408933.8021935616,2368015.9330976801,2482616.9465661836,2800317.6546828812,3113320.1881488012,3335860.2521355753,3376099.9320390979,3173191.9563929215,3487693.9872387284,3443250.7328672563,3176373.7442954872,3902756.1371170902,4320368.5527801486,4170964.3653205829,4235428.1476486046,4595365.9961792901,4968951.3095028521,5255587.2457615621,5281646.0016790098,4929462.3687434094,5248525.3764809705,5052458.0810941542,4617348.0604994334,5584520.5407589199,6102525.6206298601,5855173.4468264971,5913847.3440710027,6352142.0000707414,6809823.680557657,7106503.7477640929,7058517.9946855335,6558924.6452930449,6918557.4110014206,6612592.4331874801,6013967.2103729332,7235123.5509403571,7860078.5471944408,7515306.1390023818,7594705.4632720882,8103494.9029300939,8611984.4885364641,8952496.3302477244,8851608.0959894769,8192930.932467496,8575520.7413964421,8136470.9340428086,7376938.8233506242,8857172.2381041571,9595746.5314263199,9154578.6970326863,9231978.97823417,9801435.2619641554,10347846.71549269,10693629.996138118,10542872.459129756,9740364.9100008067,10189783.709547875,9654581.1851428859,8731488.1935022529,10459742.663151627,11306856.56475636,10763190.048821362,10802343.724314867,11465580.029351495,12081727.627305722,12448601.209238507,12260124.079239924,11307741.43614148,11812970.26877984,11166251.452271363,10075603.666542262,12089962.797485063,13056139.433729688,12414437.576303726,12453860.342682738,13183894.90969849,13794852.16340398,14197380.588278228,14013900.646908322,12905481.173107674,13459691.777636968,12685447.389834911,11424631.680604232,13748897.54741811,14859131.716555994,14114292.643688973,14156116.256540468,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 1","Сырье и материалы - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,371912956.1431331,null,null,0,0,0,0,0,2094.7499999999995,6581.0062499999985,12400.919999999998,33610.263749999998,53177.163899999985,60918.083099999989,90179.660812499991,129019.92179999998,158734.59393749997,186513.59737499995,220851.58954424993,225244.85884424995,275504.21923499997,262741.75136999995,235337.36763599992,381947.01092099992,479444.58253093495,474651.48216181493,516441.89745886496,604335.83899011742,682207.27481828234,766942.4103106499,803471.94205945986,731750.17185134522,835312.0529343111,769472.72512730514,660791.35467117338,988775.48306518979,1191462.0625403346,1153575.1467108149,1219391.4368156418,1393614.4973972619,1539810.4755544201,1650472.1790149864,1656785.1587789101,1468907.4035509687,1650454.6252289899,1506032.9671085705,1258924.6443569325,1843500.4093255247,2147304.2914516423,2008967.0808409331,2068655.7681816937,2311190.285820662,2491772.6716303648,2636121.5436362824,2617086.8219793933,2290990.8655575411,2502381.5647618994,2241695.1792284851,1838815.530529669,2656910.1219379711,3063619.777075245,2834589.9865165763,2888917.6691503776,3213747.5456311796,3461248.1311415602,3613255.5346643813,3541962.8871475183,3079376.4525248427,3334261.8389028823,2977402.9939587535,2423120.3802415817,3481060.8286717487,3991201.4341794346,3671967.7228904921,3745485.6157328128,4148123.2482641609,4435600.2464192789,4612556.0084392857,4494291.699486142,3884405.4369657901,4179149.9696192257,3716583.4073865921,3013312.9345234581,4315689.3653225228,4935317.7891952302,4526829.0536455698,4598495.9806839805,5064748.4922117218,5391547.5701050553,5582004.5820573326,5428165.6432117913,4685103.0977220228,5031745.7580512678,4470749.7271838831,3616033.9941832973,5162894.3888049638,5896993.1235214677,5393598.2013594322,5429851.6045941599,5973316.9734554756,6364169.3148623761,6581745.6808806639,6392553.7341660783,5510717.9535193723,5910126.4897159375,5246901.0616833791,4237042.0008230992,6046419.2383432845,6888505.8729563644,6294337.4864508417,6330840.047912892,6926450.0680617597,7340313.9336140081,7600941.23322374,7393051.5286316928,6366737.2010385003,6822229.0229429659,6051029.1189494263,4883607.1659580581,6967932.6077057142,7932102.5431402735,7242436.7349300683,7281162.302385156,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 1","Сырье и материалы - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,24794197.076208871,null,null,0,0,0,0,0,139.65,438.7337500000001,826.72800000000007,2240.6842499999998,3545.1442599999996,4061.2055399999995,6011.9773874999992,8601.3281200000001,10582.3062625,12434.239825000001,14723.439302949999,15016.32392295,18366.947949000001,17516.116758,15689.157842399996,25463.1340614,31962.972168729,31643.432144120998,34429.459830590989,40289.055932674499,45480.484987885502,51129.494020710001,53564.796137297337,48783.344790089686,55687.470195620757,51298.181675153697,44052.756978078236,65918.365537679332,79430.80416935563,76905.009780721011,81292.762454376119,92907.633159817458,102654.03170362802,110031.47860099909,110452.34391859401,97927.160236731259,110030.30834859933,100402.19780723806,83928.309623795532,122900.02728836834,143153.61943010951,133931.13872272888,137910.38454544626,154079.35238804412,166118.17810869101,175741.43624241886,174472.45479862625,152732.72437050275,166825.43765079335,149446.34528189903,122587.70203531129,177127.34146253142,204241.31847168301,188972.66576777177,192594.51127669186,214249.83637541195,230749.87540943729,240883.70231095876,236130.85914316791,205291.76350165618,222284.12259352551,198493.53293058358,161541.35868277214,232070.72191144995,266080.09561196232,244797.84819269949,249699.04104885418,276541.5498842774,295706.68309461855,307503.73389595235,299619.44663240947,258960.36246438604,278609.99797461502,247772.22715910614,200887.52896823059,287712.6243548349,329021.18594634871,301788.60357637133,306566.39871226542,337649.89948078152,359436.5046736704,372133.63880382222,361877.70954745286,312340.20651480148,335449.71720341785,298049.98181225889,241068.93294555321,344192.95925366436,393132.87490143132,359573.21342396224,361990.10697294399,398221.13156369847,424277.95432415849,438783.04539204435,426170.24894440529,367381.19690129149,394008.43264772923,349793.40411222528,282469.46672153991,403094.61588955228,459233.72486375767,419622.49909672292,422056.00319419289,461763.33787078399,489354.26224093395,506729.41554824938,492870.10190877953,424449.14673589997,454815.26819619775,403401.94126329513,325573.81106387055,464528.84051371424,528806.83620935155,482829.11566200457,485410.82015901053,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 1","Сырье и материалы - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4958839.4152417742,null,null,0,0,0,0,0,27.929999999999996,87.746750000000006,165.34559999999999,448.13684999999992,709.02885199999992,812.24110799999994,1202.3954775,1720.2656240000001,2116.4612525000002,2486.8479649999999,2944.6878605899997,3003.2647845900001,3673.3895898000001,3503.2233515999997,3137.83156848,5092.6268122800002,6392.5944337457995,6328.6864288241995,6885.891966118199,8057.8111865348992,9096.0969975771004,10225.898804141998,10712.959227459465,9756.6689580179373,11137.494039124151,10259.636335030737,8810.5513956156447,13183.673107535866,15886.160833871127,15381.001956144199,16258.552490875223,18581.526631963494,20530.806340725601,22006.295720199818,22090.468783718799,19585.43204734625,22006.061669719864,20080.439561447609,16785.661924759104,24580.005457673666,28630.7238860219,26786.227744545777,27582.076909089254,30815.870477608827,33223.635621738198,35148.287248483772,34894.490959725241,30546.544874100549,33365.087530158664,29889.26905637981,24517.540407062257,35425.468292506288,40848.263694336609,37794.533153554352,38518.902255338377,42849.967275082396,46149.97508188746,48176.740462191752,47226.171828633582,41058.352700331234,44456.824518705092,39698.706586116714,32308.271736554423,46414.144382289989,53216.019122392463,48959.569638539906,49939.808209770839,55308.309976855482,59141.336618923713,61500.746779190471,59923.889326481891,51792.072492877211,55721.999594923007,49554.445431821223,40177.505793646116,57542.524870966983,65804.237189269741,60357.720715274256,61313.279742453073,67529.979896156292,71887.30093473407,74426.727760764436,72375.541909490552,62468.041302960301,67089.943440683579,59609.996362451784,48213.786589110648,68838.591850732861,78626.57498028627,71914.642684792459,72398.02139458881,79644.226312739687,84855.590864831698,87756.609078408874,85234.049788881064,73476.23938025831,78801.686529545841,69958.680822445051,56493.893344307988,80618.923177910459,91846.744972751534,83924.499819344579,84411.200638838578,92352.667574156789,97870.852448186779,101345.88310964986,98574.020381755909,84889.829347179999,90963.053639239544,80680.388252659031,65114.762212774105,92905.768102742863,105761.36724187032,96565.82313240091,97082.164031802095,0,0,0,0,0,0,0,0,0,0,0,0,0]
[171,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[172,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 1","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,269087854.03000879,null,null,0,0,0,0,0,1656.0468749999998,5106.2785156250011,9597.193593750002,26206.781015625002,40224.130624999991,45528.564374999994,67721.854921874998,98155.657496093758,122162.29984765625,143470.4775546875,167209.36537812499,180031.2215625,218607.48502031251,254936.58750000005,254936.58750000005,306547.05178125005,355151.08124999999,355151.08124999999,383090.91049687495,445246.8879937969,509253.92631651554,572529.64700531249,605289.864375,605289.864375,666831.56606062502,724788.31425000005,724788.31425000005,796068.26236875006,863195.98050000006,863195.98050000006,896672.45754253119,996318.45961064484,1115634.5188846365,1194884.8452303,1220593.81581375,1220593.81581375,1311694.6092241688,1397488.5603,1397488.5603,1470596.6884965564,1539446.0907787499,1539446.0907787499,1539446.0907787499,1614831.1442253655,1752182.1724169673,1852750.7527956753,1888609.4107240497,1888609.4107240497,1958425.6050293227,2024174.836559531,2024174.836559531,2088505.8531276237,2149089.4318373809,2149089.4318373809,2149089.4318373809,2216380.5006069741,2362827.4607113628,2464759.8233281244,2487075.4435124728,2487075.4435124728,2551965.0961433137,2613074.7690092507,2613074.7690092507,2673521.4276729757,2730446.9217543467,2730446.9217543467,2730446.9217543467,2787324.457542154,2939643.248002802,3054566.0316409972,3075210.046572648,3075210.046572648,3124645.210928984,3171200.6569732996,3171200.6569732996,3227867.4796583331,3281233.3223811318,3281233.3223811318,3281233.3223811318,3331928.3772119205,3480750.2613686388,3588511.5750124604,3600348.895739248,3600348.895739248,3658075.6083480818,3712439.5998340705,3712439.5998340705,3756782.0948017435,3798541.5318101346,3798541.5318101346,3798541.5318101346,3857228.9984766012,4006480.5901956582,4107935.2876056833,4120127.727954275,4120127.727954275,4176948.9691435588,4230460.2351179328,4230460.2351179328,4276792.3231340898,4320425.4545667805,4320425.4545667805,4320425.4545667805,4387176.0278398385,4513317.7808468081,4606433.8895358378,4638003.8430662248,4638003.8430662248,4685911.1021988941,4731027.6472073309,4731027.6472073309,4787331.023919953,4840354.5922803842,4840354.5922803842,4840354.5922803842,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 1","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,80726356.209002614,null,null,0,0,0,0,0,496.81406249999992,1531.8835546875002,2879.1580781250004,7862.0343046875005,12067.239187499998,13658.569312499998,20316.556476562499,29446.697248828128,36648.689954296875,43041.143266406252,50162.809613437494,54009.366468749999,65582.24550609375,76480.976250000007,76480.976250000007,91964.115534375014,106545.324375,106545.324375,114927.27314906249,133574.06639813905,152776.17789495466,171758.89410159373,181586.9593125,181586.9593125,200049.4698181875,217436.494275,217436.494275,238820.478710625,258958.79415,258958.79415,269001.73726275936,298895.53788319346,334690.3556653909,358465.45356908999,366178.14474412502,366178.14474412502,393508.38276725064,419246.56809000002,419246.56809000002,441179.00654896692,461833.82723362494,461833.82723362494,461833.82723362494,484449.3432676096,525654.65172509023,555825.22583870252,566582.8232172149,566582.8232172149,587527.68150879676,607252.45096785924,607252.45096785924,626551.75593828713,644726.82955121424,644726.82955121424,644726.82955121424,664914.15018209221,708848.23821340885,739427.94699843728,746122.63305374177,746122.63305374177,765589.52884299413,783922.43070277513,783922.43070277513,802056.42830189271,819134.07652630401,819134.07652630401,819134.07652630401,836197.33726264618,881892.97440084058,916369.8094922991,922563.0139717944,922563.0139717944,937393.56327869522,951360.1970919898,951360.1970919898,968360.24389749987,984369.99671433948,984369.99671433948,984369.99671433948,999578.51316357614,1044225.0784105916,1076553.472503738,1080104.6687217744,1080104.6687217744,1097422.6825044246,1113731.8799502212,1113731.8799502212,1127034.6284405231,1139562.4595430403,1139562.4595430403,1139562.4595430403,1157168.6995429804,1201944.1770586974,1232380.5862817049,1236038.3183862825,1236038.3183862825,1253084.6907430675,1269138.0705353797,1269138.0705353797,1283037.6969402269,1296127.6363700342,1296127.6363700342,1296127.6363700342,1316152.8083519514,1353995.3342540425,1381930.1668607513,1391401.1529198673,1391401.1529198673,1405773.3306596682,1419308.2941621991,1419308.2941621991,1436199.3071759858,1452106.3776841152,1452106.3776841152,1452106.3776841152,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,0,null,null,null,null,182746889.36808425,null,null,0,0,0,0,0,1199.4117187500001,3406.8062109375001,6239.6223749999999,16888.3133203125,26473.301111249999,30209.048313749994,45056.471104687502,65367.271221328119,81347.872904296877,95526.070305468762,111618.29032222499,119312.45521222497,144566.06822184374,163323.56290275004,160639.49173770001,202840.47704969998,239799.06526039197,239427.23703940795,259301.48740246802,302758.82555454789,346008.20238120714,389234.4304381425,411156.33794863633,403952.92941879248,448175.37530390936,474655.33776575379,463626.23157564324,535907.80912578735,594869.05787840439,591016.39192448847,616238.75229850353,688966.33137010387,770163.68257464422,825893.55475383042,841153.83770428516,821871.2488168152,889554.94594011398,923122.39269417897,897718.04230764206,996808.69623784418,1066542.1684850021,1052283.5599145121,1058356.3071774151,1123232.0303690948,1216485.565995774,1285844.5344515655,1303329.188729815,1269813.9521853121,1328023.8897008677,1337450.8761037488,1296061.1708916023,1412713.40821691,1486886.9413987908,1463316.6665512072,1468676.3260897445,1535362.368690629,1637719.8549499661,1708319.2721386142,1712591.341985998,1665372.8983961281,1724385.2752147862,1720964.5452470616,1664429.1091175529,1801541.7944780719,1882704.9883068544,1850120.0579444482,1857246.3679892442,1925783.6868431687,2034034.9970280395,2114262.8310013087,2113441.5801469549,2051707.7826009146,2105958.6779062832,2083618.4394131869,2012626.9879100434,2173001.6067078146,2264229.2893044916,2222975.1107956371,2230049.646033424,2303433.9451311273,2414339.4058233965,2490899.4764119536,2481567.0850124285,2406771.4360890999,2471452.7148104534,2444593.8503718274,2358632.388587221,2537030.3928671735,2633464.8940450829,2582736.4320601984,2586222.0741193267,2671418.3268956705,2789103.6920785634,2864971.0738150422,2852388.3397741374,2763876.1753859511,2833940.5714133098,2796999.3780828584,2695600.5722041647,2901011.1002557604,3008990.3290800462,2949259.3356377701,2952837.9656318305,3047470.740387158,3155845.3631727761,3231085.4843283473,3227135.8004366891,3124238.0605280246,3194948.3676414536,3142404.8125821101,3025373.5275504519,3264172.5432367953,3390161.389190123,3320927.9603627236,3324724.5289234221,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 2","Сырье и материалы - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,20848642.622649226,null,null,0,0,0,0,0,129.9375,370.32187500000003,678.27375000000006,1833.7893750000003,2917.0374750000001,3365.7747749999999,5015.9680312500004,7185.4435125000009,8851.3146562500006,10395.2041875,12303.627546374999,12535.354371374999,15336.874327499998,14663.375223749998,13172.224576499997,21399.941697749997,26896.734172439999,26690.162938560003,29099.871837135004,34106.711437507503,38557.776426592507,43374.760174350005,45464.667436742398,41462.773809051374,47397.846258751721,43698.24533861324,37570.964121885147,56265.3559410624,67815.573526196866,65675.203551799161,69486.653260541963,79474.923906488519,87874.22974612542,94244.721908366948,94647.657043960469,83935.107662032737,94289.963506535758,86016.363203363362,71902.835210842837,105282.7164168481,122611.54705954983,114690.09785372205,118063.84633311261,131870.91997535521,142095.35490552062,150209.19945187462,149015.02764100942,130395.45178295218,142362.88051237466,127471.66884544207,104477.38817202739,150861.93234552286,173866.94500005929,160772.34786251286,163749.9364950335,181976.10188978509,195805.15311311872,204270.23366421921,200113.20119996511,173880.73253892624,188134.63387807651,167924.51866420973,136515.94303670479,195953.34954491205,224507.34306594348,206404.60397571779,210363.6651117155,232845.62339022366,248879.20431482492,258726.49526601756,251977.88397032919,217681.32977808453,234095.87783559714,208123.51176916817,168683.81648964403,241530.61847652527,276156.29537193058,253237.30731145578,257167.6046657819,283122.06934188789,301316.25484730763,311904.99603411881,303256.28102452791,261703.14273378975,281012.56442481943,249664.65665770369,201908.2889995891,288257.66878873686,329223.98326269689,301041.5043822056,302977.97219283244,333199.9996142686,354922.79578025185,367026.58718977473,356468.20467467711,307294.78001457325,329562.02555774333,292580.41830360785,236247.74837100029,337104.78168643417,383991.48553109937,350807.60028539033,352795.72805986844,385938.55440403812,408950.51977393834,423409.85399548197,411771.19446256955,354605.78340220032,379971.6061503269,337029.0771026687,272011.69652952551,388140.57159158716,441794.3934923287,403331.37747710687,405440.58223305066,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 2","Сырье и материалы - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,8339457.0490596863,null,null,0,0,0,0,0,51.975000000000001,148.12875,271.30950000000001,733.51575000000003,1166.8149899999999,1346.3099099999999,2006.3872125000003,2874.1774050000004,3540.5258625000006,4158.0816750000004,4921.4510185500003,5014.1417485499996,6134.7497309999999,5865.3500894999997,5268.8898305999992,8559.9766790999984,10758.693668976,10676.065175423999,11639.948734854001,13642.684575003001,15423.110570637,17349.904069739998,18185.866974696961,16585.109523620547,18959.13850350069,17479.2981354453,15028.38564875406,22506.142376424963,27126.229410478751,26270.08142071966,27794.661304216781,31789.969562595412,35149.691898450168,37697.888763346782,37859.062817584185,33574.043064813101,37715.9854026143,34406.545281345345,28761.134084337133,42113.086566739235,49044.618823819932,45876.039141488829,47225.538533245046,52748.367990142076,56838.141962208254,60083.679780749851,59606.011056403775,52158.180713180875,56945.15220494986,50988.667538176829,41790.955268810962,60344.772938209149,69546.778000023711,64308.939145005133,65499.974598013396,72790.440755914024,78322.061245247489,81708.093465687678,80045.280479986046,69552.293015570496,75253.853551230612,67169.807465683902,54606.377214681925,78381.339817964807,89802.937226377369,82561.841590287106,84145.466044686182,93138.249356089451,99551.681725929957,103490.59810640701,100791.15358813167,87072.531911233818,93638.351134238852,83249.404707667272,67473.52659585762,96612.247390610108,110462.51814877224,101294.92292458232,102867.04186631276,113248.82773675518,120526.50193892306,124761.99841364753,121302.51240981117,104681.2570935159,112405.02576992777,99865.862663081469,80763.315599835638,115303.06751549474,131689.59330507874,120416.60175288223,121191.18887713298,133279.99984570744,141969.11831210076,146810.63487590989,142587.28186987084,122917.91200582932,131824.81022309733,117032.16732144312,94499.099348400108,134841.91267457366,153596.59421243976,140323.04011415615,141118.29122394737,154375.42176161523,163580.20790957534,169363.94159819279,164708.47778502782,141842.31336088013,151988.64246013077,134811.63084106747,108804.6786118102,155256.22863663486,176717.75739693147,161332.55099084275,162176.23289322027,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 2","Сырье и материалы - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,8339457.0490596853,null,null,0,0,0,0,0,51.975000000000001,148.12875,271.30949999999996,733.51575000000003,1166.8149899999999,1346.3099099999999,2006.3872125000003,2874.1774050000004,3540.5258625000006,4158.0816750000004,4921.4510185500003,5014.1417485500006,6134.7497309999999,5865.3500894999997,5268.8898306000001,8559.9766791000002,10758.693668976,10676.065175423999,11639.948734853999,13642.684575003001,15423.110570637,17349.904069739998,18185.866974696961,16585.109523620547,18959.138503500686,17479.298135445297,15028.385648754058,22506.142376424956,27126.229410478743,26270.08142071966,27794.661304216777,31789.969562595405,35149.691898450168,37697.888763346775,37859.062817584185,33574.043064813093,37715.9854026143,34406.545281345338,28761.134084337129,42113.086566739228,49044.618823819925,45876.039141488822,47225.538533245039,52748.367990142069,56838.141962208247,60083.679780749851,59606.011056403775,52158.180713180875,56945.15220494986,50988.667538176829,41790.955268810954,60344.772938209149,69546.778000023711,64308.939145005133,65499.974598013388,72790.440755914024,78322.061245247489,81708.093465687663,80045.280479986017,69552.293015570482,75253.853551230597,67169.807465683887,54606.37721468191,78381.339817964792,89802.937226377369,82561.841590287106,84145.466044686182,93138.249356089451,99551.681725929957,103490.59810640701,100791.15358813167,87072.531911233818,93638.351134238852,83249.404707667258,67473.52659585762,96612.247390610108,110462.51814877224,101294.92292458229,102867.04186631273,113248.82773675515,120526.50193892303,124761.9984136475,121302.51240981117,104681.2570935159,112405.02576992777,99865.862663081469,80763.315599835638,115303.06751549474,131689.59330507874,120416.60175288224,121191.18887713298,133279.99984570744,141969.11831210076,146810.63487590989,142587.28186987084,122917.9120058293,131824.81022309733,117032.16732144311,94499.099348400108,134841.91267457366,153596.59421243973,140323.04011415615,141118.29122394737,154375.42176161523,163580.20790957531,169363.94159819279,164708.47778502782,141842.31336088013,151988.6424601308,134811.6308410675,108804.6786118102,155256.22863663486,176717.75739693147,161332.55099084272,162176.23289322027,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[179,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 2","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,111707178.95947351,null,null,0,0,0,0,0,742.7109375,2107.8667968750001,3860.5612499999997,10451.917265624999,16325.102812499999,18577.425937499997,27713.637421874999,40333.440691406249,50319.620402343753,59088.232898437505,68824.431337499991,74422.167187499988,89968.995717187499,105330.37500000001,105330.37500000001,126400.4476875,147219.18749999997,147219.18749999997,159170.55238125002,185666.72689771873,212772.46524103126,239353.74009562496,253323.02812499998,253323.02812499998,279122.50156781252,304614.22781249997,304614.22781249997,334330.89879375004,363693.0965625,363693.0965625,377817.5203304062,419931.89872186497,470761.5915627834,504810.04255289998,515990.81155781256,515990.81155781256,553717.70125257655,590994.56840624998,590994.56840624998,620999.85129809054,650647.21829062491,650647.21829062491,650647.21829062491,681434.13416419644,739010.71320448979,781129.21187553159,796232.41459692165,796232.41459692165,824439.00367584114,852309.13244765613,852309.13244765613,877816.86922689911,903020.33876821853,903020.33876821853,903020.33876821853,929081.06560693542,988669.67642027116,1031256.0396484768,1040298.1383277391,1040298.1383277391,1065956.1032571143,1091308.0089626801,1091308.0089626801,1114481.3579209463,1137378.2852216586,1137378.2852216586,1137378.2852216586,1158970.434415974,1220040.3302010421,1268119.3380942133,1276831.8376925865,1276831.8376925865,1295835.4598478526,1314612.3986374494,1314612.3986374494,1337112.6872692839,1359344.5827961667,1359344.5827961667,1359344.5827961667,1379857.0925505608,1439977.0362294174,1484208.0642696461,1489004.4455140603,1489004.4455140603,1512023.1529582911,1534767.2833753543,1534767.2833753543,1552435.8377288056,1569893.6339786372,1569893.6339786372,1569893.6339786372,1593583.3289153746,1654032.8151339306,1695633.243748806,1700573.516430553,1700573.516430553,1723637.6349302859,1746426.6347202803,1746426.6347202803,1764786.5332462916,1782927.4270185134,1782927.4270185134,1782927.4270185134,1809831.8018922228,1861334.1750612976,1899190.574720369,1912267.4233877417,1912267.4233877417,1931538.0589006655,1950578.8259979279,1950578.8259979279,1973476.5495168758,1996101.1391568701,1996101.1391568701,1996101.1391568701,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 2","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,33512153.687842052,null,null,0,0,0,0,0,222.81328124999999,632.36003906250005,1158.168375,3135.5751796874997,4897.5308437499998,5573.2277812499988,8314.0912265624993,12100.032207421875,15095.886120703126,17726.469869531251,20647.329401249997,22326.650156249994,26990.69871515625,31599.112500000003,31599.112500000003,37920.134306249995,44165.756249999991,44165.756249999991,47751.165714375005,55700.018069315622,63831.739572309372,71806.122028687489,75996.908437499995,75996.908437499995,83736.750470343759,91384.268343749995,91384.268343749995,100299.26963812501,109107.92896875,109107.92896875,113345.25609912186,125979.56961655949,141228.47746883502,151443.01276586999,154797.24346734377,154797.24346734377,166115.31037577297,177298.37052187498,177298.37052187498,186299.95538942717,195194.16548718748,195194.16548718748,195194.16548718748,204430.24024925893,221703.21396134692,234338.76356265947,238869.72437907648,238869.72437907648,247331.70110275233,255692.73973429683,255692.73973429683,263345.0607680697,270906.10163046553,270906.10163046553,270906.10163046553,278724.31968208059,296600.90292608133,309376.811894543,312089.44149832171,312089.44149832171,319786.83097713429,327392.40268880402,327392.40268880402,334344.4073762839,341213.48556649761,341213.48556649761,341213.48556649761,347691.13032479218,366012.09906031261,380435.80142826395,383049.55130777595,383049.55130777595,388750.63795435574,394383.71959123481,394383.71959123481,401133.80618078518,407803.37483885,407803.37483885,407803.37483885,413957.12776516826,431993.11086882523,445262.41928089381,446701.33365421806,446701.33365421806,453606.94588748732,460430.18501260626,460430.18501260626,465730.75131864165,470968.09019359114,470968.09019359114,470968.09019359114,478074.99867461238,496209.84454017918,508689.97312464175,510172.05492916587,510172.05492916587,517091.29047908576,523927.99041608407,523927.99041608407,529435.95997388742,534878.22810555401,534878.22810555401,534878.22810555401,542949.54056766687,558400.25251838926,569757.17241611064,573680.22701632243,573680.22701632243,579461.41767019965,585173.64779937838,585173.64779937838,592042.96485506266,598830.341747061,598830.341747061,598830.341747061,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,0,null,null,null,null,14906560.464729479,null,null,0,0,0,0,0,58.624781249999998,269.31568125000001,550.95551437500001,1504.9064981250001,2332.9389645000001,2598.7989554999999,3761.7083606249998,5405.8739685,6668.2113479999989,7846.7976223125006,9227.9928938025005,9664.897290840001,11752.871191649998,12490.580085975,11886.98309973,16196.890055279999,19473.357009089545,19308.127749667947,20703.155489124445,23939.676323488085,27084.944855200163,30387.973377503251,31995.945989715088,30525.472005992,33956.998539618209,34098.48581683074,31939.697228410023,39979.28874357399,45597.293243781154,44849.530942058729,46832.999832509653,52608.235175902126,58389.442428608418,62460.594738143634,63208.86440241614,59609.294629060838,65369.46736050435,64903.445798529341,60195.171441690371,73230.971740520152,80910.880134091247,78297.465060873044,79473.633501520017,86123.026833199197,93347.184451454814,99003.542144961102,99798.911823162998,93579.806429176606,99618.491029851139,96525.55492683452,88831.599198943222,106636.99310966748,116453.81210175573,112104.97858325302,113277.96540238333,121879.53150975404,131160.09965161927,137195.27339822042,136650.19702708055,127629.47441105833,134693.59322670769,129556.34900056811,118721.28848119942,141856.36242624221,154086.93120454371,147861.18393359208,149525.83963927932,159587.22747033028,170003.0646710163,176942.65713315518,175278.07102998887,163066.97689073149,170681.74959716236,162895.38698781445,148695.4769871743,176819.30060208865,191063.87070205412,182827.82275552524,184372.56209770867,195368.43427297426,206407.64276116304,213647.5906637905,210946.60743421817,195813.32180678518,204583.58438386154,194740.31123819895,177288.44850140036,210213.51058347788,226496.31891922557,216279.22085810755,217117.52401999829,229968.57684777991,242391.39482305697,249995.13445936036,246511.54332316772,228397.86194369814,238127.24477916086,226004.08624466704,205283.06698430635,243821.23692053807,262509.44507574831,250361.39005621517,251163.26825858801,265298.47636525932,277522.24639336317,285754.7138092512,282495.69645385392,261343.3401428927,272053.36910137185,257445.72689273584,233376.68711660683,277796.05541000544,299202.12708093121,285041.81573971169,285892.52832460904,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 3","Сырье и материалы - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,3417551.8684386131,null,null,0,0,0,0,0,12.993750000000002,59.771250000000009,122.40112500000001,334.01362499999999,520.63134749999995,584.3645775,848.32666874999995,1209.1475137500001,1482.1339499999999,1744.0693874999999,2067.8506496999998,2115.4961321999999,2585.2912964999996,2447.0467436249992,2172.68447715,3515.3502342749989,4395.6230154952491,4320.5188066672499,4671.0219191872493,5438.842800051375,6111.5329171586254,6856.7171386725004,7171.3212680523147,6502.9240027236365,7389.7585399838463,6789.1479275366983,5807.8803873454644,8667.6125646018136,10436.10203069598,10096.210075367606,10640.038875273591,12130.14528071399,13371.620871255935,14304.987061787837,14338.476259640862,12702.308180842996,14281.7129451043,13043.421309501977,10903.296601847896,15970.123191285347,18612.694460342609,17424.778517970703,17959.400536446599,20082.524334219241,21691.23025077584,23006.690807894272,22895.341583991518,20068.475495815881,21952.309710514972,19695.677886910584,16198.425283323621,23454.034606132995,27088.466571567827,25111.724063157504,25644.899890034918,28621.350189500994,30918.312534799457,32343.19066103845,31768.333921673238,27668.005459844957,30027.390599076556,26850.859615984118,21925.832107180162,31581.604189387286,36291.043498518535,33461.158375358704,34217.820059761994,37962.226492163347,40644.767916087025,42307.06997431803,41279.80923631214,35729.311900286048,38491.853184571111,34262.213036946981,27807.708491201454,39856.212253064368,45604.732438218081,41861.074280704968,42563.22852715198,46939.003197086335,50004.733268226089,51798.800337706023,50397.57327644559,43518.807082157873,46765.458406791658,41560.236705435564,33627.571825072569,48024.001880703581,54862.564469638586,50218.428987312225,50599.475879080725,55715.180783877819,59400.542775804643,61446.414076987057,59684.250926737368,51450.759390614825,55182.34153762379,48989.191264231646,39570.546145885884,56483.513140236028,64380.979573803772,58859.136383106903,59223.626475094556,64819.653902535196,68716.875236259017,71187.246719984716,69269.32808245116,59654.620668377858,63924.224470458248,56692.936176482675,45752.463550969485,65262.544340622146,74320.153543642897,67883.648388543137,68270.335927132837,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 3","Сырье и материалы - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1367020.7473754452,null,null,0,0,0,0,0,5.1975000000000007,23.908500000000004,48.960450000000002,133.60545000000002,208.25253900000001,233.74583100000001,339.3306675,483.65900550000003,592.85357999999997,697.62775499999998,827.14025988000003,846.19845287999999,1034.1165185999998,978.81869744999995,869.07379085999992,1406.1400937099997,1758.2492061980997,1728.2075226668999,1868.4087676748995,2175.5371200205495,2444.6131668634498,2742.686855469,2868.5285072209263,2601.1696010894548,2955.9034159935386,2715.6591710146795,2323.152154938186,3467.045025840725,4174.4408122783916,4038.4840301470426,4256.0155501094359,4852.0581122855947,5348.6483485023746,5721.9948247151342,5735.3905038563444,5080.9232723371988,5712.6851780417201,5217.3685238007911,4361.3186407391586,6388.0492765141389,7445.0777841370436,6969.9114071882805,7183.7602145786386,8033.009733687697,8676.4921003103354,9202.6763231577097,9158.136633596605,8027.3901983263531,8780.9238842059895,7878.2711547642339,6479.3701133294489,9381.6138424531982,10835.38662862713,10044.689625263001,10257.959956013967,11448.540075800396,12367.325013919781,12937.276264415379,12707.333568669295,11067.202183937981,12010.956239630623,10740.343846393647,8770.332842872067,12632.641675754914,14516.417399407414,13384.46335014348,13687.128023904797,15184.890596865338,16257.907166434805,16922.827989727211,16511.923694524856,14291.724760114421,15396.741273828444,13704.885214778791,11123.083396480582,15942.484901225749,18241.892975287235,16744.429712281988,17025.291410860795,18775.601278834532,20001.893307290436,20719.52013508241,20159.029310578233,17407.522832863149,18706.183362716663,16624.094682174225,13451.028730029029,19209.600752281433,21945.025787855433,20087.371594924887,20239.790351632291,22286.072313551129,23760.217110321857,24578.565630794823,23873.700370694947,20580.303756245932,22072.936615049515,19595.676505692656,15828.218458354353,22593.405256094411,25752.391829521504,23543.654553242759,23689.450590037821,25927.861561014077,27486.750094503601,28474.898687993889,27707.731232980463,23861.848267351139,25569.689788183299,22677.174470593069,18300.985420387795,26105.017736248854,29728.061417457153,27153.459355417253,27308.134370853131,0,0,0,0,0,0,0,0,0,0,0,0,0]
[184,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 3","Сырье и материалы - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2734041.4947508904,null,null,0,0,0,0,0,10.395,47.817000000000007,97.920899999999989,267.21089999999998,416.50507800000003,467.49166200000002,678.66133500000001,967.31801100000007,1185.7071599999999,1395.25551,1654.2805197600001,1692.39690576,2068.2330371999997,1957.6373948999999,1738.1475817199998,2812.2801874199995,3516.4984123961995,3456.4150453337998,3736.8175353497991,4351.0742400410991,4889.2263337268996,5485.3737109379999,5737.0570144418507,5202.3392021789086,5911.8068319870763,5431.318342029359,4646.304309876371,6934.090051681449,8348.8816245567832,8076.9680602940844,8512.0311002188719,9704.1162245711894,10697.296697004747,11443.989649430267,11470.781007712689,10161.846544674396,11425.37035608344,10434.73704760158,8722.6372814783153,12776.098553028276,14890.155568274085,13939.822814376559,14367.520429157277,16066.019467375392,17352.984200620671,18405.352646315419,18316.27326719321,16054.780396652706,17561.847768411979,15756.542309528468,12958.740226658898,18763.227684906396,21670.773257254259,20089.379250525999,20515.919912027934,22897.080151600792,24734.650027839562,25874.552528830758,25414.667137338587,22134.404367875963,24021.912479261242,21480.687692787287,17540.665685744127,25265.283351509825,29032.834798814823,26768.92670028696,27374.256047809598,30369.781193730676,32515.81433286961,33845.655979454423,33023.847389049712,28583.449520228838,30793.482547656888,27409.770429557582,22246.166792961165,31884.969802451502,36483.785950574471,33488.859424563969,34050.582821721582,37551.20255766905,40003.786614580866,41439.040270164813,40318.058621156466,34815.045665726298,37412.366725433327,33248.189364348451,26902.057460058058,38419.201504562872,43890.051575710866,40174.743189849774,40479.580703264583,44572.144627102258,47520.434220643714,49157.131261589646,47747.400741389894,41160.607512491864,44145.87323009903,39191.353011385312,31656.436916708706,45186.810512188822,51504.783659043009,47087.309106485518,47378.901180075634,51855.723122028154,54973.500189007202,56949.797375987764,55415.462465960918,47723.696534702278,51139.379576366598,45354.348941186137,36601.97084077559,52210.035472497715,59456.122834914306,54306.918710834492,54616.268741706255,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[186,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 3","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,5683035.6570496364,null,null,0,0,0,0,0,23.106562499999999,106.01456250000001,216.67156875000001,592.36655625000003,913.49999999999989,1010.1514499999998,1457.99206875,2112.1149525000001,2621.1666599999999,3084.4961306250002,3599.0165111250003,3854.4660000000003,4665.5617995000002,5466.9825000000001,5466.9825000000001,6510.0919537500004,7540.7587499999991,7540.7587499999991,8020.6978976249984,9210.9401256731235,10491.978798039376,11771.688978787501,12476.183999999999,12476.183999999999,13615.0228858875,14740.277212500001,14740.277212500001,16085.031616499999,17413.745212499998,17413.745212499998,18019.164851467503,19939.935044870268,22286.058855265663,23838.171694007997,24357.089716312497,24357.089716312497,26115.152985596065,27852.24532125,27852.24532125,29305.154399763382,30740.732554875005,30740.732554875005,30740.732554875005,32262.671767628359,35097.290692113827,37222.171051995167,38022.43102952437,38022.43102952437,39479.545897475546,40919.279673562494,40919.279673562494,42337.013058596072,43737.835111004999,43737.835111004999,43737.835111004999,45317.354686809129,48569.086211584989,50800.19534148911,51353.740307230328,51353.740307230328,52794.872237491734,54218.813727233122,54218.813727233122,55674.487084300148,57112.796544463796,57112.796544463796,57112.796544463796,58515.637836593014,61988.134812019118,64513.156299735005,64971.1467000786,64971.1467000786,66153.594300850717,67321.937158870074,67321.937158870074,68565.872034882326,69794.9687215187,69794.9687215187,69794.9687215187,70848.174799526416,74151.715054665881,76684.792246797879,76978.420173875304,76978.420173875304,78230.442991476841,79467.53114326208,79467.53114326208,80431.312650715394,81383.597758477437,81383.597758477437,81383.597758477437,82611.676248652861,85930.923627912896,88317.710376914503,88620.147141804249,88620.147141804249,89789.302612606552,90944.511894890325,90944.511894890325,91967.313855399072,92977.915394907701,92977.915394907701,92977.915394907701,94380.952138216875,97188.554518148725,99340.593096372933,100079.36513266263,100079.36513266263,101092.36558951056,102093.28254190306,102093.28254190306,103244.96758510517,104382.9148345514,104382.9148345514,104382.9148345514,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,null,null,null,null,null,"Себестоимость продаж","Продукт - 3","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1704910.6971148902,null,null,0,0,0,0,0,6.9319687499999993,31.804368750000002,65.001470624999996,177.70996687499999,274.04999999999995,303.04543499999994,437.397620625,633.63448574999995,786.34999799999991,925.34883918750006,1079.7049533375,1156.3398,1399.6685398500001,1640.09475,1640.09475,1953.027586125,2262.2276249999995,2262.2276249999995,2406.2093692874996,2763.282037701937,3147.5936394118125,3531.50669363625,3742.8551999999995,3742.8551999999995,4084.5068657662496,4422.0831637500005,4422.0831637500005,4825.5094849499992,5224.1235637499994,5224.1235637499994,5405.749455440251,5981.9805134610806,6685.8176565796985,7151.4515082023991,7307.126914893749,7307.126914893749,7834.5458956788189,8355.6735963749998,8355.6735963749998,8791.5463199290134,9222.2197664625019,9222.2197664625019,9222.2197664625019,9678.8015302885069,10529.187207634148,11166.65131559855,11406.729308857311,11406.729308857311,11843.863769242664,12275.783902068748,12275.783902068748,12701.103917578821,13121.3505333015,13121.3505333015,13121.3505333015,13595.206406042738,14570.725863475496,15240.058602446732,15406.122092169098,15406.122092169098,15838.46167124752,16265.644118169936,16265.644118169936,16702.346125290045,17133.838963339138,17133.838963339138,17133.838963339138,17554.691350977904,18596.440443605734,19353.946889920502,19491.344010023578,19491.344010023578,19846.078290255213,20196.581147661022,20196.581147661022,20569.761610464699,20938.490616455609,20938.490616455609,20938.490616455609,21254.452439857923,22245.514516399762,23005.437674039364,23093.52605216259,23093.52605216259,23469.132897443051,23840.259342978625,23840.259342978625,24129.393795214619,24415.07932754323,24415.07932754323,24415.07932754323,24783.502874595859,25779.277088373867,26495.31311307435,26586.044142541276,26586.044142541276,26936.790783781966,27283.353568467097,27283.353568467097,27590.19415661972,27893.37461847231,27893.37461847231,27893.37461847231,28314.285641465063,29156.566355444618,29802.177928911879,30023.809539798785,30023.809539798785,30327.709676853166,30627.984762570915,30627.984762570915,30973.490275531549,31314.874450365416,31314.874450365416,31314.874450365416,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,874681625.46208954,null,null,0,0,0,0,0,5252.4268124999999,16104.1769,30179.395023750007,82038.664038749994,127891.04799499999,145597.25630249997,216202.44207374999,311894.44241262501,386489.36508612498,453988.67302137497,532535.58862861234,561202.02526758751,682913.46481110004,738403.01993193745,710999.35111192497,953591.89998761239,1142788.2034815762,1138026.8652490298,1232377.8646623325,1437195.4555698065,1635301.5704533956,1838632.5565323185,1936884.9707833901,1865107.1421681147,2083865.3253542669,2127905.2568804789,2019102.1111545169,2480616.042318068,2810765.7392560393,2772833.8247964396,2901450.8965046182,3262751.4145891718,3633442.230975627,3893610.8309096862,3948589.5671572057,3760431.1219013711,4112012.9508662964,4129603.140505929,3882111.7960766414,4603525.2046550009,5037698.7101846226,4899135.2009318946,4958895.7826248705,5341781.9336853782,5779682.9214930069,6112434.8980384357,6160599.0074025979,5834000.6950075217,6174981.0311736474,6037466.1306514442,5633971.3960391451,6571768.7277440904,7092322.2930139378,6862929.5578727284,6917268.3442078745,7365822.0164210908,7885600.7110237321,8228492.0570530267,8198523.8645474566,7735330.101548804,8110018.7150573125,7866958.1177307433,7311961.6848445572,8481564.8322841749,9097795.2896843012,8778142.7181631178,8851634.6265132781,9358430.4624918513,9928047.6630163714,10320311.195959395,10240625.946014501,9630107.5666751023,10015571.731516739,9638999.8821365926,8935063.6553066187,10343095.929620259,11063113.865538798,10654232.148164617,10725915.111315828,11286435.32412865,11889385.256139131,12280851.846176149,12148860.341289559,11405163.271556465,11858654.668216359,11399042.245403843,10543620.315268811,12173579.475291174,12986475.546869129,12482632.150218293,12518863.500813732,13171380.978367925,13839415.199780244,14246214.866969226,14079539.603445129,13197032.529390046,13702113.183925657,13139075.896541247,12128436.220817782,14024597.615768889,14948904.345916947,14354253.591010468,14390756.319823341,15110354.341447651,15759081.921400787,16192926.417772915,16043852.756676156,15016794.781659264,15561261.926099125,14874216.554836683,13705953.193137961,15896266.505608847,16960927.734048098,16270733.723185066,16309459.46818264,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,"PL(-)",null,null,null,null,null,"Себестоимость","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,0,null,null,null,null,684535870.76783097,null,null,0,0,0,0,0,4038.1359374999997,12561.0676953125,23637.179671875005,64318.052695312501,100150.81732249999,114013.40847749998,169200.10612968748,243720.28436492188,301672.12434570311,354373.85845859372,416138.60558138741,436760.96099107497,532143.52783790627,567885.139983,543221.19462239998,742263.47714452492,893196.52990284155,888882.73957063339,962815.89135891595,1122723.2094830417,1276016.6515479241,1434536.7103864909,1510001.5715410139,1445451.9783537108,1618661.8835196923,1634750.2611395749,1536937.0277290561,1924786.675838046,2194470.6309363013,2160372.4066897337,2263126.487939368,2549467.0451513743,2836154.302549006,3038775.2599128778,3077878.6034588944,2908788.623753747,3190612.1546975104,3172164.798787714,2949767.3083112398,3570926.0634384952,3933853.780318853,3809350.2907692152,3863070.1093758997,4179351.7447315706,4520432.2286093859,4781085.3679070324,4810570.373722719,4517084.0129430518,4798096.6948238295,4648952.9488330269,4286361.2650040928,5106276.7188100852,5551074.0607563164,5344947.2492535133,5393842.1636239355,5773667.4418571275,6186799.0169521756,6456117.7515245052,6420964.6749989809,6004636.8838385725,6318390.2799989022,6076659.8942749044,5577805.541929449,6608532.6017794423,7141662.2890421422,6854351.9488820927,6920518.0524401823,7356832.7182425456,7813576.4441809943,8122236.2487286534,8042635.5900819702,7493737.9538136534,7823273.7468649819,7467485.9207132226,6834542.4951364025,8080348.1523461035,8707389.3293711785,8339749.4673764845,8404249.701711053,8889780.5333660468,9377368.1528737806,9688869.1713677999,9565802.643351635,8897046.3524108417,9284069.4730986468,8849846.2342497874,8080602.0745492596,9530421.6731667351,10245397.802522497,9792342.3725766633,9824970.4354879186,10390382.974129511,10936177.150630495,11263886.986679986,11109464.407090029,10315812.204507994,10749147.500630971,10221809.261168355,9312936.1063941028,11001607.334583273,11816208.376597544,11281456.828742573,11314309.134058418,11937133.897447374,12473595.655353459,12829211.166297955,12683151.371754615,11759468.476920744,12231690.553507233,11596262.148424014,10545582.390731782,12494669.678031083,13431353.258790744,12810654.031401562,12845507.04211114,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,"SF(-)",null,null,null,null,null,"Себестоимость","Продукт - 1","Сырье и материалы - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,309927463.45261079,null,null,0,0,0,0,0,1745.6249999999998,5484.1718749999991,10334.099999999999,28008.553124999999,44314.30324999999,50765.069249999993,75149.717343750002,107516.60149999999,132278.82828125,155427.99781249996,184042.99128687495,187704.04903687496,229586.84936249998,218951.45947499998,196114.47302999994,318289.17576749995,399537.15210911247,395542.90180151246,430368.24788238748,503613.19915843121,568506.0623485687,639118.67525887489,669559.95171621663,609791.809876121,696093.37744525925,641227.27093942103,550659.4622259778,823979.56922099157,992885.05211694562,961312.62225901242,1016159.5306797016,1161345.4144977182,1283175.3962953503,1375393.4825124887,1380654.2989824251,1224089.5029591406,1375378.8543574917,1255027.4725904756,1049103.8702974438,1536250.3411046041,1789420.2428763686,1674139.234034111,1723879.8068180783,1925991.9048505519,2076477.2263586374,2196767.9530302356,2180905.6849828279,1909159.0546312844,2085317.9706349163,1868079.3160237377,1532346.2754413909,2214091.7682816428,2553016.4808960375,2362158.3220971469,2407431.3909586482,2678122.9546926497,2884373.4426179668,3011046.2788869846,2951635.7392895985,2566147.0437707026,2778551.5324190687,2481169.1616322948,2019266.9835346516,2900884.023893124,3326001.1951495288,3059973.1024087435,3121238.0131106772,3456769.3735534674,3696333.5386827327,3843796.673699405,3745243.0829051184,3237004.530804825,3482624.9746826882,3097152.8394888267,2511094.112102882,3596407.8044354357,4112764.8243293585,3772357.5447046417,3832079.9839033172,4220623.7435097685,4492956.3084208798,4651670.4850477772,4523471.3693431597,3904252.5814350192,4193121.4650427233,3725624.7726532361,3013361.6618194147,4302411.990670803,4914160.93626789,4494665.1677995268,4524876.3371617999,4977764.1445462303,5303474.4290519804,5484788.0674005533,5327128.1118050655,4592264.9612661442,4925105.4080966152,4372417.5514028165,3530868.3340192493,5038682.6986194039,5740421.5607969705,5245281.2387090353,5275700.03992741,5772041.7233848004,6116928.2780116741,6334117.6943531167,6160876.273859744,5305614.3341987506,5685190.8524524719,5042524.2657911889,4069672.6382983821,5806610.5064214291,6610085.4526168946,6035363.9457750572,6067635.2519876305,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,"SF(-)",null,null,null,null,null,"Себестоимость","Продукт - 1","Сырье и материалы - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,20661830.896840718,null,null,0,0,0,0,0,116.37500000000001,365.61145833333342,688.94,1867.2368749999998,2954.2868833333332,3384.3379499999996,5009.9811562499999,7167.7734333333337,8818.5885520833344,10361.866520833335,12269.532752458334,12513.603269125,15305.789957500001,14596.763965,13074.298201999998,21219.278384500001,26635.8101406075,26369.526786767499,28691.216525492491,33574.213277228751,37900.404156571254,42607.911683925005,44637.33011441445,40652.787325074743,46406.225163017298,42748.484729294752,36710.630815065197,54931.971281399448,66192.336807796368,64087.508150600843,67743.968711980109,77423.02763318122,85545.026419690024,91692.898834165913,92043.619932161673,81605.966863942725,91691.923623832772,83668.498172698382,69940.25801982962,102416.68940697362,119294.6828584246,111609.28226894073,114925.32045453855,128399.46032337011,138431.81509057584,146451.1968686824,145393.71233218856,127277.2703087523,139021.1980423278,124538.62106824919,102156.41836275942,147606.11788544286,170201.09872640253,157477.22147314314,160495.42606390989,178541.5303128433,192291.56284119774,200736.41859246563,196775.71595263993,171076.46958471349,185236.76882793792,165411.27744215299,134617.79890231014,193392.26825954163,221733.41300996862,203998.20682724958,208082.53420737849,230451.29157023117,246422.23591218214,256253.1115799603,249682.87219367456,215800.30205365503,232174.9983121792,206476.8559659218,167406.27414019217,239760.52029569575,274184.32162195729,251490.50298030945,255471.99892688787,281374.91623398464,299530.42056139203,310111.36566985189,301564.75795621076,260283.50542900123,279541.4310028482,248374.98484354909,200890.77745462768,286827.46604472032,327610.72908452613,299644.34451996855,301658.42247745336,331850.94296974875,353564.96193679876,365652.53782670363,355141.87412033777,306150.99741774291,328340.36053977435,291494.50342685444,235391.22226794992,335912.17990796024,382694.77071979805,349685.41591393581,351713.33599516074,384802.7815589867,407795.21853411163,422274.5129568745,410725.08492398297,353707.62227991666,379012.72349683149,336168.28438607929,271311.50921989215,387107.36709476187,440672.36350779299,402357.59638500382,404509.01679917547,0,0,0,0,0,0,0,0,0,0,0,0,0]
[194,"SF(-)",null,null,null,null,null,"Себестоимость","Продукт - 1","Сырье и материалы - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4132366.1793681453,null,null,0,0,0,0,0,23.274999999999999,73.122291666666669,137.78800000000001,373.44737499999997,590.8573766666666,676.86758999999995,1001.9962312500001,1433.5546866666668,1763.7177104166669,2072.3733041666669,2453.9065504916666,2502.7206538250002,3061.1579915000002,2919.352793,2614.8596404,4243.8556769000006,5327.1620281215,5273.9053573535002,5738.2433050984991,6714.8426554457492,7580.0808313142506,8521.5823367849989,8927.4660228828889,8130.5574650149483,9281.2450326034595,8549.6969458589483,7342.1261630130375,10986.394256279889,13238.467361559273,12817.501630120167,13548.793742396019,15484.605526636245,17109.005283938001,18338.579766833183,18408.723986432335,16321.193372788543,18338.384724766554,16733.699634539676,13988.051603965921,20483.337881394724,23858.936571684917,22321.856453788147,22985.064090907712,25679.892064674023,27686.363018115168,29290.239373736476,29078.742466437703,25455.454061750457,27804.239608465556,24907.724213649843,20431.283672551883,29521.223577088575,34040.219745280512,31495.444294628629,32099.085212781982,35708.306062568663,38458.312568239555,40147.283718493127,39355.14319052799,34215.293916942697,37047.353765587577,33082.255488430594,26923.559780462019,38678.453651908327,44346.682601993722,40799.641365449927,41616.506841475704,46090.258314046238,49284.44718243643,51250.622315992063,49936.574438734911,43160.060410731014,46434.999662435839,41295.371193184357,33481.254828038429,47952.104059139157,54836.864324391456,50298.100596061879,51094.399785377565,56274.98324679691,59906.084112278397,62022.273133970368,60312.951591242127,52056.701085800254,55908.286200569652,49674.99696870982,40178.155490925543,57365.493208944055,65522.145816905228,59928.868903993716,60331.684495490677,66370.188593949744,70712.992387359758,73130.507565340726,71028.374824067563,61230.199483548597,65668.072107954868,58298.900685370878,47078.244453589992,67182.435981592047,76538.954143959621,69937.083182787159,70342.667199032148,76960.556311797322,81559.043706822325,84454.902591374892,82145.016984796588,70741.524455983337,75802.544699366292,67233.656877215864,54262.301843978421,77421.473418952388,88134.47270155861,80471.519277000756,80901.803359835088,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[196,"BS(-)",null,null,null,null,null,"Себестоимость","Продукт - 1","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,269087854.03000879,null,null,0,0,0,0,0,1656.0468749999998,5106.2785156250011,9597.193593750002,26206.781015625002,40224.130624999991,45528.564374999994,67721.854921874998,98155.657496093758,122162.29984765625,143470.4775546875,167209.36537812499,180031.2215625,218607.48502031251,254936.58750000005,254936.58750000005,306547.05178125005,355151.08124999999,355151.08124999999,383090.91049687495,445246.8879937969,509253.92631651554,572529.64700531249,605289.864375,605289.864375,666831.56606062502,724788.31425000005,724788.31425000005,796068.26236875006,863195.98050000006,863195.98050000006,896672.45754253119,996318.45961064484,1115634.5188846365,1194884.8452303,1220593.81581375,1220593.81581375,1311694.6092241688,1397488.5603,1397488.5603,1470596.6884965564,1539446.0907787499,1539446.0907787499,1539446.0907787499,1614831.1442253655,1752182.1724169673,1852750.7527956753,1888609.4107240497,1888609.4107240497,1958425.6050293227,2024174.836559531,2024174.836559531,2088505.8531276237,2149089.4318373809,2149089.4318373809,2149089.4318373809,2216380.5006069741,2362827.4607113628,2464759.8233281244,2487075.4435124728,2487075.4435124728,2551965.0961433137,2613074.7690092507,2613074.7690092507,2673521.4276729757,2730446.9217543467,2730446.9217543467,2730446.9217543467,2787324.457542154,2939643.248002802,3054566.0316409972,3075210.046572648,3075210.046572648,3124645.210928984,3171200.6569732996,3171200.6569732996,3227867.4796583331,3281233.3223811318,3281233.3223811318,3281233.3223811318,3331928.3772119205,3480750.2613686388,3588511.5750124604,3600348.895739248,3600348.895739248,3658075.6083480818,3712439.5998340705,3712439.5998340705,3756782.0948017435,3798541.5318101346,3798541.5318101346,3798541.5318101346,3857228.9984766012,4006480.5901956582,4107935.2876056833,4120127.727954275,4120127.727954275,4176948.9691435588,4230460.2351179328,4230460.2351179328,4276792.3231340898,4320425.4545667805,4320425.4545667805,4320425.4545667805,4387176.0278398385,4513317.7808468081,4606433.8895358378,4638003.8430662248,4638003.8430662248,4685911.1021988941,4731027.6472073309,4731027.6472073309,4787331.023919953,4840354.5922803842,4840354.5922803842,4840354.5922803842,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197,"BS(-)",null,null,null,null,null,"Себестоимость","Продукт - 1","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,80726356.209002614,null,null,0,0,0,0,0,496.81406249999992,1531.8835546875002,2879.1580781250004,7862.0343046875005,12067.239187499998,13658.569312499998,20316.556476562499,29446.697248828128,36648.689954296875,43041.143266406252,50162.809613437494,54009.366468749999,65582.24550609375,76480.976250000007,76480.976250000007,91964.115534375014,106545.324375,106545.324375,114927.27314906249,133574.06639813905,152776.17789495466,171758.89410159373,181586.9593125,181586.9593125,200049.4698181875,217436.494275,217436.494275,238820.478710625,258958.79415,258958.79415,269001.73726275936,298895.53788319346,334690.3556653909,358465.45356908999,366178.14474412502,366178.14474412502,393508.38276725064,419246.56809000002,419246.56809000002,441179.00654896692,461833.82723362494,461833.82723362494,461833.82723362494,484449.3432676096,525654.65172509023,555825.22583870252,566582.8232172149,566582.8232172149,587527.68150879676,607252.45096785924,607252.45096785924,626551.75593828713,644726.82955121424,644726.82955121424,644726.82955121424,664914.15018209221,708848.23821340885,739427.94699843728,746122.63305374177,746122.63305374177,765589.52884299413,783922.43070277513,783922.43070277513,802056.42830189271,819134.07652630401,819134.07652630401,819134.07652630401,836197.33726264618,881892.97440084058,916369.8094922991,922563.0139717944,922563.0139717944,937393.56327869522,951360.1970919898,951360.1970919898,968360.24389749987,984369.99671433948,984369.99671433948,984369.99671433948,999578.51316357614,1044225.0784105916,1076553.472503738,1080104.6687217744,1080104.6687217744,1097422.6825044246,1113731.8799502212,1113731.8799502212,1127034.6284405231,1139562.4595430403,1139562.4595430403,1139562.4595430403,1157168.6995429804,1201944.1770586974,1232380.5862817049,1236038.3183862825,1236038.3183862825,1253084.6907430675,1269138.0705353797,1269138.0705353797,1283037.6969402269,1296127.6363700342,1296127.6363700342,1296127.6363700342,1316152.8083519514,1353995.3342540425,1381930.1668607513,1391401.1529198673,1391401.1529198673,1405773.3306596682,1419308.2941621991,1419308.2941621991,1436199.3071759858,1452106.3776841152,1452106.3776841152,1452106.3776841152,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,"PL(-)",null,null,null,null,null,"Себестоимость","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,0,null,null,null,null,176492296.58128947,null,null,0,0,0,0,0,1160.43046875,3295.7096484375002,6036.1402500000004,16338.176507812499,25598.18986875,29199.315881249997,43551.680695312498,63211.63816757813,78692.478507421882,92407.509049218759,107927.20205831248,115551.84890081247,139965.00592359377,158924.55033562501,156687.82436475001,196420.49454037499,231730.04500865994,231420.18815783993,250571.52585132755,292526.81212329562,334440.86945322936,376222.00238583749,397516.93771761359,391514.09727607702,433956.02142628387,461545.86416416982,452354.94233907765,519028.20234346867,574524.38582054526,571313.83085894864,595392.75632034102,665123.85419815732,743801.41365080653,797620.13818132039,812759.54059109697,796690.71651820536,861267.95688815322,897317.48373316997,876147.19174438925,965223.88131278974,1029758.704367137,1017876.5305583954,1022937.1532774812,1083670.7543764883,1173856.9595241176,1240781.774616003,1258624.6804375122,1230695.3166504262,1285315.0255471554,1299209.3754501161,1264717.9544399942,1367454.828513253,1434726.8578987732,1415084.9621924534,1419551.3451412343,1480769.5381236936,1578978.3090160305,1647038.2020393484,1652557.3816260085,1613208.6786344501,1667944.8850513636,1670587.1896477989,1623474.3262065414,1742755.7896145983,1815352.7853870715,1788198.6767517328,1794137.2684557294,1855929.9998261016,1959371.2357335922,2036644.8824215038,2037848.2149558563,1986403.3836674893,2035729.9145556041,2021181.3858824363,1962021.8429631502,2100542.4211648572,2181382.4006929127,2147003.9186022002,2152899.3646336896,2218497.3243285608,2323944.5293692038,2397327.9776017182,2390590.20070507,2328260.4932689629,2387148.9454830075,2369694.4533745162,2298059.9018873442,2450553.0922305523,2534697.6990662739,2492423.9807455367,2495328.6824614769,2571458.3270113901,2682626.8533444875,2754863.0976581099,2745447.8783717351,2671687.7413815791,2735071.9637459866,2709225.2525917762,2624726.2476928649,2799879.6657498302,2893792.8834207165,2844017.0555521529,2846999.2472138698,2931689.1740659466,3033160.2072405946,3104062.5281297024,3103604.4420979181,3017856.3255073647,3080956.8857963555,3041296.0894513093,2943770.0185915944,3147730.3717593192,3257623.0711424239,3199928.5471195914,3203092.3542535068,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,"SF(-)",null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,17373868.852207683,null,null,0,0,0,0,0,108.28125,308.60156250000006,565.22812500000009,1528.1578125000003,2430.8645625000004,2804.8123125000002,4179.9733593750007,5987.8695937500006,7376.0955468750008,8662.6701562500002,10253.022955312499,10446.128642812499,12780.728606249999,12219.479353124998,10976.853813749998,17833.284748124999,22413.945143699999,22241.802448800005,24249.893197612506,28422.259531256255,32131.480355493757,36145.633478625008,37887.222863952004,34552.311507542814,39498.205215626433,36415.204448844372,31309.136768237622,46887.796617552005,56512.977938497388,54729.336293165972,57905.544383784974,66229.103255407099,73228.524788437848,78537.268256972457,78873.047536633734,69945.923051693957,78574.969588779801,71680.302669469471,59919.029342369031,87735.59701404009,102176.28921629154,95575.081544768385,98386.538610927179,109892.43331279601,118412.79575460052,125174.33287656218,124179.18970084119,108662.87648579349,118635.73376031221,106226.39070453506,87064.490143356161,125718.27695460239,144889.12083338274,133976.95655209405,136458.28041252794,151646.75157482093,163170.96092759894,170225.19472018268,166761.00099997094,144900.61044910521,156778.86156506377,139937.09888684144,113763.28586392067,163294.45795409338,187089.45255495291,172003.8366464315,175303.05425976292,194038.01949185305,207399.33692902076,215605.41272168132,209981.56997527432,181401.10814840379,195079.89819633096,173436.25980764013,140569.84707470337,201275.51539710441,230130.24614327549,211031.08942621315,214306.33722148492,235935.05778490659,251096.87903942305,259920.83002843236,252713.56752043994,218085.95227815813,234177.13702068286,208053.88054808642,168256.90749965759,240214.72399061406,274353.31938558078,250867.92031850468,252481.64349402706,277666.66634522384,295768.99648354325,305855.48932481231,297056.83722889761,256078.98334547773,274635.02129811945,243817.01525300654,196873.12364250026,280920.65140536183,319992.9046092495,292339.66690449195,293996.44004989037,321615.4620033651,340792.09981161531,352841.544996235,343142.66205214133,295504.81950183364,316643.00512527244,280857.56425222394,226676.41377460459,323450.47632632265,368161.9945769406,336109.48123092239,337867.15186087554,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,"SF(-)",null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,6949547.5408830745,null,null,0,0,0,0,0,43.3125,123.440625,226.09125000000003,611.26312500000006,972.34582499999988,1121.924925,1671.9893437500002,2395.1478375000006,2950.4382187500005,3465.0680625000005,4101.2091821250006,4178.4514571250002,5112.2914424999999,4887.7917412500001,4390.7415254999996,7133.3138992499989,8965.578057480001,8896.7209795199997,9699.9572790450002,11368.903812502502,12852.5921421975,14458.253391449998,15154.889145580801,13820.924603017123,15799.282086250576,14566.081779537752,12523.654707295051,18755.118647020805,22605.191175398959,21891.734517266385,23162.217753513985,26491.641302162843,29291.409915375141,31414.907302788986,31549.219014653489,27978.369220677585,31429.987835511918,28672.12106778779,23967.611736947612,35094.238805616034,40870.515686516614,38230.03261790736,39354.615444370873,43956.973325118401,47365.118301840215,50069.733150624881,49671.675880336479,43465.150594317398,47454.293504124886,42490.556281814024,34825.796057342472,50287.310781840963,57955.648333353092,53590.782620837614,54583.312165011164,60658.700629928353,65268.384371039574,68090.077888073065,66704.400399988372,57960.244179642083,62711.544626025512,55974.839554736587,45505.314345568273,65317.783181637344,74835.781021981151,68801.534658572593,70121.221703905161,77615.207796741219,82959.734771608302,86242.165088672511,83992.62799010973,72560.44325936152,78031.959278532377,69374.503923056065,56227.93882988135,80510.206158841756,92052.098457310203,84412.435770485274,85722.534888593975,94374.023113962656,100438.75161576922,103968.33201137294,101085.42700817598,87234.380911263259,93670.854808273143,83221.552219234567,67302.762999863029,96085.889596245615,109741.32775423229,100347.16812740186,100992.65739761082,111066.66653808954,118307.59859341731,122342.19572992492,118822.73489155904,102431.5933381911,109854.00851924779,97526.806101202601,78749.2494570001,112368.26056214471,127997.1618436998,116935.86676179679,117598.57601995615,128646.18480134603,136316.83992464613,141136.61799849401,137257.06482085653,118201.92780073345,126657.20205010897,112343.02570088956,90670.565509841836,129380.19053052906,147264.79783077622,134443.79249236896,135146.86074435024,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,"SF(-)",null,null,null,null,null,"Себестоимость","Продукт - 2","Сырье и материалы - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,6949547.5408830745,null,null,0,0,0,0,0,43.3125,123.440625,226.09124999999997,611.26312500000006,972.34582499999988,1121.924925,1671.9893437500002,2395.1478375000006,2950.4382187500005,3465.0680625000005,4101.2091821250006,4178.4514571250011,5112.2914424999999,4887.7917412500001,4390.7415255000005,7133.3138992500008,8965.578057480001,8896.7209795199997,9699.9572790450002,11368.903812502502,12852.5921421975,14458.253391449998,15154.889145580801,13820.924603017123,15799.282086250572,14566.081779537748,12523.654707295049,18755.118647020798,22605.191175398955,21891.734517266385,23162.217753513982,26491.64130216284,29291.409915375141,31414.907302788979,31549.219014653489,27978.369220677578,31429.987835511918,28672.121067787783,23967.611736947609,35094.238805616027,40870.515686516606,38230.032617907353,39354.615444370866,43956.973325118393,47365.118301840208,50069.733150624881,49671.675880336479,43465.150594317398,47454.293504124886,42490.556281814024,34825.796057342464,50287.310781840963,57955.648333353092,53590.782620837614,54583.312165011157,60658.700629928353,65268.384371039574,68090.07788807305,66704.400399988357,57960.244179642068,62711.544626025498,55974.839554736573,45505.314345568258,65317.783181637329,74835.781021981151,68801.534658572593,70121.221703905161,77615.207796741219,82959.734771608302,86242.165088672511,83992.62799010973,72560.44325936152,78031.959278532377,69374.503923056051,56227.93882988135,80510.206158841756,92052.098457310203,84412.435770485245,85722.534888593946,94374.023113962627,100438.7516157692,103968.33201137291,101085.42700817598,87234.380911263259,93670.854808273143,83221.552219234567,67302.762999863029,96085.889596245615,109741.32775423229,100347.16812740188,100992.65739761082,111066.66653808954,118307.59859341731,122342.19572992492,118822.73489155904,102431.59333819109,109854.00851924779,97526.806101202586,78749.2494570001,112368.26056214471,127997.16184369978,116935.86676179679,117598.57601995615,128646.18480134603,136316.8399246461,141136.61799849401,137257.06482085653,118201.92780073345,126657.202050109,112343.02570088959,90670.565509841836,129380.19053052906,147264.79783077622,134443.79249236893,135146.86074435024,0,0,0,0,0,0,0,0,0,0,0,0,0]
[202,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[203,"BS(-)",null,null,null,null,null,"Себестоимость","Продукт - 2","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,111707178.95947351,null,null,0,0,0,0,0,742.7109375,2107.8667968750001,3860.5612499999997,10451.917265624999,16325.102812499999,18577.425937499997,27713.637421874999,40333.440691406249,50319.620402343753,59088.232898437505,68824.431337499991,74422.167187499988,89968.995717187499,105330.37500000001,105330.37500000001,126400.4476875,147219.18749999997,147219.18749999997,159170.55238125002,185666.72689771873,212772.46524103126,239353.74009562496,253323.02812499998,253323.02812499998,279122.50156781252,304614.22781249997,304614.22781249997,334330.89879375004,363693.0965625,363693.0965625,377817.5203304062,419931.89872186497,470761.5915627834,504810.04255289998,515990.81155781256,515990.81155781256,553717.70125257655,590994.56840624998,590994.56840624998,620999.85129809054,650647.21829062491,650647.21829062491,650647.21829062491,681434.13416419644,739010.71320448979,781129.21187553159,796232.41459692165,796232.41459692165,824439.00367584114,852309.13244765613,852309.13244765613,877816.86922689911,903020.33876821853,903020.33876821853,903020.33876821853,929081.06560693542,988669.67642027116,1031256.0396484768,1040298.1383277391,1040298.1383277391,1065956.1032571143,1091308.0089626801,1091308.0089626801,1114481.3579209463,1137378.2852216586,1137378.2852216586,1137378.2852216586,1158970.434415974,1220040.3302010421,1268119.3380942133,1276831.8376925865,1276831.8376925865,1295835.4598478526,1314612.3986374494,1314612.3986374494,1337112.6872692839,1359344.5827961667,1359344.5827961667,1359344.5827961667,1379857.0925505608,1439977.0362294174,1484208.0642696461,1489004.4455140603,1489004.4455140603,1512023.1529582911,1534767.2833753543,1534767.2833753543,1552435.8377288056,1569893.6339786372,1569893.6339786372,1569893.6339786372,1593583.3289153746,1654032.8151339306,1695633.243748806,1700573.516430553,1700573.516430553,1723637.6349302859,1746426.6347202803,1746426.6347202803,1764786.5332462916,1782927.4270185134,1782927.4270185134,1782927.4270185134,1809831.8018922228,1861334.1750612976,1899190.574720369,1912267.4233877417,1912267.4233877417,1931538.0589006655,1950578.8259979279,1950578.8259979279,1973476.5495168758,1996101.1391568701,1996101.1391568701,1996101.1391568701,0,0,0,0,0,0,0,0,0,0,0,0,0]
[204,"BS(-)",null,null,null,null,null,"Себестоимость","Продукт - 2","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,33512153.687842052,null,null,0,0,0,0,0,222.81328124999999,632.36003906250005,1158.168375,3135.5751796874997,4897.5308437499998,5573.2277812499988,8314.0912265624993,12100.032207421875,15095.886120703126,17726.469869531251,20647.329401249997,22326.650156249994,26990.69871515625,31599.112500000003,31599.112500000003,37920.134306249995,44165.756249999991,44165.756249999991,47751.165714375005,55700.018069315622,63831.739572309372,71806.122028687489,75996.908437499995,75996.908437499995,83736.750470343759,91384.268343749995,91384.268343749995,100299.26963812501,109107.92896875,109107.92896875,113345.25609912186,125979.56961655949,141228.47746883502,151443.01276586999,154797.24346734377,154797.24346734377,166115.31037577297,177298.37052187498,177298.37052187498,186299.95538942717,195194.16548718748,195194.16548718748,195194.16548718748,204430.24024925893,221703.21396134692,234338.76356265947,238869.72437907648,238869.72437907648,247331.70110275233,255692.73973429683,255692.73973429683,263345.0607680697,270906.10163046553,270906.10163046553,270906.10163046553,278724.31968208059,296600.90292608133,309376.811894543,312089.44149832171,312089.44149832171,319786.83097713429,327392.40268880402,327392.40268880402,334344.4073762839,341213.48556649761,341213.48556649761,341213.48556649761,347691.13032479218,366012.09906031261,380435.80142826395,383049.55130777595,383049.55130777595,388750.63795435574,394383.71959123481,394383.71959123481,401133.80618078518,407803.37483885,407803.37483885,407803.37483885,413957.12776516826,431993.11086882523,445262.41928089381,446701.33365421806,446701.33365421806,453606.94588748732,460430.18501260626,460430.18501260626,465730.75131864165,470968.09019359114,470968.09019359114,470968.09019359114,478074.99867461238,496209.84454017918,508689.97312464175,510172.05492916587,510172.05492916587,517091.29047908576,523927.99041608407,523927.99041608407,529435.95997388742,534878.22810555401,534878.22810555401,534878.22810555401,542949.54056766687,558400.25251838926,569757.17241611064,573680.22701632243,573680.22701632243,579461.41767019965,585173.64779937838,585173.64779937838,592042.96485506266,598830.341747061,598830.341747061,598830.341747061,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205,"PL(-)",null,null,null,null,null,"Себестоимость","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,0,null,null,null,null,13653458.112968653,null,null,0,0,0,0,0,53.860406249999997,247.39955625000005,506.07510187499997,1382.434835625,2142.0408037500001,2384.5319437500002,3450.6552487500003,4962.5198801249999,6124.7622329999995,7207.3055135625,8469.7809889125001,8889.2153757000015,10804.931049599998,11593.3296133125,11090.332124775001,14907.9283027125,17861.628570074623,17723.937520556625,18990.44745208912,21945.433963469248,24844.049452241998,27873.843759989999,29366.461524762577,28141.066538326664,31247.4204082908,31609.131576733951,29810.141086383352,36801.164136553321,41770.722499192627,41147.587247757278,42931.652244909339,48160.515239640328,53486.514775814576,57215.432815488093,57951.423107214498,54951.781629418409,60132.839280632776,60120.857985045295,56197.296021012808,67375.259903715531,74086.225498632295,71908.379604283793,72888.519971489601,78759.434577318811,85393.733359503676,90567.755515399884,91403.953242366129,86221.365414044136,91569.310802662338,89303.806368300648,82892.176595057899,98037.180420752047,106521.37435884752,102897.34642676193,103874.83544270386,111385.03644027036,119823.38505552616,125336.10348917301,125001.80792246704,117484.53907578185,123683.55000704629,119711.03380804061,110681.81670856668,130276.44089013354,140780.21525508692,135592.09252929391,136979.3056173666,145667.74442320372,155099.9831017844,161430.06480923857,160142.14097667445,149966.22919395994,156568.07009615298,150332.5755409339,138499.3172070671,162205.35610929839,174342.13547470747,167478.76218593342,168766.04497108629,178157.46643404261,188072.57389614682,194654.69720663162,192467.49723285477,179856.42587666068,187436.24963470458,179501.55777953923,164958.33883220708,192604.70989388661,206380.04528035808,197865.79689609309,198564.38286433535,209539.67722702475,220611.19580526193,227464.78263113179,224627.31798336402,209532.58350047271,217893.71954869881,208041.38278111545,190773.86673081489,223110.61543578486,238903.0858986869,228779.70671574265,229447.93855105335,241531.26993432982,252326.05880673486,259652.72334525679,257096.94282362188,239469.97923115417,248614.4867955372,236658.31696135885,216600.78381458469,253866.45581844397,271951.4041149288,260151.14466391254,260860.07181799365,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,"SF(-)",null,null,null,null,null,"Себестоимость","Продукт - 3","Сырье и материалы - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2847959.8903655116,null,null,0,0,0,0,0,10.828125000000002,49.80937500000001,102.00093750000001,278.34468750000002,433.85945624999999,486.97048125000003,706.938890625,1007.6229281250002,1235.111625,1453.39115625,1723.2088747499999,1762.9134435000001,2154.4094137499997,2039.2056196874994,1810.5703976250002,2929.4585285624994,3663.0191795793744,3600.4323388893749,3892.5182659893744,4532.3690000428123,5092.9440976321885,5713.9309488937506,5976.1010567102621,5419.1033356030302,6158.1321166532052,5657.6232729472486,4839.9003227878875,7223.0104705015119,8696.7516922466511,8413.5083961396722,8866.699062727992,10108.454400594992,11143.01739271328,11920.822551489864,11948.730216367385,10585.256817369163,11901.427454253584,10869.517757918315,9086.0805015399146,13308.43599273779,15510.578716952175,14520.648764975585,14966.1671137055,16735.436945182701,18076.025208979867,19172.242339911896,19079.451319992932,16723.729579846568,18293.591425429146,16413.06490575882,13498.687736103018,19545.028838444163,22573.722142973191,20926.436719297923,21370.749908362432,23851.125157917497,25765.260445666216,26952.65888419871,26473.611601394365,23056.671216537467,25022.825499230465,22375.716346653433,18271.526755983468,26318.003491156072,30242.536248765446,27884.298646132254,28514.850049801662,31635.188743469458,33870.639930072524,35255.89164526503,34399.841030260119,29774.426583571709,32076.544320475929,28551.844197455819,23173.090409334545,33213.510210886976,38003.943698515068,34884.22856725414,35469.357105959985,39115.83599757195,41670.611056855079,43165.666948088357,41997.977730371327,36265.672568464899,38971.215338993054,34633.530587862973,28022.976520893808,40020.001567252984,45718.803724698824,41848.690822760189,42166.229899233942,46429.317319898182,49500.452313170535,51205.345064155881,49736.875772281142,42875.632825512359,45985.28461468649,40824.326053526376,32975.455121571569,47069.594283530023,53650.816311503142,49049.280319255755,49353.022062578799,54016.378252112663,57264.062696882516,59322.705599987268,57724.4400687093,49712.183890314882,53270.187058715208,47244.113480402229,38127.052959141241,54385.453617185121,61933.461286369085,56569.706990452614,56891.946605944031,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,"SF(-)",null,null,null,null,null,"Себестоимость","Продукт - 3","Сырье и материалы - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1139183.9561462046,null,null,0,0,0,0,0,4.3312500000000007,19.923750000000005,40.800375000000003,111.33787500000003,173.54378250000002,194.78819250000001,282.77555625000002,403.04917125000003,494.04464999999999,581.35646250000002,689.28354990000003,705.16537740000001,861.76376549999986,815.68224787500003,724.22815904999993,1171.7834114249999,1465.2076718317498,1440.17293555575,1557.0073063957498,1812.9476000171246,2037.1776390528748,2285.5723795575,2390.4404226841052,2167.6413342412125,2463.2528466612821,2263.0493091788999,1935.960129115155,2889.2041882006042,3478.7006768986598,3365.4033584558688,3546.6796250911966,4043.3817602379959,4457.2069570853128,4768.3290205959456,4779.4920865469539,4234.1027269476663,4760.570981701434,4347.8071031673262,3634.4322006159655,5323.3743970951164,6204.23148678087,5808.2595059902342,5986.4668454821995,6694.1747780730811,7230.4100835919462,7668.8969359647581,7631.7805279971708,6689.4918319386279,7317.4365701716579,6565.2259623035288,5399.4750944412081,7818.0115353776655,9029.4888571892752,8370.5746877191687,8548.2999633449726,9540.450063166998,10306.104178266485,10781.063553679483,10589.444640557747,9222.6684866149844,10009.130199692187,8950.2865386613739,7308.6107023933891,10527.201396462429,12097.014499506178,11153.719458452901,11405.940019920665,12654.075497387783,13548.255972029005,14102.356658106009,13759.936412104047,11909.770633428685,12830.617728190371,11420.737678982327,9269.2361637338199,13285.404084354792,15201.577479406031,13953.691426901658,14187.742842383996,15646.334399028778,16668.244422742031,17266.266779235342,16799.191092148529,14506.269027385959,15588.486135597221,13853.412235145188,11209.190608357525,16008.000626901194,18287.521489879528,16739.476329104073,16866.491959693576,18571.726927959277,19800.180925268214,20482.138025662352,19894.750308912458,17150.253130204943,18394.113845874595,16329.730421410548,13190.182048628629,18827.837713412009,21460.326524601256,19619.7121277023,19741.208825031517,21606.551300845065,22905.625078753001,23729.08223999491,23089.77602748372,19884.873556125949,21308.074823486084,18897.645392160892,15250.821183656497,21754.181446874045,24773.38451454763,22627.882796181046,22756.778642377609,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,"SF(-)",null,null,null,null,null,"Себестоимость","Продукт - 3","Сырье и материалы - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2278367.9122924092,null,null,0,0,0,0,0,8.6624999999999996,39.847500000000011,81.600749999999991,222.67574999999999,347.08756500000004,389.57638500000002,565.55111250000004,806.09834250000006,988.08929999999998,1162.712925,1378.5670998000001,1410.3307548,1723.5275309999997,1631.3644957500001,1448.4563180999999,2343.5668228499999,2930.4153436634997,2880.3458711114999,3114.0146127914995,3625.8952000342492,4074.3552781057497,4571.1447591149999,4780.8808453682095,4335.282668482424,4926.5056933225642,4526.0986183577998,3871.9202582303092,5778.4083764012075,6957.4013537973196,6730.8067169117376,7093.3592501823932,8086.7635204759918,8914.4139141706237,9536.6580411918894,9558.9841730939079,8468.2054538953307,9521.141963402868,8695.6142063346506,7268.8644012319301,10646.748794190231,12408.462973561738,11616.519011980467,11972.933690964399,13388.34955614616,14460.820167183892,15337.793871929516,15263.561055994342,13378.983663877256,14634.873140343316,13130.451924607058,10798.950188882416,15636.023070755331,18058.97771437855,16741.149375438334,17096.599926689945,19080.900126333996,20612.20835653297,21562.127107358967,21178.889281115491,18445.336973229969,20018.26039938437,17900.573077322741,14617.221404786773,21054.402792924855,24194.028999012353,22307.438916905801,22811.880039841333,25308.150994775566,27096.511944058009,28204.713316212019,27519.872824208094,23819.541266857366,25661.235456380742,22841.475357964653,18538.47232746764,26570.808168709587,30403.154958812062,27907.382853803309,28375.485684767988,31292.668798057544,33336.488845484055,34532.533558470677,33598.382184297057,29012.538054771918,31176.972271194441,27706.824470290376,22418.38121671505,32016.001253802395,36575.042979759055,33478.952658208145,33732.983919387152,37143.453855918553,39600.361850536428,40964.276051324705,39789.500617824917,34300.506260409886,36788.227691749191,32659.460842821096,26380.364097257258,37655.675426824018,42920.653049202512,39239.4242554046,39482.417650063027,43213.102601690131,45811.250157506001,47458.164479989806,46179.552054967433,39769.747112251898,42616.149646972168,37795.290784321784,30501.642367312994,43508.362893748097,49546.76902909526,45255.765592362077,45513.557284755218,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[210,"BS(-)",null,null,null,null,null,"Себестоимость","Продукт - 3","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,5683035.6570496364,null,null,0,0,0,0,0,23.106562499999999,106.01456250000001,216.67156875000001,592.36655625000003,913.49999999999989,1010.1514499999998,1457.99206875,2112.1149525000001,2621.1666599999999,3084.4961306250002,3599.0165111250003,3854.4660000000003,4665.5617995000002,5466.9825000000001,5466.9825000000001,6510.0919537500004,7540.7587499999991,7540.7587499999991,8020.6978976249984,9210.9401256731235,10491.978798039376,11771.688978787501,12476.183999999999,12476.183999999999,13615.0228858875,14740.277212500001,14740.277212500001,16085.031616499999,17413.745212499998,17413.745212499998,18019.164851467503,19939.935044870268,22286.058855265663,23838.171694007997,24357.089716312497,24357.089716312497,26115.152985596065,27852.24532125,27852.24532125,29305.154399763382,30740.732554875005,30740.732554875005,30740.732554875005,32262.671767628359,35097.290692113827,37222.171051995167,38022.43102952437,38022.43102952437,39479.545897475546,40919.279673562494,40919.279673562494,42337.013058596072,43737.835111004999,43737.835111004999,43737.835111004999,45317.354686809129,48569.086211584989,50800.19534148911,51353.740307230328,51353.740307230328,52794.872237491734,54218.813727233122,54218.813727233122,55674.487084300148,57112.796544463796,57112.796544463796,57112.796544463796,58515.637836593014,61988.134812019118,64513.156299735005,64971.1467000786,64971.1467000786,66153.594300850717,67321.937158870074,67321.937158870074,68565.872034882326,69794.9687215187,69794.9687215187,69794.9687215187,70848.174799526416,74151.715054665881,76684.792246797879,76978.420173875304,76978.420173875304,78230.442991476841,79467.53114326208,79467.53114326208,80431.312650715394,81383.597758477437,81383.597758477437,81383.597758477437,82611.676248652861,85930.923627912896,88317.710376914503,88620.147141804249,88620.147141804249,89789.302612606552,90944.511894890325,90944.511894890325,91967.313855399072,92977.915394907701,92977.915394907701,92977.915394907701,94380.952138216875,97188.554518148725,99340.593096372933,100079.36513266263,100079.36513266263,101092.36558951056,102093.28254190306,102093.28254190306,103244.96758510517,104382.9148345514,104382.9148345514,104382.9148345514,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,"BS(-)",null,null,null,null,null,"Себестоимость","Продукт - 3","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1704910.6971148902,null,null,0,0,0,0,0,6.9319687499999993,31.804368750000002,65.001470624999996,177.70996687499999,274.04999999999995,303.04543499999994,437.397620625,633.63448574999995,786.34999799999991,925.34883918750006,1079.7049533375,1156.3398,1399.6685398500001,1640.09475,1640.09475,1953.027586125,2262.2276249999995,2262.2276249999995,2406.2093692874996,2763.282037701937,3147.5936394118125,3531.50669363625,3742.8551999999995,3742.8551999999995,4084.5068657662496,4422.0831637500005,4422.0831637500005,4825.5094849499992,5224.1235637499994,5224.1235637499994,5405.749455440251,5981.9805134610806,6685.8176565796985,7151.4515082023991,7307.126914893749,7307.126914893749,7834.5458956788189,8355.6735963749998,8355.6735963749998,8791.5463199290134,9222.2197664625019,9222.2197664625019,9222.2197664625019,9678.8015302885069,10529.187207634148,11166.65131559855,11406.729308857311,11406.729308857311,11843.863769242664,12275.783902068748,12275.783902068748,12701.103917578821,13121.3505333015,13121.3505333015,13121.3505333015,13595.206406042738,14570.725863475496,15240.058602446732,15406.122092169098,15406.122092169098,15838.46167124752,16265.644118169936,16265.644118169936,16702.346125290045,17133.838963339138,17133.838963339138,17133.838963339138,17554.691350977904,18596.440443605734,19353.946889920502,19491.344010023578,19491.344010023578,19846.078290255213,20196.581147661022,20196.581147661022,20569.761610464699,20938.490616455609,20938.490616455609,20938.490616455609,21254.452439857923,22245.514516399762,23005.437674039364,23093.52605216259,23093.52605216259,23469.132897443051,23840.259342978625,23840.259342978625,24129.393795214619,24415.07932754323,24415.07932754323,24415.07932754323,24783.502874595859,25779.277088373867,26495.31311307435,26586.044142541276,26586.044142541276,26936.790783781966,27283.353568467097,27283.353568467097,27590.19415661972,27893.37461847231,27893.37461847231,27893.37461847231,28314.285641465063,29156.566355444618,29802.177928911879,30023.809539798785,30023.809539798785,30327.709676853166,30627.984762570915,30627.984762570915,30973.490275531549,31314.874450365416,31314.874450365416,31314.874450365416,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,874681625.46208954,null,null,0,0,0,0,0,5252.4268124999999,16104.176900000002,30179.395023750003,82038.664038750008,127891.04799499999,145597.25630249997,216202.44207375002,311894.44241262501,386489.36508612498,453988.67302137497,532535.58862861246,561202.02526758739,682913.46481109993,738403.01993193757,710999.35111192497,953591.8999876125,1142788.2034815759,1138026.8652490301,1232377.8646623327,1437195.4555698063,1635301.5704533956,1838632.5565323185,1936884.9707833901,1865107.1421681144,2083865.3253542671,2127905.2568804789,2019102.1111545169,2480616.042318068,2810765.7392560393,2772833.8247964396,2901450.8965046187,3262751.4145891718,3633442.2309756265,3893610.8309096866,3948589.5671572057,3760431.1219013706,4112012.9508662964,4129603.140505929,3882111.7960766414,4603525.2046550009,5037698.7101846226,4899135.2009318937,4958895.7826248705,5341781.9336853782,5779682.9214930069,6112434.8980384357,6160599.007402597,5834000.6950075217,6174981.0311736474,6037466.1306514433,5633971.3960391441,6571768.7277440904,7092322.2930139359,6862929.5578727294,6917268.3442078736,7365822.0164210917,7885600.711023733,8228492.0570530267,8198523.8645474566,7735330.1015488049,8110018.7150573116,7866958.1177307433,7311961.6848445581,8481564.8322841749,9097795.2896842994,8778142.7181631215,8851634.6265132781,9358430.4624918513,9928047.6630163677,10320311.195959395,10240625.946014501,9630107.5666751042,10015571.731516737,9638999.8821365926,8935063.6553066187,10343095.929620259,11063113.8655388,10654232.148164619,10725915.111315832,11286435.324128652,11889385.256139131,12280851.846176147,12148860.341289561,11405163.271556467,11858654.668216359,11399042.245403843,10543620.315268811,12173579.475291172,12986475.546869127,12482632.150218295,12518863.500813732,13171380.978367925,13839415.199780244,14246214.866969226,14079539.603445128,13197032.529390045,13702113.183925658,13139075.896541245,12128436.220817782,14024597.615768889,14948904.345916945,14354253.59101047,14390756.319823341,15110354.341447651,15759081.921400787,16192926.417772915,16043852.756676158,15016794.781659262,15561261.926099125,14874216.554836683,13705953.193137962,15896266.505608846,16960927.734048098,16270733.723185064,16309459.468182644,0,0,0,0,0,0,0,0,0,0,0,0,0]
[215,null,null,null,null,null,null,"Списание на себестоимость","Сырье и материалы - 1",null,null,1,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,330149292.19518411,null,null,0,0,0,0,0,1864.7343749999998,5842.5828124999989,11001.329062499999,29815.055625000001,47179.027268749989,54056.85204374999,80036.629593749996,114512.09402187499,140890.03545312499,165544.05912499997,196019.22311693747,199913.09112318745,244521.98738249997,233210.14444781249,208901.89724137494,339051.91904418747,425614.11643239186,421385.13658920187,458510.65934598935,536567.82768973021,605730.48680169461,680978.23968639364,713423.27563687891,649763.22471926687,741749.7147775389,683300.09866121272,586808.4993170033,878090.37630904512,1058094.7817476897,1024455.4669483181,1082931.7741262147,1237682.9721537204,1367546.9384765015,1465851.5733209511,1471476.0767354262,1304620.6828282038,1465855.2514005252,1337577.2930178633,1118108.9801413526,1637294.3741113818,1907107.1108096123,1784234.9643438549,1837232.5125427111,2052619.7751085307,2212966.0473222178,2341114.5282467096,2324164.3260036618,2034545.6606969244,2222247.2958206576,1990718.7716340313,1632909.4533208502,2359355.0740746893,2720479.3238723935,2517061.7153685386,2565260.4212795384,2853620.8314253879,3073309.6639912319,3208224.132491366,3144870.3518909635,2734104.3254363448,2960353.219483363,2643481.9768657899,2151301.7961545559,3090496.4853383736,3543333.183953247,3259861.2377013075,3325055.917420242,3682442.5817887899,3937603.5155418264,4094657.9780663513,3989624.4939106526,3448180.0655368008,3709781.4171994948,3299140.9434939227,2674837.0495869201,3830896.8300434272,4380899.0141711496,4018272.8626981089,4081855.6782307625,4495674.6372922473,4785723.7985171573,4954756.982024298,4818182.9145939704,4158604.2062816424,4466269.8174023991,3968312.1837891857,3209641.5458399658,4582646.7162286704,5234233.0593781695,4787381.7789407922,4819524.2105550608,5301860.128211352,5648743.8778486941,5841848.9017895218,5673921.824806245,4891219.5774371345,5245725.7140094219,4657058.8927093493,3760716.9127833215,5366672.9443082958,6114065.2817177232,5586670.1859327834,5619049.5020398796,6147673.5636402778,6514984.440520172,6746281.9449493382,6561743.3759805951,5650831.3375908993,6055104.0446364591,5370625.9435238149,4334476.1050321283,6184446.4363649376,7040180.9084802037,6428043.1339964317,6462394.3504544506,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216,null,null,null,null,null,null,"Списание на себестоимость","Сырье и материалы - 2",null,null,2,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,28750562.393870011,null,null,0,0,0,0,0,164.01875000000001,508.97583333333341,955.83162500000014,2589.8378750000002,4100.1764908333334,4701.0510674999996,6964.74605625,9965.970442083335,12263.071420833334,14408.291045833335,17060.025484483333,17397.220103650001,21279.845165500003,20300.237954125001,18189.267886549998,29524.375695175,37066.595869919249,36706.42070184325,39948.181110933248,46756.064689748382,52790.17393782163,59351.737454932503,62182.659682679361,56641.353262333083,64668.760095929159,59577.615818011407,51170.245651475401,76576.294116620862,92276.228660093984,89344.646026323084,94452.866090585303,107958.05069558206,119293.64329215049,127876.13515755085,128372.3310333621,113818.43881156798,127882.48244104612,116688.42634365351,97542.301957393196,142834.30260968476,166369.43003172206,155647.57439283832,160266.40274439164,179050.60842656161,193027.34347600798,204189.82695527203,202697.16874052223,177431.91273500831,193792.92811662433,173594.40331236675,142381.6895145431,205711.4402026615,237186.23591694489,219438.57878169994,223627.03819226602,248740.68100593865,267866.05139050382,279607.56003421819,274069.56099318608,238259.38225097055,257957.44365365562,230336.40353555095,187431.72395027181,269237.2528376414,308666.20853145589,283953.46094427508,289609.6959312043,320720.57486436015,342930.22665581945,356597.63332673884,347435.43659588834,300270.51594644529,323037.57531890197,287272.09756796015,232903.44913380733,333556.13053889229,381437.99755867349,349856.63017769641,355382.27665786579,391395.27374697611,416637.41659990331,431345.96446046018,419449.37605653529,362024.15536765044,388800.77194671857,345449.94929792883,279402.73106284824,398921.35626786714,455639.57832863793,416730.9889764745,419517.57183475775,461489.33643579757,491672.7414554843,508476.87158229091,493859.35932080931,425732.84388613893,456588.48290489678,405351.03994946758,327330.65377357864,467108.27818351693,532152.25908809912,486240.99480343494,489053.12084014842,535055.51766117779,567017.68353751081,587140.21319536341,571071.92577232327,491794.4236367761,526978.00037042657,467408.95547912968,377232.8959133905,538241.73907216499,612710.5458531169,559429.27167355374,562412.65618590335,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,null,null,null,null,null,null,"Списание на себестоимость","Сырье и материалы - 3",null,null,3,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,13360281.632543627,null,null,0,0,0,0,0,75.25,236.41041666666666,445.47999999999996,1207.38625,1910.2907666666665,2188.3688999999999,3239.5366875,4634.8008666666674,5702.2452291666668,6700.1542916666676,7933.6828324166672,8091.5028657500015,9896.9769649999998,9438.5090300000011,8454.0574840000008,13720.736399000001,17223.155429265,17050.972207985,18552.215196934998,21709.641667982502,24507.028251617499,27550.980487349996,28863.236013831902,26286.764736514495,30007.032812176596,27641.877343754495,23737.701128538396,35519.921279701899,42801.059890755554,41440.042864298288,43804.370746092398,50063.010349275079,55314.829113483764,59290.145110814054,59516.927174179727,52767.768047361453,59289.514523681341,54101.434908662108,45224.527742145459,66224.325481200984,77137.915231763254,72168.408083675968,74312.613226242975,83025.214945938584,89512.301487139266,94697.766396290885,94013.979402768528,82299.588319945105,89893.406252933753,80528.732420070926,66056.029918776767,95444.557429684864,110054.84579301215,101827.37629090459,103778.99730448308,115447.90681883102,124338.90529581209,129799.48871392515,127238.43287163184,110620.87506981473,119777.15879099743,106957.66812048991,87046.095530817052,125050.63962647051,143376.49262298722,131908.61494092832,134549.60858522222,149013.61710556303,159340.69389810273,165697.50072087659,161449.07525305272,139540.04493694988,150128.19439734894,133511.35047420507,108247.66598538742,155033.1183866905,177292.1177405137,162617.91922035042,165192.42035873947,181941.67515881709,193681.32457353163,200523.13870381395,194996.76078371514,168303.62005183543,180756.11328003724,160603.37365823478,129899.29970750363,185467.38405899206,211838.51655089657,193754.98968960374,195057.32581248865,214580.30898795783,228620.95283131348,236436.97934659035,229640.61033345154,197962.29908214958,212310.30831895184,188485.16762939456,152207.85800784736,217206.37197056078,247456.76903686192,226112.37419998852,227423.66086905132,248819.84371483346,263687.13378897443,273049.68506985868,265581.63386062055,228713.19936896869,245075.89639644747,217371.97336242723,175434.50972113325,250310.02684322954,284946.03956143011,260171.07736173179,261562.22138894055,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[219,null,null,null,null,null,null,"Списание на себестоимость","ФОТ производственных рабочих",null,null,0,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,386478068.64653212,null,null,0,0,0,0,0,2421.8643750000001,7320.1598750000012,13674.426412500001,37251.064837500002,57462.733437499992,65116.141762499989,96893.484412499995,140601.21314000001,175103.08690999998,205643.20658375,239632.81322674998,258307.85475,313242.04253700003,365733.94500000007,365733.94500000007,439457.59142250003,509911.02749999991,509911.02749999991,550282.16077575006,640124.55501718866,732518.37035558617,823655.07607972494,871089.07649999997,871089.07649999997,959569.09051432507,1044142.819275,1044142.819275,1146484.1927790002,1244302.8222750002,1244302.8222750002,1292509.142724405,1436190.2933773801,1608682.1693026854,1723533.0594772079,1760941.7170878751,1760941.7170878751,1891527.4634623416,2016335.3740274999,2016335.3740274999,2120901.6941944105,2220834.0416242494,2220834.0416242494,2220834.0416242494,2328527.9501571902,2526290.1763135712,2671102.135723202,2722864.2563504954,2722864.2563504954,2822344.1546026394,2917403.2486807494,2917403.2486807494,3008659.7354131192,3095847.6057166047,3095847.6057166047,3095847.6057166047,3190778.9209007188,3400066.2233432191,3546816.0583180906,3578727.3221474425,3578727.3221474425,3670716.0716379196,3758601.5916991639,3758601.5916991639,3843677.2726782225,3924938.0035204692,3924938.0035204692,3924938.0035204692,4004810.5297947209,4221671.7130158627,4387198.5260349456,4417013.0309653133,4417013.0309653133,4486634.2650776869,4553134.9927696194,4553134.9927696194,4633546.0389624992,4710372.8738988172,4710372.8738988172,4710372.8738988172,4782633.6445620079,4994879.0126527222,5149404.4315289045,5166331.7614271836,5166331.7614271836,5248329.2042978499,5326674.4143526871,5326674.4143526871,5389649.2451812644,5449818.7635472491,5449818.7635472491,5449818.7635472491,5533424.0036406284,5746444.3289575018,5891886.2417314034,5909321.391526632,5909321.391526632,5990375.9066864513,6067831.3817331037,6067831.3817331037,6133546.170235781,6196330.7969802022,6196330.7969802022,6196330.7969802022,6291388.7818702785,6471840.510426254,6604965.0573525792,6650350.631586629,6650350.631586629,6718541.5266890703,6783699.7557471618,6783699.7557471618,6864052.5410219338,6940838.6462718062,6940838.6462718062,6940838.6462718062,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,115943420.59395958,null,null,0,0,0,0,0,726.55931249999992,2196.0479625000003,4102.327923750001,11175.319451249999,17238.820031249998,19534.842528749996,29068.045323749997,42180.363942000004,52530.926073000002,61692.961975124999,71889.843968024987,77492.356424999991,93972.612761099997,109720.18350000001,109720.18350000001,131837.27742675002,152973.30825,152973.30825,165084.64823272501,192037.36650515659,219755.51110667584,247096.52282391745,261326.72294999997,261326.72294999997,287870.72715429752,313242.84578249999,313242.84578249999,343945.25783369999,373290.84668250004,373290.84668250004,387752.7428173215,430857.08801321406,482604.65079080564,517059.91784316237,528282.51512636256,528282.51512636256,567458.23903870245,604900.6122082501,604900.6122082501,636270.50825832319,666250.2124872749,666250.2124872749,666250.2124872749,698558.38504715706,757887.05289407121,801330.64071696054,816859.27690514876,816859.27690514876,846703.24638079177,875220.97460422479,875220.97460422479,902597.92062393564,928754.28171498119,928754.28171498119,928754.28171498119,957233.67627021566,1020019.8670029656,1064044.8174954271,1073618.1966442324,1073618.1966442324,1101214.821491376,1127580.4775097491,1127580.4775097491,1153103.1818034665,1177481.4010561407,1177481.4010561407,1177481.4010561407,1201443.1589384163,1266501.5139047587,1316159.5578104835,1325103.909289594,1325103.909289594,1345990.2795233063,1365940.4978308855,1365940.4978308855,1390063.8116887496,1413111.8621696453,1413111.8621696453,1413111.8621696453,1434790.0933686022,1498463.7037958165,1544821.3294586712,1549899.528428155,1549899.528428155,1574498.7612893551,1598002.3243058061,1598002.3243058061,1616894.7735543794,1634945.6290641746,1634945.6290641746,1634945.6290641746,1660027.2010921885,1723933.2986872506,1767565.8725194209,1772796.4174579896,1772796.4174579896,1797112.7720059352,1820349.414519931,1820349.414519931,1840063.8510707342,1858899.2390940606,1858899.2390940606,1858899.2390940606,1887416.6345610835,1941552.1531278763,1981489.5172057739,1995105.1894759887,1995105.1894759887,2015562.458006721,2035109.9267241484,2035109.9267241484,2059215.7623065799,2082251.5938815416,2082251.5938815416,2082251.5938815416,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-4262470.0683875084,null,null,0,0,0,0,0,3236.7838124999998,6735.5779749999965,11954.500538749999,38677.758100000006,40614.853191749949,49378.071834000002,84014.968794749817,109703.8766342497,131322.93097874988,151698.15025487472,179317.48607113445,167795.65636359993,244146.20337369945,193811.65513307415,196061.22864569351,299226.40194189828,290455.65139872767,277473.68888387829,334034.68697218224,402374.09624471329,461077.66306514479,528269.91428996436,512138.54496889003,474320.17871935293,605810.11269345507,467606.37258502096,471991.56722492725,625588.45219754055,578632.23128909618,517823.30175099894,591695.81740954518,722280.53178224713,830231.48624679446,883589.55219902098,861499.04450406134,788423.48491862416,997175.15788655728,714107.79254645854,719476.68164600432,897165.884750247,787705.58052287996,658352.74671892822,635490.14338968694,781507.52135169506,911959.81782671809,986544.0790258646,944056.99868004024,828361.83708618581,1019512.4434395283,609476.95740509033,620089.53674145043,805233.85695010424,643836.73167797923,460995.99288550019,413091.47620388865,549879.42108654976,714432.04762929678,760911.11757805943,710352.68971329927,558650.745677948,766534.50397059321,226738.76411435008,241297.48253539205,445343.80945309997,233139.86458736658,-550.39012041687965,-55496.543037652969,65542.728591710329,262392.53746527433,306085.82049155235,237909.41729450226,46014.134717226028,254276.36184459925,-413012.9546918273,-387567.04614412785,-161130.42119336128,-418149.05851745605,-703197.22613418102,-767989.99124807119,-700422.67060512304,-495050.28234326839,-469959.80699539185,-543652.12861865759,-776447.19652998447,-520256.39059138298,-1324596.1870013475,-1287838.4478345513,-1054869.4074838161,-1345795.2023612857,-1686454.1736275554,-1761350.0696065426,-1746275.090193212,-1547858.3322467804,-1521780.6355148554,-1610207.8393067122,-1884062.2836275101,-1564973.613574028,-2470266.7210724354,-2390634.2768908739,-2119960.7224133015,-2461748.5510790348,-2847629.9994838238,-2936956.434661746,-2988295.5319863558,-2840905.8215870857,-2772492.4631830454,-2889286.1246151924,-3207467.2396816015,-2819758.282417655,-3802321.2788305283,-3657922.936406374,-3330035.8908776045,-3725062.8246610165,-4159011.0369480848,-4262470.0683875084,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,"BS",null,null,null,null,null,"Незавершенное производство","Сырье и материалы - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1369194.2383543849,null,null,0,0,0,0,0,745.8937499999995,1591.1393750000007,2809.3922500000044,9116.6300000000047,9754.980907500023,11867.759910000023,20146.891927499993,25657.945681249956,30698.068499999936,35519.555150000029,42888.134096774971,37077.102352499845,60731.692600499839,32552.365178624634,51008.393717924599,84612.37389974948,85633.272673205938,82920.781962473411,100483.4817759213,114143.64929997036,128148.5454207072,144242.75045384932,141126.55980090145,118778.7300868053,177921.15582421049,95398.883640275337,139324.51608652808,211911.63443709351,211326.27826198563,198455.90851734579,234716.80113314465,260356.38772834837,286662.387662258,299678.24166612886,288912.18902804703,232936.08410323784,353406.01645697281,181624.90075017139,265618.69130636752,389299.05833818391,373543.78598565981,340150.19975188002,394742.80526520312,426305.10477820784,458881.31415067613,477564.4971479997,452101.23325345665,361717.03102530539,527181.88730294257,269105.62135064602,384058.15997766703,559683.86965217441,528507.85989674181,478316.82625063509,547787.34226114303,593660.99030897021,635662.8752874732,647626.77770902216,610321.36304731667,483320.3671271801,700820.9206661284,356571.87008015811,503948.84838163853,732249.7457536757,685083.5278275907,618860.96725291014,711161.39971517026,761815.63300032914,813225.77321638167,824637.41801014543,771212.37955410779,608059.64666061103,875852.92021919787,443803.45717839897,626131.36265639961,906227.36936099827,846132.23630748689,761176.90877178311,871565.36252054572,926704.49239638448,987585.02701050043,994317.76579919457,932955.40003836155,730486.2824742794,1056021.6444866657,531303.22902897,752553.38930696249,1080505.2971844673,1013187.9265667796,901764.78500953317,1026044.8992125094,1094699.152072072,1164798.3990674615,1171941.1616484225,1097627.5682741702,858860.26270079613,1239430.0229030848,623393.53418076038,880893.23093268275,1265775.946790725,1179850.1658964157,1054817.9084767401,1192801.8923392594,1266267.5331169069,1339726.243091166,1358786.5348885059,1265910.8155036569,994421.71953266859,1427619.898321867,720630.47908753157,1013159.9629251361,1460618.611620605,1355453.7517712116,1215763.5018270612,1369194.2383543849,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,"BS",null,null,null,null,null,"Незавершенное производство","Сырье и материалы - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,119156.72777373344,null,null,0,0,0,0,0,65.607499999999987,137.98283333333347,244.34981666666681,791.58533333333435,848.48526300000049,1031.9351640000004,1753.9632584999999,2232.4249183333304,2672.8036500000017,3090.5127683333267,3733.4974254599801,3225.3906159999751,5286.5474501999561,2833.547731449944,4442.1594231699419,7367.5908548999287,7459.0474930676282,7223.5207876695204,8755.751656703651,9946.6742191955564,11169.39535593288,12571.299626039923,12301.76424703165,10354.777057901374,15512.726980470004,8318.3193467342062,12149.778913855669,18480.738732792437,18429.752731244895,17308.105679284083,20473.040756949922,22710.179521282902,25007.277795577189,26143.176267442992,25205.756145901745,20321.6193787253,30831.373597692931,15843.996939768083,23172.923843188444,33960.797200684436,32586.974812003318,29672.054945130832,34434.50615262473,37185.737217999063,40025.200172403362,41650.73060970474,39428.136886503547,31544.628207499627,45972.543039150536,23465.218285796698,33487.457520021126,48797.118561044335,46077.375805734657,41698.055706946179,47752.759569961578,51743.512832416221,55402.907723788172,56440.116289902478,53187.70810737554,42116.044793016277,61066.932668450288,31067.628745774738,43905.060834338889,63789.84030072391,59676.643111865036,53904.741265851073,61939.137106636539,66349.092839114368,70822.997823219746,71816.055507481098,67158.119130879641,52950.087247703224,76264.942879861221,38643.896147325635,54517.483506198972,78904.968709358945,73670.230314111337,66272.42175696604,75880.488906176761,80677.620592609048,85977.346047347412,86561.039736831561,81218.710685776547,63590.951461277902,91929.357317404822,46250.622401762754,65510.470023373142,94058.072483770549,88197.758847681805,78494.636742904782,89312.391990996897,95283.342583321035,101385.75399886817,102004.9946340397,95538.749094273895,74754.388460170478,107881.00470177457,54259.411277998239,76672.850231416523,110170.46104197204,102690.44259325042,91805.95532810688,103815.29300793633,110206.91405652091,116600.15935847163,118255.92591965944,110172.84438925236,86544.925065439194,124246.27508271113,62717.307108920068,88175.851256415248,127120.84437242895,117963.37396879494,105808.33470060304,119156.72777373344,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,"BS",null,null,null,null,null,"Незавершенное производство","Сырье и материалы - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,55417.749189253896,null,null,0,0,0,0,0,30.099999999999994,64.464166666666699,113.72783333333336,369.22666666666646,394.88963999999987,480.45792000000074,815.3567550000007,1038.5635916666688,1242.3345000000008,1437.7272166666662,1735.7459163000021,1500.855230000001,2457.9355559999967,1317.4680559999979,2064.1549375999894,3424.1396219999879,3465.1225497059932,3355.2663334879908,4065.6197452859778,4618.236921906966,5184.5743787399551,5835.8178161999676,5709.4765893327422,4805.2293052730383,7197.5838195975521,3859.167117904115,5635.9133335110382,8572.0551783695119,8548.3687779324828,8027.6483677865472,9494.0999306500889,10531.104209059617,11594.827436333522,12121.230607991689,11685.540261679911,9421.5669572645565,14294.238852207898,7346.3351112568052,10743.475985601195,15746.254206879064,15108.91188582615,13758.451347644208,15966.593942852924,17243.492035522126,18561.428559333086,19317.677999182837,18287.913761924254,14631.921566053526,21325.440935119754,10886.052032908425,15536.359934601933,22641.463037271518,21380.475279932842,19350.475236428436,22161.123685364146,24018.039042167831,25717.52307615662,26202.272409412544,24693.100739238784,19555.24928868562,28355.614227712154,14427.45302048279,20390.985191843472,29629.270658744499,27721.326390449889,25042.119585920591,28777.723848167341,30827.722994056996,32908.554565183353,33370.445723166689,31209.184378053993,24606.833596725017,35444.444162213244,17960.096027468331,25338.970366686583,36674.276987989433,34242.570108216256,30804.59757992439,35272.370563571341,37504.299499955028,39968.230329456739,40241.025152067654,37757.679161417298,29563.768859315664,42738.676452698186,21502.673010594212,30457.046872404404,43729.90675118845,41005.499869165942,36496.496006671339,41526.434318319894,44305.689276859164,47142.691855661571,47432.099882969633,44424.144250405952,34760.77538244985,50163.347945127636,25230.719106625766,35652.424096507952,51230.124691711739,47752.582923030481,42692.366756964475,48277.097590656951,51250.839895278215,54224.013620313257,54995.860407631844,51236.793136619031,40248.486610971391,57781.871947610751,29166.917397363111,41006.886491091922,59117.124246200547,54861.291578371078,49207.139366319403,55417.749189253896,0,0,0,0,0,0,0,0,0,0,0,0,0]
[226,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[227,"BS",null,null,null,null,null,"Незавершенное производство","ФОТ производственных рабочих",null,null,0,"руб.",null,null,null,null,null,null,null,null,null,null,-4466337.5259269476,null,null,0,0,0,0,0,1842.4481249999999,3801.5319999999974,6759.2543374999987,21846.396999999997,22781.921062499983,27690.706799999985,47152.889887499972,62134.571109999961,74392.095637499937,85884.888553749886,100738.54510199989,96917.160126999719,135130.79058999964,120852.51858999953,106574.24658999965,156786.38274249947,149152.46821749955,141518.55369249964,169792.17984174937,210511.9506181851,243519.34454597346,281246.18953374866,271539.03410124872,261831.87866874784,311675.88159167394,276946.15575392544,242216.42991617694,297403.09526867606,261790.63962917589,226178.18398967572,251547.59660676867,329756.0464027375,389974.61027125269,419728.38742882013,412073.50697571784,404418.62652261555,460495.02229206637,391763.50749635696,323031.99270065129,352430.59615731984,281896.85218414664,211363.10821097344,146420.18309924006,231363.99024613947,303455.28841870278,344623.9794376716,334030.54982934892,323437.12022102624,326948.13243253529,235400.05056593567,143851.96869933605,133931.85053815693,36823.862073495984,-60284.126391157508,-157392.114855811,-91956.24699768424,-1808.660352408886,23570.731668993831,17038.859861046076,10506.988053098321,-18237.66430132091,-134867.83671699464,-251498.00913266838,-292557.72866159678,-414878.17903277278,-537198.62940394878,-659519.07977512479,-610345.93864758313,-503511.37549197674,-479798.5374994874,-485900.20443736017,-492001.87137526274,-564066.11185899377,-702631.08003467321,-841196.04821035266,-909951.56634753942,-1055533.9194210172,-1201116.2724944949,-1346698.6255679727,-1342545.4485338926,-1237369.9121004641,-1223907.4136027098,-1227372.2450032532,-1230837.0764037967,-1316112.3606524765,-1479732.854956001,-1643353.3492595255,-1748586.6799256206,-1913989.5289576948,-2079392.377989769,-2244795.2270218432,-2292740.9800965488,-2200911.6747451723,-2187045.301292479,-2190614.07763502,-2194182.853977561,-2278806.1454799175,-2440884.9120289683,-2602963.6785780191,-2728567.1191827655,-2916955.186531961,-3105343.2538811564,-3293731.3212303519,-3396939.091580689,-3347274.0289670825,-3311177.5264607072,-3320466.5981883407,-3329755.6699159741,-3407235.6367460489,-3549873.8326342106,-3692512.0285223722,-3828378.8239361048,-4041031.724599719,-4253684.6252633333,-4466337.5259269476,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,"BS",null,null,null,null,null,"Незавершенное производство","Соцсборы",null,null,0,"руб.",null,null,null,null,null,null,null,null,null,null,-1339901.2577779442,null,null,0,0,0,0,0,552.73443750000013,1140.4595999999992,2027.7763012499981,6553.9190999999992,6834.5763187499979,8307.2120399999985,14145.866966250003,18640.371333000017,22317.628691249993,25765.466566124989,30221.563530599989,29075.148038099986,40539.237176999974,36255.755576999974,31972.273976999917,47035.914822749794,44745.74046524975,42455.566107749706,50937.653952524764,63153.585185455857,73055.803363792365,84373.856860124972,81461.710230374709,78549.563600624911,93502.764477502089,83083.84672617726,72664.928974852432,89220.928580602165,78537.191888751928,67853.455196902156,75464.278982030228,98926.813920821063,116992.38308137655,125918.51622864697,123622.05209271703,121325.58795678709,138148.50668762252,117529.05224891007,96909.597810197622,105729.17884719744,84569.055655246601,63408.932463295758,43926.054929776117,69409.197073847055,91036.586525617167,103387.19383130968,100209.16494881362,97031.136066317558,98084.439729770645,70620.015169788152,43155.590609807521,40179.555161453784,11047.158622056246,-18085.237917341292,-47217.63445673883,-27586.874099303037,-542.59810571745038,7071.2195007055998,5111.6579583249986,3152.0964159443974,-5471.2992903850973,-40460.351015087217,-75449.402739789337,-87767.318598464131,-124463.4537098147,-161159.58882117271,-197855.72393252701,-183103.78159426153,-151053.41264757514,-143939.56124982983,-145770.06133119017,-147600.56141255051,-169219.8335576728,-210789.32401037216,-252358.81446307153,-272985.46990422159,-316660.17582626641,-360334.88174831122,-404009.58767035604,-402763.63456013799,-371210.97363010794,-367172.22408077866,-368211.67350093275,-369251.12292108685,-394833.70819569379,-443919.85648674518,-493006.00477779657,-524576.00397762656,-574196.85868725181,-623817.71339687705,-673438.56810650229,-687822.29402890801,-660273.50242349505,-656113.59038768709,-657184.22329044342,-658254.85619319975,-683641.84364390373,-732265.47360861301,-780889.1035733223,-818570.13575474918,-875086.55595950782,-931602.97616426647,-988119.39636902511,-1019081.7274741232,-1004182.2086900324,-993353.25793810189,-996139.97945638001,-998926.70097465813,-1022170.6910236776,-1064962.1497901231,-1107753.6085565686,-1148513.6471806914,-1212309.5173797756,-1276105.3875788599,-1339901.2577779442,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1872706559.3102047,null,null,0,0,0,0,0,10904.519937500001,36960.448817249999,71282.368583999982,193137.22530975001,300814.72536100005,338068.00319669995,498469.42438334995,723007.06817523995,898640.31819543988,1056248.536545865,1229623.7407853873,1214241.7669267724,1488513.0252500991,1347081.5118042063,1182328.9183146858,2118362.8908605305,2659729.6518469527,2572895.5751501811,2802933.4085102556,3338687.8476789836,3809308.4835158936,4281125.2274800688,4387948.3461835347,3813357.564978078,4395642.7771388441,3885847.465185333,3217768.4161279853,5353744.8601033706,6501752.8818714805,6119506.0265247766,6495736.738592295,7600417.9225626718,8492054.8066021316,9101119.8508843873,8921434.266756963,7490474.5371057447,8530162.6017869599,7494350.9825715534,5976301.5862234896,9832906.9231102914,11556405.060390841,10410049.539196983,10806443.094122417,12476674.560804632,13637134.427223032,14433835.477276571,13973704.74821908,11545796.685543008,12810917.207050953,11100692.829008143,8632745.8672457505,14046084.288845718,16373164.520460304,14546412.477802373,14906362.718448691,17199452.514750257,18857570.250971917,19694388.025999531,18802073.566185176,15395566.474707609,16940785.68821561,14662883.04190015,11281012.95902748,18235741.614640024,21121984.764824465,18617927.7945516,19099733.65604984,21936948.125552796,23873810.045557238,24833356.695208646,23547786.813451372,19144241.341624856,20946243.991860777,18088795.643236153,13853137.054146949,22296797.7784058,25750105.327758282,22608512.468456969,23066643.649772156,26332139.735988811,28554796.875817642,29594358.211366609,28011230.122536361,22740948.115262635,24816095.0714777,21412033.552625865,16356658.514343139,26235023.56228381,30267994.967189975,26481656.717550635,26710973.945949115,30437199.713853687,33073286.219197262,34271619.787874065,32382541.613672368,26246846.174883351,28600807.942351438,24669332.970702708,18809645.344896913,30126483.628381498,34649382.718296289,30278072.452564515,30502330.184027307,34516912.979828298,37343194.182329856,38797408.545163766,36696180.100261644,29709776.376996655,32365303.035582002,27920908.891762033,21290931.104298852,34035853.712391652,39088549.669192255,34126280.794419408,34358985.745450631,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,"PL",null,null,null,null,null,"Валовая прибыль","Продукт - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1698546890.7528176,null,null,0,0,0,0,0,9955.9578125000007,33673.812079687501,64897.554763124986,175830.46731468747,273844.09806250001,307720.93920749996,453730.27334906242,658180.59502857807,818134.01208404684,961617.36851490615,1119268.8425508623,1110183.5256576748,1359789.9941370932,1248801.0842626197,1105622.5736268717,1932858.8712095669,2417600.9983120062,2341453.4600517582,2549490.7739510154,3033414.2929964531,3461303.441136492,3890030.956909427,3992377.2580686361,3493792.2233262351,4016891.8363734633,3595150.4786204691,3016536.8744941372,4886893.7241679542,5901628.92167472,5569665.0650009513,5905337.4639928024,6892044.9998025252,7701233.9652049001,8253621.1631707717,8104962.8966547232,6866212.8399814572,7793277.8305710526,6926644.0289495746,5614220.8784335582,8970033.4000219721,10480476.969887873,9487858.4512284677,9830567.6307003349,11296508.649854679,12342866.817085519,13063926.97096967,12675990.084849348,10576255.043023383,11690468.207937483,10234487.007597934,8102644.0461111329,12798614.363500755,14825742.127508717,13245420.207863064,13556938.580895722,15557259.580437006,17034705.603888854,17790634.211059045,17021645.020695746,14074992.14142647,15428785.209015969,13480063.61955642,10558678.058797888,16580010.971011482,19083289.27876636,16916604.602289736,17333395.79705273,19794494.606128085,21507962.795768589,22372486.958308049,21263505.161172975,17459467.412213527,19027591.537266389,16578622.540229924,12927370.080816276,20225347.315297995,23216793.410151072,20504885.56391257,20900340.325279087,23732356.311384983,25694446.282744322,26624249.294240028,25259240.138718978,20712164.489034187,22518148.617335595,19601485.202900693,15244459.3953193,23773581.432373792,27258728.714499004,23990610.103867315,24188758.421395577,27418473.639734752,29735837.034864783,30799921.224071011,29170110.113205746,23877566.91314768,25922727.65407965,22552662.627163216,17504219.84532287,27268765.107884154,31174053.909109183,27402700.080359519,27596119.787178084,31074509.231084961,33547772.517545842,34828800.628000066,33022651.148666136,26999544.428294457,29300382.235531315,25487638.518870227,19778654.819249794,30770523.154296998,35132263.811136298,30853288.414203793,31053848.804918844,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,"PL",null,null,null,null,null,"Валовая прибыль","Продукт - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,136502468.90450069,null,null,0,0,0,0,0,849.26953125,2620.7613928125006,4944.1964827499996,13362.280723687501,20960.613290249996,23772.121197749999,35292.100944937505,51177.158885446872,63612.728036353161,74734.602602681261,87097.789685137541,80816.231876737555,100276.15359740623,72523.336861638003,54235.028743192757,146185.45635241081,193134.34371714125,184484.67128538486,202709.91186957326,245158.49058556743,279783.88601058605,314655.0640247094,317247.30151243339,251487.79055591556,300894.13507653796,221337.5087485775,143451.40364504227,373101.83285069384,486704.84450728074,442789.88183520501,477380.38091285271,576659.99010482919,643965.30685833376,690592.33888802165,662556.31316950102,493994.06200282648,588699.15284019569,435895.87908415357,255255.90538925398,691440.11677092558,874985.87674859934,739839.64471663954,786580.48901020922,961875.80294270627,1054788.8687280656,1115466.0342442212,1049525.7208705232,761748.14082967397,890173.62684493442,664131.46838202374,369190.18956691143,992140.66640231153,1250429.3511951435,1034310.8355292547,1075504.6009335942,1325878.1390007285,1474653.7281015941,1539001.793591484,1429414.9131416753,1028511.7583187378,1190727.3964745323,901092.37403699243,499423.18745994871,1304912.9505942673,1632737.0678733971,1338860.1537589128,1393399.7892464031,1714794.8944135536,1899602.045319733,1975255.0112160691,1820313.4395579898,1301230.1283001027,1500107.7227750644,1144177.5237984862,638280.21663237829,1622890.1139693134,2017049.3931231275,1645261.9763501622,1698459.3019265272,2066651.480359768,2281597.9444656488,2370233.6292250212,2180598.3043284696,1557516.2835813034,1785501.136062989,1362945.5818829685,761522.27629521536,1917582.6122260052,2385072.9904818079,1938953.308841811,1964833.6921810899,2385791.8228448755,2649864.0449748789,2759580.9864091203,2536129.9880490787,1812980.5027022054,2074581.7493226887,1589979.114692247,893783.21747302264,2220827.0733772973,2746356.203710644,2231414.3031561337,2257354.9486544984,2711257.2396868262,3005228.6390239866,3148044.4556765594,2892800.1572208246,2068393.6846061875,2369137.5800348804,1826044.0460390188,1037696.3717182828,2533402.0866774446,3119834.1803586874,2534706.492061506,2561704.0977216945,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233,"PL",null,null,null,null,null,"Валовая прибыль","Продукт - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,37657199.652886406,null,null,0,0,0,0,0,99.292593749999995,665.87534475000018,1440.6173381250003,3944.4772713749999,6010.0140082500002,6574.9427914499993,9447.050089350003,13649.314261215,16893.578075040001,19896.565428277499,23257.1085493875,23242.009392359996,28446.877515600005,25757.090679948295,22471.315944621485,39318.563298552785,48994.309817804882,46957.44381303744,50732.722689666552,60115.064096963266,68221.156368815398,76439.206545932306,78323.786602465436,68077.551095927702,77856.805688843335,69359.477816286846,57780.137988806462,93749.303084722429,113419.11568947992,107051.07968862113,113018.89368664034,131712.93265531823,146855.53453889847,156906.34882559214,153915.05693273814,130267.63512146246,148185.61837571178,131811.0745378249,106824.80240067544,171433.40631739434,200942.2137543704,182351.44325187535,189294.97441187274,218290.1080072459,239478.74140944483,254442.47206267974,248188.94249920681,207793.50168995082,230275.37226853496,202074.35302818735,160911.63156770583,255329.25894265226,296993.04175644252,266681.43441005057,273919.53661937639,316314.79531252309,348210.91898146836,364752.02134900237,351013.63234775478,292062.57496240141,321273.08272511209,281727.04830673599,222911.71276964067,350817.69303427625,405958.41818470601,362463.03850295104,372938.0697507062,427658.62501115561,466245.20446891407,485614.72568453103,463968.21272040374,383543.80111122364,418544.73181932571,365995.57920774154,287486.75669829349,448560.34913849167,516262.52448408713,458364.9281942324,467844.02256654541,533131.9442440623,578752.64860766893,599875.28790155461,571391.67948891246,471267.34264714649,512445.31807911291,447602.76784220221,350676.84272862127,543859.51768401766,624193.26220916584,552093.30484151316,557381.83237244585,632934.25127405929,687585.13935760467,712117.57739393413,676301.51241753984,556298.75903346646,603498.53894909751,526691.2288472373,411642.28210101824,636891.44712004298,728972.60547646543,643958.06904886407,648855.44819472986,731146.50905650901,790193.02576003002,820563.46148713829,780728.79437467945,641838.26409601164,695783.22001580871,607226.32685278682,474579.91333077662,731928.47141721332,836451.67769727018,738285.88815411273,743432.84281008551,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,-529.30499999999984,-2186.8454999999999,-7953.9935999999998,-18347.2317,3214.0759079999989,13494.195054120035,60267.106377040007,363641.34126779996,294310.30145999987,360629.45006274391,734568.42172496393,974703.9027775547,1154200.8275187653,1396984.2209202568,1601339.634145638,1350414.2169751327,2431857.4031443577,700799.10338124307,1710658.9230452115,3456593.6657137331,3130229.3341416372,2875579.2907920456,3680688.485133471,4362256.9752290826,4993248.549729893,5833722.5655410625,5160279.6139153372,4274680.4962285832,7016766.6272928566,2264695.9610423907,4671789.060606502,8468528.1782431491,7699809.7249896713,6845333.9703962766,8556836.7164981961,9994084.0154911838,11199498.429662187,11947404.16826155,10459271.039683247,8192264.8210985158,13833892.127483279,4292121.7073275335,8943082.4551164173,15474150.023633089,13530349.656986754,11595343.633034283,14275323.171608344,16260106.633553563,17814113.503138598,18991227.81339623,16354706.322125414,12693167.909881856,20447009.375587836,6443039.0200172765,12826144.204893876,22102415.891070776,19034945.837994725,16183085.277874097,19590211.291619897,22571388.801176094,24647448.89539412,25606318.716958545,21962799.409133982,16829044.309449263,26982552.724051002,8546093.1193916313,16689374.889104966,28661033.215274692,24377484.275659334,20713825.139744252,25220530.733923972,28577909.253029048,31194740.373359993,32240449.863572877,27420615.372103732,20900223.522839885,33259052.072814487,10506602.610404529,20458130.807531763,34975812.136331283,29707422.952047154,25126036.187233001,30437883.498120971,34200741.633687019,37309717.460752152,38264047.301952578,32676983.459898002,24713110.403206028,39481020.564609736,12326416.489068851,24199279.705219455,41010853.148738801,35085435.435266264,29201918.661963403,35074763.440957703,39636934.488903753,43219626.20490659,44317911.051856436,37717566.31106773,28530310.602046493,45458769.881700195,14114122.789367767,27722295.397248611,47106013.096590802,40019216.25491865,33547456.323501911,39954636.027678668,44823982.529496521,48633901.195175812,50455996.47572954,42597253.467992336,32420439.81333397,51295237.322223499,15931643.448831476,31157602.189063374,54303387.08872816,48154534.253134146,48380255.618925318,55736851.870451123,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,-882.17499999999984,-1880.3925000000006,-3320.6459999999997,-7543.2906500000008,-917.29552654999497,6265.0999615500059,31220.714729699997,55413.378896199996,60446.460899839993,100950.10039141998,156284.96115867302,213201.11246631303,230260.56129544805,313953.92995229998,294793.65589357197,334268.96112123993,315871.9123222857,280646.47720025823,495609.53467194561,625574.0120865223,590697.98477937211,636551.16664591769,788347.73686553026,948510.19804693945,1013624.2026352022,1152191.5697833449,970990.47520500817,1045389.549982631,952930.40821567632,812768.14773433446,1289398.3286838119,1554719.1162939435,1439583.4373311626,1525165.6710723401,1831088.0375031489,2149727.7630225234,2181157.8648687564,2359292.8858549953,1936172.8398230639,2068216.3459102337,1883197.0691884069,1569567.2497968983,2420633.0867755827,2814856.9025272219,2519364.1281198501,2588511.4018096565,3029237.8580706092,3455758.8670514696,3486046.265203062,3708739.1241101138,3021948.3340799767,3135556.8577190898,2802864.4926379961,2287911.2723406153,3476016.4274293757,3991320.8166566398,3530441.8389298394,3599161.0438197679,4191589.7326150117,4777300.6819523955,4756136.2757942518,4978618.236477619,4030467.1811700333,4144580.7877312442,3696145.7336819423,2987055.1788820168,4502819.4579880368,5143438.7260802528,4517929.2297197655,4615500.0613668151,5347457.794773615,6041610.0107148616,5995428.4525715876,6233083.2970660096,5014751.1110799685,5121157.3741403036,4545390.4520444758,3657893.4786326047,5497749.9825179214,6267240.7199762613,5485182.8234089185,5583189.0925867083,6420925.3645759616,7225374.4654884078,7126785.433426897,7403998.5532129388,5939677.2782364702,6057754.752818536,5364591.7055006595,4314141.1424198179,6468903.1478458177,7356928.9166552695,6416032.6188857695,6460701.2204823876,7424289.0998535985,8367344.3215518426,8238525.6434084345,8555548.4258292709,6847535.6731257197,6964404.0665858164,6167069.0322664045,4940796.4007573817,7420296.0394563647,8422900.8837939482,7342878.9003093932,7372503.6047313344,8429120.8258490693,9445028.347486455,9310591.0315422285,9696206.1573005952,7747738.2744804332,7858829.8890686501,6956852.6643563509,5562319.4997244971,8368011.9256325299,11209895.480648071,10079402.903520895,10133689.042726653,0,0,0,0,0,0,0,0,0,0,0,0,0]
[237,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,1910901782.6692984,null,null,0,0,2576.8995,5905.2609000000048,7481.9051999999974,72403.851195499999,140425.28510117001,256005.95366791001,693499.90161725995,1032062.3898110598,1459113.483421464,2237713.0949312579,3199972.061603264,4217175.3273883415,5571121.5164317749,6849193.7223565001,7975920.1816044748,10347569.218171492,10957110.734323226,12623112.087381572,15860982.081771662,18550457.242108617,21107704.446242109,24524141.863012828,28380097.888259429,32486777.226791963,37639676.301389627,41394551.34017618,44776443.047540545,51228752.173544891,52973950.171946988,57299135.783743896,64947190.965558484,71391736.35128212,77290373.200842351,84905194.751442745,93481886.830603063,102444644.44185479,112685494.15941341,120189715.03834885,126534690.24523993,139021331.91605011,142040507.20782009,150074372.76737994,163653021.5804162,174646025.26957688,184330624.06003544,196683980.36637458,210382847.6968044,224477438.3416892,240512176.11590844,252114104.51635712,261747331.18206692,279865528.33524954,284265684.94530541,295670719.10025972,314861482.21802747,330220029.17897022,343665237.40349519,360465206.65307266,379319588.79869545,398698081.80633223,420105824.97996616,435642842.62186086,448328504.40443903,472118920.93538666,477885585.53965539,492668205.15956432,517491466.06064492,537073705.56374121,554241285.93881261,575811952.77967954,599512242.16181874,623958190.67546976,650793611.29205739,670097698.46845198,685787841.43967259,715005134.29147816,722067130.86482406,740169978.88667929,770390316.58338177,794178628.2204026,814936307.61271179,840875927.88215768,869106079.93245256,898248418.38990402,930057838.31169653,953033787.58388782,971561509.44197249,1006224066.6572127,1014486936.5619673,1035869998.0230749,1071172196.5358924,1099253794.1272867,1123310914.4823558,1153202185.2352383,1185861706.5646095,1219540308.784004,1256376164.1630235,1282820459.9325273,1304189881.070442,1344140512.8947182,1353599032.8609293,1378163673.5982699,1418684719.6350243,1450626238.8539956,1478204819.776726,1512237089.9085643,1549047895.7777705,1586832778.3153095,1628856017.1747658,1658605593.827033,1682882760.398298,1728023701.449508,1738768517.8317804,1766476514.1546123,1813354324.8712275,1842084677.3789563,1872861437.8404663,1910901782.6692984,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,20498367.603267558,null,null,0,0,4410.875,13812.837500000003,30416.067500000001,81343.863125000003,131455.01228749999,187814.75187499999,266164.81572499999,363893.28626324999,481998.17206849996,592342.56528400001,710493.68249762489,765078.17888575001,931925.4890282501,894992.65494337783,977620.38281732542,1175330.4303511258,1450279.3036845285,1684018.6373853039,1857739.3274374013,2051329.9162624122,2336677.7768980809,2652416.8770929435,2866124.2547034598,2869361.6747326101,3134970.1351996013,2897888.4991752352,3013908.5517655597,3363350.6664855732,3934986.8521693912,4396766.3564542215,4712094.803736872,5058505.8016732279,5612201.0477064382,6121479.0372224292,6404590.4240220087,6209626.4141695406,6630871.7623831201,6057204.9951852784,6219163.7803863399,6731377.9966555275,7624696.0156264771,8279677.4807672612,8627120.1538417842,9014091.3927703016,9752063.5121183954,10441470.651988033,10763451.828972911,10369235.541295551,10824207.506122507,9822655.7889016625,9900358.0404034574,10515952.069364041,11685969.638075035,12542158.281139743,12921377.615057429,13397696.679934196,14373102.204307349,15229925.722766329,15567720.854945382,14911513.022597643,15422594.685118526,14025989.582221691,14064776.180555869,14809337.016891144,16265849.975306384,17331591.166571289,17792591.983447496,18352989.881830551,19558364.601585146,20578946.922812227,20927745.575066563,20023713.917198841,20570419.839758977,18755151.344312951,18751717.186350886,19622853.112354919,21390926.843877271,22668091.628285598,23183930.546224002,23789078.588497974,25190952.784599934,26340671.413625397,26723439.874166362,25576062.948092137,26223130.526011035,23999787.213140585,23986871.014166914,24969971.611677237,27075356.52927373,28536521.688414849,29063801.159988549,29707818.02764938,31319711.310907088,32671815.73929299,33103616.700201087,31731520.278294168,32461912.552133445,29832617.640190646,29793118.29350546,30930295.632613607,33347054.949221913,35050564.245889738,35615219.671032131,36302211.347544678,38062096.295487367,39601560.439556219,40068843.702439658,38517463.681890093,39326883.738755196,36292206.74176275,36214852.889240332,37531677.550031766,40284266.144241698,42252581.435310543,42867129.943301469,35047870.612327553,27957726.57072024,20498367.603267558,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,-4262470.0683875084,null,null,0,0,0,0,0,3236.7838124999998,6735.5779749999965,11954.500538749999,38677.758100000006,40614.853191749949,49378.071834000002,84014.968794749817,109703.8766342497,131322.93097874988,151698.15025487472,179317.48607113445,167795.65636359993,244146.20337369945,193811.65513307415,196061.22864569351,299226.40194189828,290455.65139872767,277473.68888387829,334034.68697218224,402374.09624471329,461077.66306514479,528269.91428996436,512138.54496889003,474320.17871935293,605810.11269345507,467606.37258502096,471991.56722492725,625588.45219754055,578632.23128909618,517823.30175099894,591695.81740954518,722280.53178224713,830231.48624679446,883589.55219902098,861499.04450406134,788423.48491862416,997175.15788655728,714107.79254645854,719476.68164600432,897165.884750247,787705.58052287996,658352.74671892822,635490.14338968694,781507.52135169506,911959.81782671809,986544.0790258646,944056.99868004024,828361.83708618581,1019512.4434395283,609476.95740509033,620089.53674145043,805233.85695010424,643836.73167797923,460995.99288550019,413091.47620388865,549879.42108654976,714432.04762929678,760911.11757805943,710352.68971329927,558650.745677948,766534.50397059321,226738.76411435008,241297.48253539205,445343.80945309997,233139.86458736658,-550.39012041687965,-55496.543037652969,65542.728591710329,262392.53746527433,306085.82049155235,237909.41729450226,46014.134717226028,254276.36184459925,-413012.9546918273,-387567.04614412785,-161130.42119336128,-418149.05851745605,-703197.22613418102,-767989.99124807119,-700422.67060512304,-495050.28234326839,-469959.80699539185,-543652.12861865759,-776447.19652998447,-520256.39059138298,-1324596.1870013475,-1287838.4478345513,-1054869.4074838161,-1345795.2023612857,-1686454.1736275554,-1761350.0696065426,-1746275.090193212,-1547858.3322467804,-1521780.6355148554,-1610207.8393067122,-1884062.2836275101,-1564973.613574028,-2470266.7210724354,-2390634.2768908739,-2119960.7224133015,-2461748.5510790348,-2847629.9994838238,-2936956.434661746,-2988295.5319863558,-2840905.8215870857,-2772492.4631830454,-2889286.1246151924,-3207467.2396816015,-2819758.282417655,-3802321.2788305283,-3657922.936406374,-3330035.8908776045,-3725062.8246610165,-4159011.0369480848,-4262470.0683875084,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,529.30499999999984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1894665885.1344182,null,null,0,-529.30499999999984,-1833.9755,-7907.5765999999985,-22934.162300000004,-12176.795742000002,2234.6948386700278,56236.701254160027,388657.32779225998,627554.25035605987,927737.23951896385,1561355.5608525078,2379774.5024713892,3320774.2175238417,4487497.8771486506,5774883.5813419884,6830504.1424235497,8928092.5844466668,9313019.7755056228,10743032.221350575,13704016.352392362,16208671.674447477,18493552.980460148,21537690.298947703,25111599.537311256,29156337.888994209,33976436.251900062,37984524.296032056,41288214.317055635,47259591.394365862,48571356.947192572,52430377.860064745,59609507.709624074,65754598.318319798,71160348.851384908,78192019.89681077,86355015.874798805,95404786.54143846,105171032.84483127,113271010.99865952,119527102.97993496,131292778.76150802,133701703.39964715,141075218.60496667,154128735.54182416,164844228.29628369,173920207.80119812,185607019.57099685,198837888.3464798,213196242.98256692,228701424.53076008,241347391.72877541,251018611.30457726,268330063.82244599,271970238.34982526,282508471.28237855,301134870.74601996,316178495.76735806,328831139.20630234,344822189.45410246,363201988.52266353,383072136.73610526,403922319.17726958,420906500.34992588,433705077.4782052,456543049.41452491,461392996.80023468,475095316.51045763,499253530.2677443,518487575.81732333,534683471.72734785,555288502.39990497,578518953.8581605,603672084.22080564,629917105.63180685,651104637.70684457,666990110.11860442,695128004.81727862,701089216.97563863,717889454.30453777,747367516.45835114,770807698.69042206,790448552.05424607,815303246.45978034,843083062.72889137,873167405.72415519,904304667.59268093,929577652.49936593,948351085.62433553,981774351.43612683,988736176.21969485,1008621314.7824945,1043163264.7833877,1070891771.3019986,1093677657.3450763,1122291719.5655518,1154504364.9546018,1189356646.8379567,1225436032.2464049,1254598050.1316433,1276280825.060564,1314775190.8756785,1322722244.6327798,1345503743.629271,1385189460.6864054,1416785776.0575299,1442990353.4807224,1475572485.9036698,1511967347.6073172,1551156220.4550066,1592301625.8991938,1625202673.2098856,1649875374.7487392,1693311782.1818938,1702286572.9663692,1727881855.6557081,1773817230.8188035,1810761869.5912898,1849062722.306694,1894665885.1344182,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1910901782.6692982,null,null,0,0,2576.8994999999995,5905.2609000000029,7481.9052000000011,72403.851195499999,140425.28510117001,256005.95366790998,693499.90161725983,1032062.3898110597,1459113.4834214635,2237713.094931257,3199972.061603264,4217175.3273883406,5571121.5164317749,6849193.7223564992,7975920.1816044739,10347569.218171492,10957110.734323228,12623112.087381573,15860982.081771664,18550457.242108617,21107704.446242109,24524141.863012832,28380097.888259426,32486777.226791967,37639676.30138965,41394551.340176202,44776443.047540568,51228752.173544906,52973950.171947002,57299135.783743903,64947190.965558499,71391736.35128215,77290373.200842381,84905194.75144279,93481886.830603078,102444644.44185483,112685494.15941343,120189715.03834891,126534690.24523997,139021331.91605011,142040507.20782009,150074372.76737994,163653021.58041626,174646025.26957691,184330624.06003547,196683980.36637455,210382847.6968044,224477438.34168914,240512176.11590841,252114104.51635706,261747331.18206689,279865528.33524948,284265684.94530541,295670719.10025972,314861482.21802747,330220029.17897022,343665237.40349507,360465206.6530726,379319588.79869539,398698081.80633217,420105824.97996622,435642842.62186092,448328504.40443891,472118920.93538654,477885585.53965527,492668205.1595642,517491466.06064469,537073705.56374109,554241285.93881249,575811952.77967942,599512242.16181839,623958190.6754694,650793611.29205716,670097698.46845186,685787841.43967247,715005134.29147804,722067130.86482418,740169978.88667953,770390316.58338189,794178628.22040284,814936307.61271214,840875927.8821578,869106079.93245292,898248418.38990402,930057838.31169665,953033787.58388817,971561509.44197237,1006224066.6572126,1014486936.5619673,1035869998.0230747,1071172196.5358919,1099253794.1272862,1123310914.4823549,1153202185.2352371,1185861706.5646091,1219540308.7840033,1256376164.1630223,1282820459.9325259,1304189881.0704405,1344140512.894717,1353599032.8609278,1378163673.5982687,1418684719.6350231,1450626238.8539948,1478204819.7767255,1512237089.9085636,1549047895.77777,1586832778.3153088,1628856017.1747653,1658605593.8270323,1682882760.3982971,1728023701.449508,1738768517.8317797,1766476514.1546116,1813354324.8712268,1842084677.3789554,1872861437.8404655,1910901782.6692982,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1872706559.3102047,null,null,0,0,0,0,0,10904.519937500001,47864.96875475,119147.33733874999,312284.56264849997,613099.28800950001,951167.29120619991,1449636.7155895499,2172643.7837647898,3071284.1019602297,4127532.6385060949,5357156.3792914823,6571398.1462182552,8059911.1714683548,9406992.6832725611,10589321.601587247,12707684.492447779,15367414.144294731,17940309.719444912,20743243.127955168,24081930.97563415,27891239.459150042,32172364.686630111,36560313.032813646,40373670.597791724,44769313.374930568,48655160.840115905,51872929.256243892,57226674.116347261,63728426.998218745,69847933.024743527,76343669.763335824,83944087.685898498,92436142.492500633,101537262.34338503,110458696.61014199,117949171.14724773,126479333.74903469,133973684.73160625,139949986.31782973,149782893.24094003,161339298.30133086,171749347.84052783,182555790.93465024,195032465.49545488,208669599.9226779,223103435.39995447,237077140.14817354,248622936.83371654,261433854.04076749,272534546.86977565,281167292.73702139,295213377.0258671,311586541.54632741,326132954.02412981,341039316.74257851,358238769.25732875,377096339.50830066,396790727.53430021,415592801.10048538,430988367.57519299,447929153.2634086,462592036.30530876,473873049.26433623,492108790.87897623,513230775.64380068,531848703.43835229,550948437.09440207,572885385.21995485,596759195.26551211,621592551.96072078,645140338.77417219,664284580.11579704,685230824.10765779,703319619.75089395,717172756.80504096,739469554.58344674,765219659.91120505,787828172.37966204,810894816.0294342,837226955.76542306,865781752.64124072,895376110.85260737,923387340.97514367,946128289.0904063,970944384.16188395,992356417.71450984,1008713076.228853,1034948099.7911367,1065216094.7583268,1091697751.4758773,1118408725.4218264,1148845925.13568,1181919211.3548772,1216190831.1427512,1248573372.7564235,1274820218.9313068,1303421026.8736582,1328090359.8443608,1346900005.1892576,1377026488.8176391,1411675871.5359354,1441953943.9884999,1472456274.1725271,1506973187.1523554,1544316381.3346853,1583113789.8798492,1619809969.9801109,1649519746.3571076,1681885049.3926897,1709805958.2844517,1731096889.3887506,1765132743.1011422,1804221292.7703345,1838347573.564754,1872706559.3102047,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,32812674.762606904,null,null,0,0,0,0,0,19752.357660000005,45126.346188420015,78927.11362116001,257520.69324575993,266639.79214655992,324713.13175526366,549075.10373704764,716236.42483509437,855010.60305091157,991461.94128838019,1163017.897864098,1007703.2310105581,1647159.8897759023,902620.04375694343,1412214.2594156682,2343637.5639611254,2305409.1617015973,2231636.3753483845,2702004.8902360778,3137057.0597447706,3519583.9551785304,3962496.2465689927,3770298.8570809104,3172223.7970626559,4749649.7094158577,2602777.8596851518,3799815.3413974,5778460.749902973,5606992.426202287,5264735.9580397252,6224207.8468124997,7057010.6511673965,7767493.4188405517,8119718.7350190626,7615004.0341892,6140186.0611475715,9315952.5214805044,4895314.8720325315,7157410.5734461425,10492322.389442686,9795322.2453996651,8921383.9619057439,10353011.834143551,11431463.105646254,12307118.594033036,12812324.229357,11803443.558548149,9444704.5643855482,13767034.822918575,7185690.5932337623,10256459.577991413,14950451.887249673,13737890.386403877,12436639.200328963,14244403.612275643,15788494.087426804,16907034.350654203,17230794.923767418,15779407.192943269,12499737.561587041,18126647.645219643,9417641.4562293142,13313496.909091176,19350195.818175372,17595434.20486458,15897956.149170885,18274343.296846725,19986131.647817407,21338575.034217976,21638808.265230324,19669384.93513171,15508757.278538555,22343691.119715329,11554994.749483608,16304767.331731629,23599210.666318204,21406862.454017468,19258558.792523686,22054598.054082111,23936055.367015082,25509035.820451111,25685568.01085642,23412197.998080105,18333154.928282175,26503593.612247214,13609605.978277318,19277327.715272982,27679109.794226464,25201607.948290698,22434124.386582129,25526264.975698516,27787322.843741298,29565680.25279171,29749678.210927576,27052384.290696822,21169559.857726686,30547694.907208376,15674789.358885162,22148374.81046854,31828265.671738721,28807787.497393467,25757127.326840296,29126583.612012081,31544822.85884852,33374885.231127672,33853059.259091653,30623758.434219323,24056235.634809591,34535877.230184913,17782820.530452006,25002181.877750181,36041702.278134026,32480836.012134261,29131315.679225229,32812674.762606904,0,0,0,0,0,0,0,0,0,0,0,0,0]
[247,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,2576.8994999999995,5905.2609000000029,7481.9052000000011,38335.523597999992,40010.575157999992,44625.783708000003,81824.079722999944,105604.7036549999,127213.11845999991,145916.74160465994,186625.53751337971,140992.13322719978,278418.13703730004,125430.2693809201,193229.6285556606,359333.618527235,366333.4688937231,340411.68797865976,417924.24330275878,475812.24573228881,533936.66106881388,616049.21528158337,616434.39224560652,463533.20103669353,815709.83133653365,374833.9134276323,541443.11583217606,902258.61444867402,908480.99739614502,818860.71135281399,980719.41280306503,1089364.6335527077,1210751.9247507155,1283014.2970212474,1269269.4989985079,905887.94397668913,1625883.6117015406,713384.92470990494,1042703.567536857,1667962.5581494942,1613424.516795896,1408892.7887186483,1657565.7119126767,1791164.4847255051,1939652.0194810033,2050464.7043707296,1988141.6898600012,1422014.6453893334,2426599.8252032101,1063704.1482416466,1509873.1225710437,2403955.3381121308,2284763.3488446474,1986282.6517955661,2298661.6111091226,2496605.5524373502,2696652.4852348119,2782494.6044169217,2687353.6229328215,1902536.8993865103,3226546.161626935,1412877.9681606442,1982642.9073872268,3149542.891331479,2962330.6426903456,2568081.850709945,2990385.3209736645,3205401.6725563705,3452532.3087698519,3547078.345911175,3397538.3573083878,2397615.3548021615,4033521.9748841524,1759245.6679260433,2465774.9541149437,3898963.0444297791,3660860.344771415,3160798.7302316725,3669718.9169566929,3900273.4385199845,4197744.0238660872,4274681.3819811642,4113639.3427378237,2877586.2889433503,4865865.904211551,2103955.0666429996,2969771.8792627156,4645645.7470420003,4390469.7331406474,3749150.9429093003,4317454.2189166546,4608558.6890567541,4951505.8882836103,5039662.1061003804,4840075.9847349524,3384798.268887341,5711052.7171965241,2470100.7932585478,3475500.189260006,5447189.0217030048,5109281.5655348301,4390691.5063952804,5023610.961940527,5336225.6369613409,5687394.2776804566,5847877.9403194785,5579340.9573501348,3924307.2910637856,6576318.7879374623,2859016.1648150086,3993929.1584928036,6289925.5787460208,5866889.7689887881,5064593.6402237415,6797330.8954640627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3364092.8728040457,null,null,0,0,0,0,0,2132.15625,4639.6218749999989,8316.0743750000001,26169.103749999995,29199.128749999974,35012.463749999966,58177.833749999932,77791.44718124991,93680.305718749878,108567.99974999984,127243.23488749983,127243.23488749983,175727.83649999974,175727.83649999974,175727.83649999974,244834.86378749972,251138.55648749974,251138.55648749974,289277.8934624996,340422.16289681196,382762.88214168698,430690.96053375024,430690.96053375024,430690.96053374931,504706.54671862535,504706.54671862721,504706.54671862721,600835.42906575277,604345.18331775256,604345.18331775256,658939.27767075226,757199.37158667669,834450.36658560112,876643.41831738502,876643.41831738502,876643.41831738502,973801.92961589247,973801.92961589247,973801.92961589247,1075150.1488255374,1075150.1488255411,1075150.1488255411,1077945.5582562611,1206735.8786520436,1299190.7372430712,1356135.4133710861,1356135.4133710861,1356135.4133710861,1412927.5834070742,1412927.5834070742,1412927.5834070742,1499369.8086259663,1499369.8086259663,1499369.8086259663,1499369.8086259663,1628107.3943794221,1745106.9049942493,1786097.7251697481,1786097.7251697481,1786097.7251697481,1820985.7096417397,1820985.7096417397,1820985.7096417397,1901308.7765746415,1901308.7765746415,1901308.7765746415,1901308.7765746415,2026991.8354611248,2164253.1380857378,2205455.6820137203,2205455.6820137203,2205455.6820137203,2207285.0122969747,2207285.0122969747,2207285.0122969747,2282395.2604126632,2282395.2604126632,2282395.2604126632,2282395.2604126632,2393393.410798043,2550027.2745430768,2581433.4650133252,2581433.4650133252,2581433.4650133252,2581526.9600245655,2581526.9600245655,2581526.9600245655,2642207.9572575688,2642207.9572575688,2642207.9572575688,2642207.9572575688,2742739.1252829432,2919136.8171544075,2952876.3075920343,2952876.3075920343,2952876.3075920343,2952876.3075920343,2952876.3075920343,2952876.3075920343,3003971.3648154736,3003971.3648154736,3003971.3648154736,3003971.3648154736,3094090.5057599545,3260752.7865198851,3320530.7799293995,3320530.7799293995,3320530.7799293995,3320530.7799293995,3320530.7799293995,3320530.7799293995,3364092.8728040457,3364092.8728040457,3364092.8728040457,3364092.8728040457,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2018455.7236824632,null,null,0,0,0,0,0,1279.29375,2783.7731249999997,4989.6446249999999,15701.462250000002,17519.477249999996,21007.47825,34906.700249999994,46674.86830875001,56208.183431249985,65140.799849999981,76345.940932500002,76345.940932500002,105436.70189999999,105436.70189999999,105436.70189999999,146900.91827249993,150683.13389249996,150683.13389249996,173566.73607750004,204253.2977380876,229657.72928501246,258414.57632025005,258414.57632024982,258414.57632025005,302823.92803117493,302823.92803117493,302823.92803117493,360501.2574394499,362607.10999064986,362607.10999064986,395363.56660244986,454319.62295200489,500670.21995136142,525986.0509904325,525986.0509904325,525986.0509904325,584281.15776953753,584281.15776953753,584281.15776953846,645090.08929532394,645090.08929532394,645090.08929532394,646767.33495375514,724041.5271912273,779514.44234584086,813681.24802265316,813681.24802265316,813681.24802265316,847756.55004424416,847756.55004424416,847756.55004424602,899621.88517558202,899621.88517558202,899621.88517558202,899621.88517558202,976864.4366276525,1047064.1429965496,1071658.6351018511,1071658.6351018511,1071658.6351018511,1092591.4257850461,1092591.4257850461,1092591.4257850461,1140785.2659447901,1140785.2659447901,1140785.2659447864,1140785.2659447864,1216195.1012766808,1298551.8828514442,1323273.4092082307,1323273.4092082307,1323273.4092082307,1324371.0073781833,1324371.0073781833,1324371.0073781833,1369437.1562476009,1369437.1562476009,1369437.1562476009,1369437.1562476009,1436036.0464788228,1530016.3647258431,1548860.0790079981,1548860.0790079981,1548860.0790079981,1548916.1760147512,1548916.1760147512,1548916.1760147512,1585324.7743545473,1585324.7743545473,1585324.7743545473,1585324.7743545473,1645643.4751697779,1751482.0902926624,1771725.7845552266,1771725.7845552266,1771725.7845552266,1771725.7845552266,1771725.7845552266,1771725.7845552266,1802382.818889305,1802382.818889305,1802382.818889305,1802382.818889305,1856454.3034559786,1956451.6719119698,1992318.4679577053,1992318.4679577053,1992318.4679577053,1992318.4679577053,1992318.4679577053,1992318.4679577053,2018455.7236824632,2018455.7236824632,2018455.7236824632,2018455.7236824632,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,718045430.86107993,null,null,84500,189500,485500,236500,637500,319251.30208333331,333069.921875,850083.90625,438368.75,439239.34375,465713.125,1164309.53125,637084.22807291662,699266.4458333333,759725.37208333332,842899.44931249996,1398999.9993125,1066519.57375,865269.57374999998,997031.97375000012,1350183.8797916668,1339606.1797916668,1920785.2797916667,1503626.6256875,1679495.4804636457,1842799.2510229168,2033474.3762083333,1992738.9762083332,1842332.7762083334,2991850.9702145834,1836561.9702145832,2132093.5702145831,2776627.4934645835,2731273.7934645833,2647183.4934645835,2957299.4400712498,3276739.7451825095,4169368.4769199481,3717093.0718685314,3602830.671868531,3247873.9718685308,4231630.6376297921,3142304.6376297916,3674924.8376297913,4619552.0155462706,4450630.8155462714,4845066.0155462706,4581185.7155462708,4943616.0175953209,5289715.7392199896,5491361.9270228036,5266562.7270228043,4726262.8270228039,5892805.7128474787,4350023.2128474787,5037267.8128474783,6828519.8852428552,5950134.7852428555,5658869.685242855,6062142.4852428548,6479289.5210782941,6905307.9639809197,7030007.049540516,6725646.9495405164,6009937.5495405169,7407338.7176434342,5467127.7176434351,6897855.5176434349,7717636.92940359,7339383.5294035906,6977036.92940359,7482254.92940359,7887521.7190614417,8385608.7058965098,8499336.607314704,8102252.4473147038,7235331.8473147042,8801857.7862988431,6506078.2862988431,8074960.1862988435,9087734.6918183714,8637482.0918183718,8199207.8918183725,8768761.4918183722,9167514.8312033974,9703569.6971099377,9769228.3500297852,9333914.276029788,8319775.2760297861,10118901.913562544,7490576.9135625437,8598836.5135625452,10938909.892224638,9853897.3922246397,9312084.0922246389,9916494.1922246385,10382317.350678768,10929589.3466704,10996174.479177848,10504648.298177848,9377294.0981778465,11348984.173808867,8440277.6738088671,9656101.3738088664,11575152.701817753,11007193.001817752,11034049.101817753,11066602.001817752,11553073.486384097,12028785.441753812,12193272.132577669,11628559.811957669,10420222.611957669,12513601.241347289,9366936.7413472887,10668927.641347289,12783908.317751158,12140198.117751159,11536544.717751158,12199607.117751159,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 2",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7900000,null,null,0,100000,300000,0,400000,0,0,500000,0,0,0,600000,0,0,0,0,600000,0,0,0,0,0,600000,0,0,0,0,0,0,600000,0,0,0,0,0,0,0,600000,0,0,0,0,0,0,0,0,600000,0,0,0,0,0,0,0,0,0,600000,0,0,0,0,0,0,0,0,0,0,600000,0,0,0,0,0,0,0,0,0,0,0,600000,0,0,0,0,0,0,0,0,0,0,0,0,600000,0,0,0,0,0,0,0,0,0,0,0,0,0,600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,27588966.153280418,null,null,84500,84500,175500,195500,195500,195500,195500,195500,195500,195500,195500,195500,198035,198035,200765,202765,202765,202765,202765,202765,202765,202765,202765,202765,205376.05,205376.05,208187.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,213077.3315,213077.3315,215973.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,221163.651445,221163.651445,224146.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,229661.96098834998,229661.96098834998,232734.60003964996,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,238601.55981800047,238601.55981800047,241766.37804083951,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,248014.32061254053,248014.32061254053,251274.08338206471,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,257934.93563091676,257934.93563091676,261292.49128352662,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,265189.9254835266,268401.18763984425,268401.18763984425,271859.4699620324,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,276146.64758203243,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5516644.8716539526,null,null,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,50529.367760980778,50529.367760980778,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,52045.248793810199,52045.248793810199,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3683505.0427800044,null,null,0,0,0,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,42871.776200000022,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,47158.953820000032,0,0,0,0,0,0,0,0,0,0,0,0,0]
[271,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 2",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,58058659.5,null,null,0,0,0,0,0,1050,1942.5,3538.5,11280,11933.999999999998,14472,24880.5,31492.5,37950,43605,51380.999999999993,44100,72720,38970,61362,101640,100224,97152,118044,134178,150960,169800,161568,136122,204180,109559.99999999999,160188,243780.00000000003,236034,221760,262602,291384,321150,335790,314523,253512,384600,197520,289086,423420,394524,359040,416691,449758.5,483870,503070,462159,369642,538500,274650,391818,570540,522882,472824,541323,585703.5,626970,638130,583713,461810.99999999994,669420,340290,480563.99999999994,697680,633258,571680,656370,702924,749970,760410,689877,543879,782910,396675,559377,809550,733617,659856,755244,802674,855360,860940,784242,613872,887400,446400,632268,907710,826335,735096,836379.00000000012,891850.49999999988,949050,954629.99999999988,868239,679203,980370.00000000012,492975,696696,1000860,905634,809472,915354.00000000012,971508,1027860,1042200,942677.99999999988,740502,1063080,536670,754467,1087890,979749,878952,989469,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 3",null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,31618686.5,null,null,0,0,0,0,0,350,1260.0000000000002,2036.9999999999998,6959.9999999999991,6858.0000000000009,8424,13761.000000000002,17860,20900,24710,28512,25200,40440,21689.999999999996,33474,55779.999999999993,54198,52304,62837.999999999985,71231,79420,89600,84636,70994,105859.99999999999,56620.000000000007,82376,125059.99999999999,121067.99999999999,113520,133704,148142.99999999997,162550,169830,158571,127973.99999999997,194200,100040,145921.99999999997,214340,199548,182080,211257.00000000003,228579.5,246490,257389.99999999997,236942.99999999997,189784,277000,141800,202636,296080,271764,246648,282771,308094.5,330189.99999999994,337510,309051,245496.99999999997,356339.99999999994,181830,257627.99999999997,375360,341766,309360,356489.99999999994,382222.99999999994,408689.99999999994,414570,377379,297633,429570,217725,307629,445350,404109,363712,416987.99999999994,443972.99999999994,473220,476879.99999999994,434484,340494,492300,247800,351035.99999999994,504170,459045,409192,465633,497638.5,529350,533010,484353,379281,546990,275325,388892,559220,506268,452944.00000000006,512208,544141,575720,584400,528606,415254,596160,300839.99999999994,423059,609529.99999999988,549873,492903.99999999988,555813,0,0,0,0,0,0,0,0,0,0,0,0,0]
[275,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,235845066.82944581,null,null,0,0,0,0,0,2781.7708333333335,5994.84375,10562.5625,34317.5,35681.187499999993,43328.25,73490.8125,96442.386979166666,115329.95833333333,133508.17083333337,156453.84562499999,156453.84562499999,221554.28750000003,221554.28750000003,221554.28750000003,308604.5229166667,308604.5229166667,308604.5229166667,355636.40437499998,416083.90804895828,467066.30847916659,525751.0970833333,525751.0970833333,525751.0970833333,629436.16939583328,629436.16939583328,629436.16939583328,749556.57189583348,749556.57189583348,749556.57189583348,805941.99236249982,920777.97206346877,1013739.3426307291,1059754.9872065624,1059754.9872065624,1059754.9872065624,1213320.8070229166,1213320.8070229166,1213320.8070229166,1336603.4054202083,1336603.4054202083,1336603.4054202083,1336603.4054202083,1463751.8585771704,1575663.9136730693,1639931.6391290801,1639931.6391290801,1639931.6391290801,1757739.9359172916,1757739.9359172916,1757739.9359172916,1866375.453144504,1866375.453144504,1866375.453144504,1866375.453144504,1980116.2385307264,2120251.540763515,2160308.8073083591,2160308.8073083591,2160308.8073083591,2269899.9366182964,2269899.9366182964,2269899.9366182964,2372112.4072030312,2372112.4072030312,2372112.4072030312,2372112.4072030312,2468326.2378795701,2634993.189291161,2671989.4071337418,2671989.4071337418,2671989.4071337418,2755573.0678907717,2755573.0678907717,2755573.0678907717,2851260.6875211787,2851260.6875211787,2851260.6875211787,2851260.6875211787,2936798.5081468141,3107530.7511518439,3128779.1281905551,3128779.1281905551,3128779.1281905551,3226239.713984984,3226239.713984984,3226239.713984984,3301105.8514173646,3301105.8514173646,3301105.8514173646,3301105.8514173646,3400139.0269598849,3558885.6392611419,3580771.4676110158,3580771.4676110158,3580771.4676110158,3676633.5017887233,3676633.5017887233,3676633.5017887233,3754876.2156417128,3754876.2156417128,3754876.2156417128,3754876.2156417128,3867522.5021109646,3974411.9677799763,4031031.5127812591,4031031.5127812591,4031031.5127812591,4111885.0450501973,4111885.0450501973,4111885.0450501973,4206865.8730531745,4206865.8730531745,4206865.8730531745,4206865.8730531745,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8880745.3286399953,null,null,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,128994.50879999998,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,154793.41055999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280]
[283,"BS(+)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 1",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,11904386.815999987,null,null,0,0,0,0,0,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,41666.666666666672,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,0,0,0,0,0,0,0,0,0,0,0,0,0]
[285,"BS(+)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 3",null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2380877.363200001,null,null,0,0,0,0,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2099999.9999999963,null,null,0,4166.666666666667,8333.3333333333339,9166.6666666666679,10000.000000000002,10833.333333333336,11666.666666666668,12500,13333.333333333334,14166.666666666668,15000,15833.333333333334,16666.666666666668,16666.666666666668,17500,17500,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5516644.8716539526,null,null,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,50529.367760980778,50529.367760980778,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,52045.248793810199,52045.248793810199,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Продукт - 3",null,3,0,null,null,null,"начисление",null,null,null,null,null,null,26348905.416666668,null,null,0,0,0,0,0,291.66666666666669,1050.0000000000002,1697.4999999999998,5799.9999999999991,5715.0000000000009,7020,11467.500000000002,14883.333333333334,17416.666666666668,20591.666666666668,23760,21000,33700,18074.999999999996,27895,46483.333333333328,45165,43586.666666666672,52364.999999999993,59359.166666666672,66183.333333333343,74666.666666666672,70530,59161.666666666672,88216.666666666657,47183.333333333343,68646.666666666672,104216.66666666666,100889.99999999999,94600,111420,123452.49999999999,135458.33333333334,141525,132142.5,106644.99999999999,161833.33333333334,83366.666666666672,121601.66666666664,178616.66666666669,166290,151733.33333333334,176047.50000000003,190482.91666666669,205408.33333333334,214491.66666666666,197452.49999999997,158153.33333333334,230833.33333333334,118166.66666666667,168863.33333333334,246733.33333333334,226470,205540,235642.5,256745.41666666669,275158.33333333331,281258.33333333337,257542.5,204580.83333333331,296949.99999999994,151525,214689.99999999997,312800,284805,257800,297074.99999999994,318519.16666666663,340574.99999999994,345475,314482.5,248027.5,357975,181437.5,256357.5,371125,336757.5,303093.33333333337,347489.99999999994,369977.49999999994,394350,397399.99999999994,362070,283745,410250,206500,292529.99999999994,420141.66666666669,382537.5,340993.33333333337,388027.5,414698.75,441125,444175,403627.5,316067.5,455825,229437.5,324076.66666666669,466016.66666666669,421890,377453.33333333337,426840,453450.83333333337,479766.66666666669,487000,440505,346045,496800,250699.99999999997,352549.16666666669,507941.66666666657,458227.5,410753.33333333326,463177.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,70753520.048833728,null,null,0,0,0,0,0,834.53125,1798.453125,3168.7687499999997,10295.25,10704.356249999997,12998.475,22047.243749999998,28932.716093749998,34598.987499999996,40052.451250000006,46936.153687499995,46936.153687499995,66466.286250000005,66466.286250000005,66466.286250000005,92581.356875000012,92581.356875000012,92581.356875000012,106690.9213125,124825.17241468748,140119.89254374997,157725.32912499999,157725.32912499999,157725.32912499999,188830.85081874998,188830.85081874998,188830.85081874998,224866.97156875004,224866.97156875004,224866.97156875004,241782.59770874993,276233.39161904063,304121.80278921872,317926.49616196874,317926.49616196874,317926.49616196874,363996.242106875,363996.242106875,363996.242106875,400981.02162606252,400981.02162606252,400981.02162606252,400981.02162606252,439125.55757315113,472699.1741019208,491979.491738724,491979.491738724,491979.491738724,527321.98077518749,527321.98077518749,527321.98077518749,559912.6359433512,559912.6359433512,559912.6359433512,559912.6359433512,594034.87155921792,636075.46222905454,648092.64219250774,648092.64219250774,648092.64219250774,680969.98098548886,680969.98098548886,680969.98098548886,711633.72216090932,711633.72216090932,711633.72216090932,711633.72216090932,740497.87136387103,790497.95678734826,801596.82214012253,801596.82214012253,801596.82214012253,826671.92036723148,826671.92036723148,826671.92036723148,855378.20625635365,855378.20625635365,855378.20625635365,855378.20625635365,881039.55244404415,932259.22534555313,938633.73845716647,938633.73845716647,938633.73845716647,967871.91419549519,967871.91419549519,967871.91419549519,990331.7554252093,990331.7554252093,990331.7554252093,990331.7554252093,1020041.7080879654,1067665.6917783425,1074231.4402833048,1074231.4402833048,1074231.4402833048,1102990.0505366169,1102990.0505366169,1102990.0505366169,1126462.8646925138,1126462.8646925138,1126462.8646925138,1126462.8646925138,1160256.7506332893,1192323.5903339928,1209309.4538343777,1209309.4538343777,1209309.4538343777,1233565.5135150591,1233565.5135150591,1233565.5135150591,1262059.7619159522,1262059.7619159522,1262059.7619159522,1262059.7619159522,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7400621.107199993,null,null,0,0,0,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,107495.42399999998,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,128994.5088,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,64590230.478716642,null,null,0,17500,51666.666666666628,10166.666666666686,77000,23355.833333333314,24962.770833333314,110142.09583333333,36376,36225.633333333302,38981.066666666651,148878.5791666666,55612.354166666628,61883.749999999884,67566.625,76457.408333333209,169140.83333333326,99622.333333333256,66080.666666666511,88041.066666666651,128038.83333333326,126275.88333333354,223139.06666666642,143422.3833333333,159201.72499999986,175372.83333333349,193968.33333333326,187179.09999999986,162111.39999999991,331232.66666666698,138684.49999999977,187939.76666666637,269336,261777.04999999981,247762,287231.14999999991,315141.84166666679,443771.66666666698,357939.66666666698,338895.93333333312,279736.48333333293,410423.33333333395,228869,317639.03333333321,448365.66666666605,420212.13333333377,485951.33333333302,441971.28333333321,474365.82499999925,507801.5,526987.33333333302,489520.80000000075,399470.81666666642,568369.5,311239.08333333302,425779.84999999963,700784.16666666698,554386.65000000037,505842.46666666679,573054.59999999963,617459.74166666716,658100.16666666698,669692.16666666605,618965.48333333246,499680.58333333302,708836.03333333321,385467.53333333321,623922.16666666605,738406.36666666623,675364.13333333377,614973.03333333321,699176.03333333321,745384.375,792287.69999999925,802699.03333333321,736518.33999999985,592031.57333333418,835009.4366666656,452379.52000000048,713859.8366666669,861923.26999999955,786881.16999999993,713835.47000000067,808761.0700000003,856182.27833333146,908532.76999999955,914328.76999999955,841776.42433333397,672753.25766666606,951491.23699999973,513437.07033333369,698147.0036666682,1071938.2369999997,891102.82033333555,800800.6036666669,901535.62033333443,957196.00366666727,1014012.9036666658,1019808.9036666676,937887.87350000069,749995.50683333352,1057840.4120333325,573055.9953666674,775693.27869999968,1078582.5787000004,983922.6286999993,988398.64536666684,993824.1286999993,1049960.8037,1106086.7453666665,1120657.2453666665,1026538.5252633318,825148.99193000048,1156527.1648366656,632083.08150333352,849081.56483666599,1180999.1648366656,1073714.1315033324,973105.23150333203,1083615.6315033324,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310]
[313,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 1",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,14285264.179199986,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[315,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 3",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7900000,null,null,0,93333.333333333328,286666.66666666663,20000,373333.33333333331,26666.666666666668,0,466666.66666666663,33333.333333333336,0,0,560000,40000,0,0,0,560000,40000,0,0,0,0,560000,40000,0,0,0,0,0,560000,40000,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2518533.3333333335,null,null,0,4666.666666666667,9666.6666666666679,10933.333333333334,11933.333333333336,12933.333333333336,13933.333333333336,14933.333333333336,15933.333333333334,16933.333333333336,17933.333333333336,18933.333333333336,19933.333333333336,20000,20933.333333333332,21000,21933.333333333336,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18300744.048938029,null,null,32500,65000,100000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135975,136950,138000,139050,139050,139050,139050,139050,139050,139050,139050,139050,140054.25,141058.5,142140,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,144255.8775,145290.255,146404.20000000001,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,148583.55382500001,149648.96265,150796.326,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,153041.06043974997,154138.4315295,155320.21577999997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,157632.29225294248,158762.58447538497,159979.82225339999,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,162361.26102053077,163525.46200964655,164779.21692100202,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,167232.0988511467,168431.22586993594,169722.59342863201,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,172249.06181668106,173484.162646034,174814.271231491,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5463801.5577088678,null,null,0,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,50529.367760980778,50529.367760980778,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,52045.248793810199,52045.248793810199,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 1",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,44393884.289999992,null,null,0,0,0,0,73.5,304.41250000000002,1107.0325,2558.9025000000001,4683.3324999999995,9322.6,10764.337499999998,14301.437499999996,21400.557499999999,26534.112499999996,31428.845000000001,35304.114999999998,40532.415000000001,38528.700000000004,50417.64,38610.18,56763.21,78153.600000000006,78284.22,80975.474999999991,95822.579999999987,108453.345,119568.95999999999,126486.36,123175.49999999999,112580.57999999999,138282.06,101661.42,140793.44999999998,183104.46,179858.69999999998,180542.98499999999,208774.43999999997,229654.63500000001,245921.76,245784.20999999996,235046.7,208358.43,256641.42,181306.44,248195.21999999997,312722.76,296321.13,288855.73499999999,327232.08,351713.565,369931.38,367190.25,344283.24,300633.48000000004,359669.31,250430.66999999998,336939.95999999996,421750.56,393994.65,381396.22500000003,428347.70999999996,459942.315,479850.20999999996,468524.49,436651.11,377976.69,450128.28,311435.45999999996,415922.22,518828.51999999996,481429.62,465141.70499999996,522173.61,555643.93500000006,577552.29,561116.01,519149.19,447173.16,529849.74,364923.93,486341.51999999996,604774.80000000005,559660.5,538213.30500000005,601735.47,636361.63500000001,659989.89,638021.37,591129.21,506789.42999999993,601563.05999999994,411923.81999999995,549640.77,679911.12,629376.72,600030.06000000006,668373.92999999993,708212.82000000007,733503.33,708488.97,655320.32999999996,561324.11999999988,665368.61999999988,455212.58999999997,606223.17000000004,749861.7,691303.62,659867.77500000002,730801.67999999993,771480.04499999993,796749.65999999992,773454.36,712773.6,611701.23,722638.1399999999,495275.13,657708.66,814875.6,749003.22,634011.83999999985,0,0,0,0,0,0,0,0,0,0,0,0,0]
[330,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 3",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,31229617.399999995,null,null,0,0,0,0,34.999999999999993,196.00000000000003,700.69999999999993,1985.4,3503.7,7085.9999999999991,7861.5,10435,15294.7,19153,22423.199999999997,25519.4,29042.399999999998,27897,35993.4,27455.799999999996,40007.599999999999,55115.999999999993,54683.199999999997,56303.499999999993,66174.799999999988,74705.7,81977.600000000006,86746.599999999991,84030,76529.799999999988,93663.599999999991,68615.199999999997,94782,123107.59999999998,120822,121019.1,139476.39999999997,153193.09999999998,163608.1,163392.59999999998,156014.5,138425.79999999999,170540.2,120646.39999999999,164968.19999999998,208155.6,197225.3,192565.34999999998,218244.80000000005,235042.65,247715.3,246539.99999999994,231516.89999999997,202428.79999999999,242523.6,169395.20000000001,228237.59999999998,286273.59999999998,267841.5,260017.25,292577.59999999998,315455.15000000002,329540.09999999998,322616.89999999997,301069.09999999998,261298.89999999997,311566.79999999993,216342.59999999998,289588.19999999995,362041.2,336757.19999999995,326072.3,366856.59999999992,390751.09999999992,406734.89999999997,395438.1,366648.89999999997,316029.59999999998,375006.9,258468.3,344821.2,428938,397317.5,382393.3,428008.19999999995,453113.09999999992,470078.4,454762.19999999995,421467.6,361585.8,429273.59999999998,294084.19999999995,392463.69999999995,485647.2,449733.2,429324.85,478405.8,507517.94999999995,525582.30000000005,507905.7,469602.3,402427.2,476847.2,326427.90000000002,434695.19999999995,538002,496197.19999999995,473916.50000000006,524945.80000000005,554482.69999999995,572744.6,556326.6,512691,439993.8,519785.89999999997,356152.79999999993,473034.6,585935.99999999988,539073.19999999995,456195.39999999991,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,233741633.89291924,null,null,0,0,0,0,0,1390.8854166666667,4388.307291666667,8278.703125,22440.03125,34999.34375,39504.71875,58409.53125,84966.599739583326,105886.17265625,124419.06458333333,144981.00822916668,156453.84562499999,189004.0665625,221554.28750000003,221554.28750000003,265079.40520833334,308604.5229166667,308604.5229166667,332120.46364583331,385860.15621197911,441575.1082640625,496408.70278125,525751.0970833333,525751.0970833333,577593.63323958335,629436.16939583328,629436.16939583328,689496.37064583343,749556.57189583348,749556.57189583348,777749.28212916665,863359.98221298435,967258.65734709892,1036747.1649186458,1059754.9872065624,1059754.9872065624,1136537.8971147395,1213320.8070229166,1213320.8070229166,1274962.1062215625,1336603.4054202083,1336603.4054202083,1336603.4054202083,1400177.6319986894,1519707.8861251201,1607797.7764010748,1639931.6391290801,1639931.6391290801,1698835.7875231858,1757739.9359172916,1757739.9359172916,1812057.6945308975,1866375.453144504,1866375.453144504,1866375.453144504,1923245.8458376152,2050183.8896471206,2140280.1740359371,2160308.8073083591,2160308.8073083591,2215104.3719633278,2269899.9366182964,2269899.9366182964,2321006.1719106636,2372112.4072030312,2372112.4072030312,2372112.4072030312,2420219.3225413011,2551659.713585366,2653491.2982124509,2671989.4071337418,2671989.4071337418,2713781.2375122565,2755573.0678907717,2755573.0678907717,2803416.8777059754,2851260.6875211787,2851260.6875211787,2851260.6875211787,2894029.5978339966,3022164.629649329,3118154.9396711998,3128779.1281905551,3128779.1281905551,3177509.4210877693,3226239.713984984,3226239.713984984,3263672.7827011743,3301105.8514173646,3301105.8514173646,3301105.8514173646,3350622.4391886247,3479512.3331105132,3569828.5534360786,3580771.4676110158,3580771.4676110158,3628702.4846998695,3676633.5017887233,3676633.5017887233,3715754.8587152176,3754876.2156417128,3754876.2156417128,3754876.2156417128,3811199.3588763387,3920967.23494547,4002721.7402806175,4031031.5127812591,4031031.5127812591,4071458.2789157284,4111885.0450501973,4111885.0450501973,4159375.4590516863,4206865.8730531745,4206865.8730531745,4206865.8730531745,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,69491460.286917776,null,null,0,0,0,0,0,0,834.53125,1798.453125,3168.7687499999997,10295.25,10704.356249999997,12998.475,22047.243749999998,28932.716093749998,34598.987499999996,40052.451250000006,46936.153687499995,46936.153687499995,66466.286250000005,66466.286250000005,66466.286250000005,92581.356875000012,92581.356875000012,92581.356875000012,106690.9213125,124825.17241468748,140119.89254374997,157725.32912499999,157725.32912499999,157725.32912499999,188830.85081874998,188830.85081874998,188830.85081874998,224866.97156875004,224866.97156875004,224866.97156875004,241782.59770874993,276233.39161904063,304121.80278921872,317926.49616196874,317926.49616196874,317926.49616196874,363996.242106875,363996.242106875,363996.242106875,400981.02162606252,400981.02162606252,400981.02162606252,400981.02162606252,439125.55757315113,472699.1741019208,491979.491738724,491979.491738724,491979.491738724,527321.98077518749,527321.98077518749,527321.98077518749,559912.6359433512,559912.6359433512,559912.6359433512,559912.6359433512,594034.87155921792,636075.46222905454,648092.64219250774,648092.64219250774,648092.64219250774,680969.98098548886,680969.98098548886,680969.98098548886,711633.72216090932,711633.72216090932,711633.72216090932,711633.72216090932,740497.87136387103,790497.95678734826,801596.82214012253,801596.82214012253,801596.82214012253,826671.92036723148,826671.92036723148,826671.92036723148,855378.20625635365,855378.20625635365,855378.20625635365,855378.20625635365,881039.55244404415,932259.22534555313,938633.73845716647,938633.73845716647,938633.73845716647,967871.91419549519,967871.91419549519,967871.91419549519,990331.7554252093,990331.7554252093,990331.7554252093,990331.7554252093,1020041.7080879654,1067665.6917783425,1074231.4402833048,1074231.4402833048,1074231.4402833048,1102990.0505366169,1102990.0505366169,1102990.0505366169,1126462.8646925138,1126462.8646925138,1126462.8646925138,1126462.8646925138,1160256.7506332893,1192323.5903339928,1209309.4538343777,1209309.4538343777,1209309.4538343777,1233565.5135150591,1233565.5135150591,1233565.5135150591,1262059.7619159522,1262059.7619159522,1262059.7619159522,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2191505.1264350414,null,null,32500,32500,67500,67500,67500,68890.885416666701,70497.421875000044,72781.281250000044,84658.749999999913,85340.593749999913,89164.124999999913,104245.40624999991,116696.19348958324,126139.97916666674,136279.08541666681,147751.92281250027,147751.92281249992,180302.14375000005,180302.14375000005,180302.14375000005,223827.26145833288,223827.26145833335,223827.26145833358,247343.20218749996,278571.20402447833,304062.40423958236,334486.29854166508,334486.29854166601,334486.29854166508,386328.83469791431,386328.83469791524,386328.83469791617,446389.03594791517,446389.0359479161,446389.03594791703,474581.74618124962,533034.11353173107,579514.79881536588,603636.56610327959,603636.56610328145,603636.56610327773,680419.47601145692,680419.47601145506,680419.47601145878,742060.77521010116,742060.77521009743,742060.77521009743,742060.77521009743,806700.41061357781,862656.4381615296,895937.66423952579,895937.66423952952,895937.66423953325,954841.81263363361,954841.81263363361,954841.81263363361,1009159.5712472424,1009159.5712472424,1009159.5712472424,1009159.5712472424,1067127.3350301087,1137194.9861464873,1158405.4036694169,1158405.4036694244,1158405.4036694244,1213200.968324393,1213200.968324393,1213200.9683243781,1264307.2036167532,1264307.2036167458,1264307.2036167681,1264307.2036167681,1313544.4111774862,1396877.8868832886,1416593.2335825861,1416593.2335825861,1416593.2335825861,1458385.0639611036,1458385.0639610887,1458385.0639611036,1506228.8737763017,1506228.8737763017,1506228.8737763017,1506228.8737763017,1550161.9850782454,1635528.1065807492,1647406.0500114709,1647406.0500114709,1647406.050011456,1696136.3429086953,1696136.3429086804,1696136.3429086804,1733569.4116248637,1733569.4116248786,1733569.4116248488,1733569.4116248488,1784285.1264148951,1863658.4325655699,1875892.714299202,1875892.714299202,1875892.714299202,1923823.7313880324,1923823.7313880324,1923823.7313880622,1962945.088314563,1962945.088314563,1962945.088314563,1962945.088314563,2020503.3323785067,2073948.0652130246,2103587.9462991059,2103587.9462991059,2103587.9462991059,2144014.7124335766,2144014.7124335766,2144014.7124335766,2191505.1264350414,2191505.1264350414,2191505.1264350414,2191505.1264350414,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4143056.4266664386,null,null,0,7000,20666.666666666744,733.33333333337214,26753.166666666744,4283.5041666666948,9391.7133333328675,44204.535833332935,50610.48666666646,47792.353333332867,52893.332499999291,129889.28666666569,113774.97083333202,136805.10833333156,155505.37999999835,191736.6149999976,183484.76666666428,281832.06666666426,127780.82666666392,196015.84666666546,365064.23666666757,359541.9366666663,374197.31666666875,409919.64166666637,466490.2116666662,523251.56666666688,606366.20666666445,586312.04666666384,441234.94666666654,815313.16666666581,357057.70666666422,515092.08666665852,861491.63666666066,838153.0766666648,755608.37666666042,904632.39166665776,1004679.4016666552,1156423.8666666546,1188461.7066666586,1136231.6966666593,811365.89666665904,1455071.2666666554,639281.04666665848,933679.20666665118,1499623.1866666535,1401934.8266666587,1264427.4966666596,1440274.5616666563,1556270.2316666627,1685188.5666666692,1789551.9866666738,1677101.536666682,1199971.5966666825,2046689.9166666903,898017.70666668005,1274086.3366666604,2076942.9766666647,1871199.9166666642,1626987.0666666683,1882634.9416666683,2044752.2816666514,2208486.8666666541,2289146.2566666584,2136906.2666666731,1513319.4566666707,2565472.1666666828,1124251.6866666935,1617070.6266667061,2515729.6066667214,2287186.8866667263,1983022.4666667171,2308950.0616667159,2474883.1016666964,2665630.2666666768,2750881.3766666949,2546908.8666666411,1797761.3766666315,3023460.816666685,1319526.9766667224,1888906.2466666922,2935797.9266666919,2664448.5266667157,2300701.2266667075,2670936.0216667205,2838694.8016667217,3055089.2666667178,3125109.7766666561,2906782.5066666231,2033822.7966665998,3438092.1666665375,1487438.7066665143,2098945.6866665334,3337370.1166664883,3012042.6966665164,2572332.3766665459,2962023.2166665271,3161706.6866664812,3396860.0666664243,3472895.5366663858,3223785.0666663572,2254946.6366663501,3803650.7166663557,1645973.796666339,2315316.8066662997,3644247.8366663679,3303990.4366662726,2879534.4166662917,3248639.4416662678,3450737.9116663709,3677724.5666664019,3798400.5066663995,3502875.3466664329,2464232.1466663852,4128548.7166663557,1795684.4766663536,2507927.5466663986,3966352.4866664931,3576120.686666429,3087257.0666664243,4143056.4266664386,0,0,0,0,0,0,0,0,0,0,0,0,0]
[347,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 1",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,14285264.179199986,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,214990.84799999997,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,257989.01759999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 3",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,2857052.8358400017,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,51597.803519999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,209946325,null,null,0,0,0,0,0,5000,11000,17500,55000,52200,61600,96300,119700,143000,162000,189900,161000,264000,141500,221900,368000,361800,350400,424800,482600,542000,610000,579600,487900,731000,392000,572600,871000,843300,792000,936900,1039300,1144500,1196500,1120050,903000,1370000,704000,1029700,1509000,1405800,1280000,1485450,1604075,1726500,1796500,1651050,1320900,1925000,982500,1402099.9999999998,2043000,1872900,1694800,1940850,2102825,2251500,2293500,2098350,1661450,2409000,1225500,1731800,2516000,2285100,2064000,2371500,2540300,2711500,2749500,2496150,1968050,2834500,1436250,2026150,2932500,2658150,2391200,2737800,2910800,3102000,3123000,2844900,2227400,3220000,1620000,2294600,3294500,2999250,2669200,3037050,3239975,3447500,3468500,3154050,2467850,3561500,1791250,2531200,3637000,3291300,2942400,3327300,3532100,3737000,3790000,3428100,2692900,3866000,1951500,2743650,3955500,3563550,3196400,3599550,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7900000,null,null,0,50000,170000,90000,290000,80000,120000,250000,100000,150000,0,300000,120000,180000,0,0,300000,120000,180000,0,0,0,300000,120000,180000,0,0,0,0,300000,120000,180000,0,0,0,0,0,300000,120000,180000,0,0,0,0,0,0,300000,120000,180000,0,0,0,0,0,0,0,300000,120000,180000,0,0,0,0,0,0,0,0,300000,120000,180000,0,0,0,0,0,0,0,0,0,300000,120000,180000,0,0,0,0,0,0,0,0,0,0,300000,120000,180000,0,0,0,0,0,0,0,0,0,0,0,300000,120000,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18388816.238846503,null,null,65000,65000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,136950,136950,139050,139050,139050,139050,139050,139050,139050,139050,139050,139050,141058.5,141058.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,145290.255,145290.255,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,149648.96265,149648.96265,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,154138.4315295,154138.4315295,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,158762.58447538497,158762.58447538497,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,163525.46200964655,163525.46200964655,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,168431.22586993594,168431.22586993594,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,173484.162646034,173484.162646034,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5516644.8716539526,null,null,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,50529.367760980778,50529.367760980778,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,51304.188296198445,52045.248793810199,52045.248793810199,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,52843.313945084396,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Продукт - 2",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,58058659.5,null,null,0,0,0,0,0,1050,1942.5,3538.5,11280,11933.999999999998,14472,24880.5,31492.5,37950,43605,51380.999999999993,44100,72720,38970,61362,101640,100224,97152,118044,134178,150960,169800,161568,136122,204180,109559.99999999999,160188,243780.00000000003,236034,221760,262602,291384,321150,335790,314523,253512,384600,197520,289086,423420,394524,359040,416691,449758.5,483870,503070,462159,369642,538500,274650,391818,570540,522882,472824,541323,585703.5,626970,638130,583713,461810.99999999994,669420,340290,480563.99999999994,697680,633258,571680,656370,702924,749970,760410,689877,543879,782910,396675,559377,809550,733617,659856,755244,802674,855360,860940,784242,613872,887400,446400,632268,907710,826335,735096,836379.00000000012,891850.49999999988,949050,954629.99999999988,868239,679203,980370.00000000012,492975,696696,1000860,905634,809472,915354.00000000012,971508,1027860,1042200,942677.99999999988,740502,1063080,536670,754467,1087890,979749,878952,989469,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,315479332.20691949,null,null,0,0,0,30000,30000,33616.302083333336,37793.296875,43731.331250000003,74612.75,76385.543749999983,86326.725000000006,125538.05624999999,155375.10307291668,179928.94583333333,203560.62208333338,239389.99931249997,239389.99931249997,324020.57375000004,324020.57375000004,324020.57375000004,437185.8797916667,437185.8797916667,437185.8797916667,498327.32568749995,576909.08046364575,643186.20102291659,719476.42620833335,726676.42620833335,726676.42620833335,861467.02021458326,861467.02021458326,861467.02021458326,1017623.5434645836,1017623.5434645836,1017623.5434645836,1090924.5900712498,1240211.3636825094,1361061.1454199478,1420881.4833685311,1429521.4833685311,1429521.4833685311,1629157.0491297916,1629157.0491297916,1629157.0491297916,1789424.4270462708,1789424.4270462708,1789424.4270462708,1789424.4270462708,1954717.4161503215,2100203.0877749901,2183751.1308678039,2194119.1308678039,2194119.1308678039,2347269.916692479,2347269.916692479,2347269.916692479,2488496.0890878551,2488496.0890878551,2488496.0890878551,2488496.0890878551,2636359.1100899442,2818535.0029925695,2870609.4495008667,2883051.0495008668,2883051.0495008668,3025519.5176037853,3025519.5176037853,3025519.5176037853,3158395.7293639407,3158395.7293639407,3158395.7293639407,3158395.7293639407,3283473.7092434415,3500140.7460785094,3548235.8292738642,3563165.7492738641,3563165.7492738641,3671824.5082580033,3671824.5082580033,3671824.5082580033,3796218.4137775325,3796218.4137775325,3796218.4137775325,3796218.4137775325,3907417.5805908581,4129369.4964973968,4156992.3866477218,4174908.2906477218,4174908.2906477218,4301607.0521804793,4301607.0521804793,4301607.0521804793,4398933.0308425734,4398933.0308425734,4398933.0308425734,4398933.0308425734,4527676.1590478504,4734046.7550394842,4762498.3318943204,4783997.4166943207,4783997.4166943207,4908618.0611253399,4908618.0611253399,4908618.0611253399,5010333.5891342266,5010333.5891342266,5010333.5891342266,5010333.5891342266,5156773.7615442537,5295730.0669139689,5369335.4754156368,5395134.3771756366,5395134.3771756366,5500243.9691252559,5500243.9691252559,5500243.9691252559,5623719.0455291262,5623719.0455291262,5623719.0455291262,5623719.0455291262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,70753520.048833728,null,null,0,0,0,0,0,834.53125,1798.453125,3168.7687499999997,10295.25,10704.356249999997,12998.475,22047.243749999998,28932.716093749998,34598.987499999996,40052.451250000006,46936.153687499995,46936.153687499995,66466.286250000005,66466.286250000005,66466.286250000005,92581.356875000012,92581.356875000012,92581.356875000012,106690.9213125,124825.17241468748,140119.89254374997,157725.32912499999,157725.32912499999,157725.32912499999,188830.85081874998,188830.85081874998,188830.85081874998,224866.97156875004,224866.97156875004,224866.97156875004,241782.59770874993,276233.39161904063,304121.80278921872,317926.49616196874,317926.49616196874,317926.49616196874,363996.242106875,363996.242106875,363996.242106875,400981.02162606252,400981.02162606252,400981.02162606252,400981.02162606252,439125.55757315113,472699.1741019208,491979.491738724,491979.491738724,491979.491738724,527321.98077518749,527321.98077518749,527321.98077518749,559912.6359433512,559912.6359433512,559912.6359433512,559912.6359433512,594034.87155921792,636075.46222905454,648092.64219250774,648092.64219250774,648092.64219250774,680969.98098548886,680969.98098548886,680969.98098548886,711633.72216090932,711633.72216090932,711633.72216090932,711633.72216090932,740497.87136387103,790497.95678734826,801596.82214012253,801596.82214012253,801596.82214012253,826671.92036723148,826671.92036723148,826671.92036723148,855378.20625635365,855378.20625635365,855378.20625635365,855378.20625635365,881039.55244404415,932259.22534555313,938633.73845716647,938633.73845716647,938633.73845716647,967871.91419549519,967871.91419549519,967871.91419549519,990331.7554252093,990331.7554252093,990331.7554252093,990331.7554252093,1020041.7080879654,1067665.6917783425,1074231.4402833048,1074231.4402833048,1074231.4402833048,1102990.0505366169,1102990.0505366169,1102990.0505366169,1126462.8646925138,1126462.8646925138,1126462.8646925138,1126462.8646925138,1160256.7506332893,1192323.5903339928,1209309.4538343777,1209309.4538343777,1209309.4538343777,1233565.5135150591,1233565.5135150591,1233565.5135150591,1262059.7619159522,1262059.7619159522,1262059.7619159522,1262059.7619159522,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Продукт - 2",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,2380877.363200001,null,null,0,0,0,0,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[377,"PL(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Продукт - 3",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,2380877.363200001,null,null,0,0,0,0,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,42998.169599999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,183629437.50000003,null,null,0,43750.000000000007,147916.66666666669,83750,251250.00000000003,81250.000000000015,120416.66666666667,235000.00000000003,142083.33333333334,182250,65916.666666666672,345666.66666666669,216000,285833.33333333337,152083.33333333334,175750,402083.33333333337,338333.33333333331,286250,203250.00000000003,325000,319833.33333333331,560333.33333333337,472333.33333333331,570500.00000000012,470000,526666.66666666674,501333.33333333331,424916.66666666669,877500.00000000012,445000,645500.00000000012,744166.66666666674,721083.33333333337,678333.33333333337,799083.33333333337,884416.66666666674,1222083.3333333333,1115416.6666666667,1101708.3333333333,770833.33333333337,1160000,605000.00000000012,876416.66666666674,1275833.3333333333,1189833.3333333333,1335000,1356208.3333333333,1505062.5,1457083.3333333333,1515416.6666666667,1394208.3333333333,1119083.3333333333,1622500,837083.33333333337,1186749.9999999998,1970833.3333333333,1679083.3333333333,1580666.6666666667,1635708.3333333333,1770687.5,1894583.3333333333,1929583.3333333333,1766958.3333333333,1402875,2025833.3333333333,1039583.3333333334,1711500,2215000.0000000005,2072583.3333333333,1738333.3333333333,1994583.3333333333,2135250.0000000005,2277916.666666667,2309583.3333333335,2098458.3333333335,1658375,2380416.666666667,1215208.3333333333,1956791.6666666667,2562083.3333333335,2383458.3333333335,2011000,2299833.3333333335,2444000.0000000005,2603333.3333333335,2620833.3333333335,2389083.3333333335,1874500,2701666.666666667,1368333.3333333333,1930500,3013750.0000000005,2617708.3333333335,2392666.666666667,2549208.3333333335,2718312.5000000005,2891250.0000000005,2908750.0000000005,2646708.3333333335,2074875,2986250.0000000005,1511041.6666666667,2127666.666666667,3049166.666666667,2761083.3333333335,2720333.3333333335,2891083.3333333335,3111750.0000000005,3132500.0000000005,3176666.666666667,2875083.3333333335,2262416.666666667,3240000.0000000005,1644583.3333333333,2304708.3333333335,3314583.3333333335,2987958.3333333335,2682000.0000000005,3017958.3333333335,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2090833.3333333298,null,null,0,2083.3333333333335,6250,8750,9583.3333333333339,10416.666666666668,11250.000000000002,12083.333333333334,12916.666666666668,13750,14583.333333333334,15416.666666666668,16250,16666.666666666668,17083.333333333336,17500,17916.666666666668,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,18388816.238846503,null,null,65000,65000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,136950,136950,139050,139050,139050,139050,139050,139050,139050,139050,139050,139050,141058.5,141058.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,145290.255,145290.255,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,149648.96265,149648.96265,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,154138.4315295,154138.4315295,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,158762.58447538497,158762.58447538497,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,163525.46200964655,163525.46200964655,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,168431.22586993594,168431.22586993594,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,171013.96098732814,173484.162646034,173484.162646034,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,176144.379816948,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2951690.1510999985,null,null,0,0,0,0,3333.3333333333335,6666.666666666667,10000,13333.333333333334,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,16666.666666666668,17000,17333.333333333336,17666.666666666668,18000,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18700,19066.666666666668,19433.333333333336,19800,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20570.000000000007,20973.333333333339,21376.666666666675,21780.000000000007,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22627.000000000007,23070.666666666675,23514.333333333339,23958.000000000007,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24889.700000000008,25377.733333333341,25865.766666666674,26353.80000000001,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,27378.670000000016,27915.506666666679,28452.343333333345,28989.180000000015,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,30116.537000000015,30707.057333333356,31297.57766666669,31888.098000000024,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,33128.190700000028,33777.763066666696,34427.335433333355,35076.907800000023,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,35726.48016666669,36441.009770000019,37155.539373333355,37870.068976666691,38584.59858000002,39299.128183333363,39299.128183333363,39299.128183333363,39299.128183333363,0,0,0,0,0,0,0,0,0,0,0,0,0]
[390,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Продукт - 1",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,37445076.375,null,null,0,0,0,0,0,612.5,1311.7708333333335,2314.2291666666665,7513.3333333333339,7801.5,9492,16108.3125,20518.020833333336,24543.75,28403.958333333336,33292.875000000007,28787.5,47145,25270,39592,65677.5,64527.750000000007,62482,75710.25,86001.125000000015,96547.5,108675,103225.5,86877,130130,69772.5,101895.5,154980,150050.25,140910,166650.75,184853.375,203525,212765,199143,160560.75,243600,125195,183088.5,268345,249984.00000000006,227640,264174.75,285301.625,307107.5,319620,293769,235040.75000000003,342562.5,174868.75,249569.25,363702.5,333443.25000000006,301784.00000000006,345618.00000000006,374577.875,401082.5,408642.5,373889.25,296094.75,429345,218452.5,308749,448630,407515.5,368130,423045,453180.87500000006,483770,490560,445425.75000000006,351195.25,505872.5,256331.25,361644.5,523425,474484.50000000006,426846.00000000006,488753.99999999994,519680.87500000006,553822.5,557602.5,507953.25000000006,397720.75,574962.5,289275,409738,588297.5,535578.75,476686.00000000006,542382.75,578683.00000000012,615737.5,619517.5,563330.25000000012,440791.75,636107.5,319943.75,452098.50000000006,649635,587900.25000000012,525602,594357.75,630968.625,667572.5,677075,612423,481082.00000000006,690655,348626.25,490147.00000000006,706615,636646.50000000012,571032,643104,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 продавцов-консультантов",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,235845066.82944581,null,null,0,0,0,0,0,2781.7708333333335,5994.84375,10562.5625,34317.5,35681.187499999993,43328.25,73490.8125,96442.386979166666,115329.95833333333,133508.17083333337,156453.84562499999,156453.84562499999,221554.28750000003,221554.28750000003,221554.28750000003,308604.5229166667,308604.5229166667,308604.5229166667,355636.40437499998,416083.90804895828,467066.30847916659,525751.0970833333,525751.0970833333,525751.0970833333,629436.16939583328,629436.16939583328,629436.16939583328,749556.57189583348,749556.57189583348,749556.57189583348,805941.99236249982,920777.97206346877,1013739.3426307291,1059754.9872065624,1059754.9872065624,1059754.9872065624,1213320.8070229166,1213320.8070229166,1213320.8070229166,1336603.4054202083,1336603.4054202083,1336603.4054202083,1336603.4054202083,1463751.8585771704,1575663.9136730693,1639931.6391290801,1639931.6391290801,1639931.6391290801,1757739.9359172916,1757739.9359172916,1757739.9359172916,1866375.453144504,1866375.453144504,1866375.453144504,1866375.453144504,1980116.2385307264,2120251.540763515,2160308.8073083591,2160308.8073083591,2160308.8073083591,2269899.9366182964,2269899.9366182964,2269899.9366182964,2372112.4072030312,2372112.4072030312,2372112.4072030312,2372112.4072030312,2468326.2378795701,2634993.189291161,2671989.4071337418,2671989.4071337418,2671989.4071337418,2755573.0678907717,2755573.0678907717,2755573.0678907717,2851260.6875211787,2851260.6875211787,2851260.6875211787,2851260.6875211787,2936798.5081468141,3107530.7511518439,3128779.1281905551,3128779.1281905551,3128779.1281905551,3226239.713984984,3226239.713984984,3226239.713984984,3301105.8514173646,3301105.8514173646,3301105.8514173646,3301105.8514173646,3400139.0269598849,3558885.6392611419,3580771.4676110158,3580771.4676110158,3580771.4676110158,3676633.5017887233,3676633.5017887233,3676633.5017887233,3754876.2156417128,3754876.2156417128,3754876.2156417128,3754876.2156417128,3867522.5021109646,3974411.9677799763,4031031.5127812591,4031031.5127812591,4031031.5127812591,4111885.0450501973,4111885.0450501973,4111885.0450501973,4206865.8730531745,4206865.8730531745,4206865.8730531745,4206865.8730531745,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,70753520.048833728,null,null,0,0,0,0,0,834.53125,1798.453125,3168.7687499999997,10295.25,10704.356249999997,12998.475,22047.243749999998,28932.716093749998,34598.987499999996,40052.451250000006,46936.153687499995,46936.153687499995,66466.286250000005,66466.286250000005,66466.286250000005,92581.356875000012,92581.356875000012,92581.356875000012,106690.9213125,124825.17241468748,140119.89254374997,157725.32912499999,157725.32912499999,157725.32912499999,188830.85081874998,188830.85081874998,188830.85081874998,224866.97156875004,224866.97156875004,224866.97156875004,241782.59770874993,276233.39161904063,304121.80278921872,317926.49616196874,317926.49616196874,317926.49616196874,363996.242106875,363996.242106875,363996.242106875,400981.02162606252,400981.02162606252,400981.02162606252,400981.02162606252,439125.55757315113,472699.1741019208,491979.491738724,491979.491738724,491979.491738724,527321.98077518749,527321.98077518749,527321.98077518749,559912.6359433512,559912.6359433512,559912.6359433512,559912.6359433512,594034.87155921792,636075.46222905454,648092.64219250774,648092.64219250774,648092.64219250774,680969.98098548886,680969.98098548886,680969.98098548886,711633.72216090932,711633.72216090932,711633.72216090932,711633.72216090932,740497.87136387103,790497.95678734826,801596.82214012253,801596.82214012253,801596.82214012253,826671.92036723148,826671.92036723148,826671.92036723148,855378.20625635365,855378.20625635365,855378.20625635365,855378.20625635365,881039.55244404415,932259.22534555313,938633.73845716647,938633.73845716647,938633.73845716647,967871.91419549519,967871.91419549519,967871.91419549519,990331.7554252093,990331.7554252093,990331.7554252093,990331.7554252093,1020041.7080879654,1067665.6917783425,1074231.4402833048,1074231.4402833048,1074231.4402833048,1102990.0505366169,1102990.0505366169,1102990.0505366169,1126462.8646925138,1126462.8646925138,1126462.8646925138,1126462.8646925138,1160256.7506332893,1192323.5903339928,1209309.4538343777,1209309.4538343777,1209309.4538343777,1233565.5135150591,1233565.5135150591,1233565.5135150591,1262059.7619159522,1262059.7619159522,1262059.7619159522,1262059.7619159522,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,127064.05121660233,null,null,0,43750,154166.66666666663,96250,201666.66666666674,145416.66666666674,52500.000000000233,264583.33333333349,181666.66666666698,57083.333333333954,57500.000000000931,307916.66666666791,208333.33333333489,58333.333333335817,58750.000000002794,60416.666666669771,312166.66666666977,213166.66666666977,63833.333333335817,64166.666666667908,64166.666666667908,64166.666666667908,314166.66666666791,214166.66666666791,64166.666666667908,64166.666666667908,64166.666666667908,66000.000000003725,67466.666666671634,318566.66666667163,219300.00000000373,69666.666666667908,69666.666666664183,69666.666666664183,69666.666666664183,69666.666666664183,69666.666666664183,319666.66666667163,219666.66666667163,71683.333333335817,73296.666666664183,74506.666666664183,75313.333333328366,75716.666666656733,75716.666666656733,75716.666666656733,325716.66666665673,225716.66666665673,75716.666666656733,75716.666666656733,75716.666666656733,77934.999999985099,79709.666666656733,81040.666666656733,81927.999999985099,82371.666666656733,332371.66666665673,232371.66666665673,82371.666666656733,82371.666666656733,82371.666666656733,82371.666666656733,82371.666666656733,84811.833333313465,86763.966666638851,88228.066666632891,89204.133333295584,339692.16666662693,239692.16666662693,89692.16666662693,89692.16666662693,89692.16666662693,89692.16666662693,89692.16666662693,89692.16666662693,92376.349999964237,94523.696666628122,96134.206666618586,97207.879999995232,347744.71666669846,247744.71666669846,97744.716666698456,97744.716666698456,97744.716666698456,97744.716666698456,97744.716666698456,97744.716666698456,100697.31833332777,103059.39966666698,104830.96066665649,106012.0013333559,106602.521666646,356602.521666646,256602.521666646,106602.521666646,106602.521666646,106602.521666646,106602.521666646,106602.521666646,109850.38349997997,112448.67296665907,114397.39006668329,115696.53479999304,116346.10716664791,116346.10716664791,116346.10716664791,366346.10716664791,266346.10716664791,116346.10716664791,116346.10716664791,116346.10716664791,119918.75518321991,122776.87359654903,124920.46240663528,126349.52161324024,127064.05121660233,127064.05121660233,127064.05121660233,127064.05121660233,127064.05121660233,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-17500,-52548.841666666631,-12047.059166666686,-80320.645999999993,-30899.123983333313,-25880.066359883305,-103876.99587178332,-5155.2852703000026,19187.745562866694,21465.394233173341,-47928.478775246622,100672.60699200639,151317.36246631315,162693.93629544805,237496.52161896677,125652.82256023874,234646.62778790668,249791.24565561916,192605.41053359158,367570.70133861236,499298.12875318871,367558.91811270575,493128.78331258439,629146.0118655304,773137.36471360596,819655.86930186895,965012.469783345,808879.07520500827,714156.88331596402,814245.90821567655,624828.38106766809,1020062.3286838119,1292942.0662939437,1191821.4373311626,1237934.5210723402,1515946.1958364821,1705956.0963558564,1823218.1982020894,2020396.9525216622,1656436.356489731,1657793.0125768997,1654328.0691884069,1251928.2164635651,1972267.4201089167,2394644.7691938882,2033412.794786517,2146540.1184763233,2554872.0330706099,2947957.3670514696,2959058.931869729,3219218.3241101131,2622477.5174133098,2567187.3577190898,2491625.4093046631,1862131.4223406157,2775232.2607627087,3436934.1666566394,3024599.3722631726,3026106.4438197683,3574129.9909483446,4119200.5152857285,4086444.1091275853,4359652.7531442866,3530786.5978367003,3435744.754397911,3310678.2003486091,2363133.0122153508,3764413.0913213706,4468074.592746919,3902956.1963864318,3916324.0280334819,4602073.419773615,5249322.3107148623,5192729.4192382544,5496564.9570660098,4422719.5377466343,4286147.937473638,4093010.9320444753,2944033.6419659378,4635826.7125179218,5480359.5499762613,4771347.3534089178,4774428.022586708,5564743.0862426311,6316841.6954884082,6212456.6634268975,6562222.1288796049,5266924.0205698041,5106263.5158185363,4851154.6351673258,3615994.1387531497,5396964.910845818,6465826.0963219339,5615232.0152191026,5559165.6001490531,6467093.0961869312,7353331.4178851768,7218716.7397417668,7617660.5523292702,6097540.1662923861,5906563.6545524839,5594013.0368997371,4165103.122057382,6341713.4607563643,7438978.2550939498,6354480.2549427263,6378679.4760313351,7379160.0221490692,8338941.6021197895,8189933.7861755621,8669667.6320372634,6922589.2825504327,6702302.7242319845,6324769.5828530174,4713237.9348878311,7187012.7607958643,10136181.349144738,9106297.6720175631,9050073.4112233203,0,0,0,0,0,0,0,0,0,0,0,0,0]
[409,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,20498367.603267558,null,null,0,0,4410.875,13812.837500000003,30416.067500000001,81343.863125000003,131455.01228749999,187814.75187499999,266164.81572499999,363893.28626324999,481998.17206849996,592342.56528400001,710493.68249762489,765078.17888575001,931925.4890282501,894992.65494337783,977620.38281732542,1175330.4303511258,1450279.3036845285,1684018.6373853039,1857739.3274374013,2051329.9162624122,2336677.7768980809,2652416.8770929435,2866124.2547034598,2869361.6747326101,3134970.1351996013,2897888.4991752352,3013908.5517655597,3363350.6664855732,3934986.8521693912,4396766.3564542215,4712094.803736872,5058505.8016732279,5612201.0477064382,6121479.0372224292,6404590.4240220087,6209626.4141695406,6630871.7623831201,6057204.9951852784,6219163.7803863399,6731377.9966555275,7624696.0156264771,8279677.4807672612,8627120.1538417842,9014091.3927703016,9752063.5121183954,10441470.651988033,10763451.828972911,10369235.541295551,10824207.506122507,9822655.7889016625,9900358.0404034574,10515952.069364041,11685969.638075035,12542158.281139743,12921377.615057429,13397696.679934196,14373102.204307349,15229925.722766329,15567720.854945382,14911513.022597643,15422594.685118526,14025989.582221691,14064776.180555869,14809337.016891144,16265849.975306384,17331591.166571289,17792591.983447496,18352989.881830551,19558364.601585146,20578946.922812227,20927745.575066563,20023713.917198841,20570419.839758977,18755151.344312951,18751717.186350886,19622853.112354919,21390926.843877271,22668091.628285598,23183930.546224002,23789078.588497974,25190952.784599934,26340671.413625397,26723439.874166362,25576062.948092137,26223130.526011035,23999787.213140585,23986871.014166914,24969971.611677237,27075356.52927373,28536521.688414849,29063801.159988549,29707818.02764938,31319711.310907088,32671815.73929299,33103616.700201087,31731520.278294168,32461912.552133445,29832617.640190646,29793118.29350546,30930295.632613607,33347054.949221913,35050564.245889738,35615219.671032131,36302211.347544678,38062096.295487367,39601560.439556219,40068843.702439658,38517463.681890093,39326883.738755196,36292206.74176275,36214852.889240332,37531677.550031766,40284266.144241698,42252581.435310543,42867129.943301469,35047870.612327553,27957726.57072024,20498367.603267558,0,0,0,0,0,0,0,0,0,0,0,0,0]
[412,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1248860149.3810179,null,null,-32500,-198029.30499999999,-563500.64216666657,-815840.90993333329,-1365347.6623,-1670730.0103253333,-1956747.00328633,-2604219.8097875067,-2648382.0324160736,-2814226.0036022733,-2929556.4436060358,-3210243.0701891589,-2969489.0587265273,-2627731.8449240755,-2118244.0907159331,-1542712.6526684286,-1725203.1058993679,-444084.25079291686,-1012397.206817293,-423140.64805567311,1554387.0148611143,2840189.7404578961,3442080.2133455696,5199361.1196456226,7359511.9754846962,9834371.1848222315,12946756.375736425,15129230.383660082,16607621.928475324,20375406.980087634,19531039.602699764,21603941.092024017,26718275.320118774,30370530.625349917,33294314.96495045,37850050.071678385,43245018.943911359,48795306.361751541,55273031.92760314,60056845.332896188,63019934.025636435,71730960.528766096,70410659.309275433,74721286.87029849,84268187.516994223,90855573.22924082,95434930.721942306,103158375.12452805,112139412.79406126,121934301.17000511,132632721.50623362,140389196.32722613,145256493.95267186,158184475.21512368,156637193.40298879,162940007.00269458,176328435.80154157,185770569.62763679,193025972.99800485,203783583.23556215,216556418.28676417,230455201.5296779,245059665.146005,255784924.86245418,262449658.21452621,279728953.07998383,278056019.80138344,285977225.10062957,304136637.25164711,316478120.68515593,326007788.27911019,340155667.6505971,356488694.33688819,374372584.41976613,393037763.92150491,406655589.379228,415148614.02700651,436612226.74465424,434815806.2967155,444824322.54598248,467200015.05368185,482518246.96393436,494309980.60594004,511574909.38465589,531281444.85897994,552923731.18653774,575295118.69452274,591857638.47951138,602111089.87611783,627849182.84998202,625883214.33032107,638479170.36322486,664452466.04883909,682892850.57555878,696727742.8100785,716716537.29866254,739784889.95436478,765083746.06455684,791282376.21826744,810628523.20882797,822715161.11640429,852543776.87708545,850465932.03574455,865036365.94712687,895617038.08222592,916849825.68023276,932584296.62697434,955462756.2018038,981648696.88326943,1010227369.2621069,1040468259.568821,1062471760.4328182,1076510745.1516442,1110319077.9041035,1108226150.7887347,1124713830.4715629,1160580706.0841465,1186068629.0703847,1213317178.6795413,1248860149.3810179,0,0,0,0,0,0,0,0,0,0,0,0,0]
[414,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,1265223110.9671144,null,null,-32500,-153750,-404923.10049999994,-705778.07243333338,-1133264.9281333333,-1440732.6967211668,-1766056.4130238306,-2139867.224040424,-2161872.7919244072,-2352634.5308139408,-2340680.1997035374,-2225968.8694437435,-1940958.1662613212,-1672997.4017262443,-975870.45143281016,-407985.84498725215,-267620.40005177952,1188559.0495985716,695527.08533364022,1521105.8846419889,3775519.4109070771,5246141.9747856986,6370398.3457941934,8399979.3503774088,10692176.993099527,13228977.189286651,16674163.091892656,18605257.427804209,20163317.32562691,24663134.425933335,24152932.827454187,26542365.682369836,32125625.242719844,36077335.32497891,39494005.981074534,44632891.592977032,50441556.566382252,56154830.928834528,63007159.908851951,67047232.705918893,70100817.957608074,79534020.349974841,78824776.450781688,83796157.699378431,93868190.222252935,100733086.86920065,106171063.64744627,114461052.58657244,123760088.81105256,133291213.19579409,144519189.75804868,151233844.11480787,156064923.49682826,169800980.39459398,169014567.998469,176184626.48724252,190387418.94021583,200044474.70591575,207942442.86186448,219508972.10119906,232756390.22946286,246163518.26657152,261325542.61536837,270606078.96772259,277159849.10742664,295393052.66751218,294637812.67413747,303889805.916403,322614265.21121454,335153942.59824061,345655294.65724176,360768810.19703859,377571674.80721325,394748383.04109699,414003961.74842227,425741026.49083549,434040869.04474133,456585490.42552042,455890928.06590104,467452591.84479064,490470559.89537913,505986921.2105816,518895480.88107252,537245335.52369976,557402206.77920794,578102488.56895328,601146034.13020504,615414470.8823669,625424573.09342146,652403729.03173435,651739986.67392647,665834456.12547147,692818000.32301009,711511475.92251325,726467602.4690243,747733605.49001515,771248834.08603859,795374010.53227031,822329110.65655231,838960783.39321136,850736665.7992481,882023496.28619087,881458416.7986933,897812642.02329195,929228643.13801098,950806634.58386493,968165109.03014433,992393706.31386447,1018845591.1608895,1046020273.2295761,1077138996.9515595,1095994599.8051486,1109640907.674799,1145155917.6341243,1144834445.1757591,1163435553.0216837,1200244864.1877873,1217518500.9092674,1237242958.2645297,1265223110.9671144,0,0,0,0,0,0,0,0,0,0,0,0,0]
[415,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1219378422.9790585,null,null,-84500,-212750,-536166.66666666674,-820416.66666666674,-1275500,-1616740.9488125001,-1980804.3177035835,-2437380.426202917,-2729152.6175598335,-2955934.9359488334,-3044182.3244188,-3310727.1854521167,-3268775.3245164603,-3157517.7021543537,-2793011.2460251553,-2328162.879552268,-2092030.2786046623,-1669414.4937712296,-1270855.2223836901,-997183.87781900424,-100966.03341680695,1345433.3219718125,2470682.6839969931,3813411.8501530821,5481805.9423684198,7623688.0081947297,10065307.192799799,12649528.996108335,14784131.851544745,16770256.325135672,18858959.653439756,19982940.932686493,22829394.29932528,26861650.437732175,30581734.970792368,34407403.419313416,39046223.438360244,44062681.434709094,49704647.88039162,55214164.075280055,59738114.457183935,64448279.754674435,69030001.766282856,71649420.881543219,77311141.455773905,84837127.833951801,91138062.69093585,97705291.352845326,105562715.72105464,114417935.90905769,123887396.7926448,133086277.94717441,140307057.28902796,147794869.28323144,154857665.31605875,158879366.8871237,167047715.45739323,177925131.84261069,187168517.10183686,196585791.93504271,207923414.67038134,220533777.12403899,233867850.26716468,246565682.53380933,256452944.17564309,266696691.27954859,276278890.20380533,281536457.84518939,292692968.89709246,307000934.26584667,319256798.16432804,331573452.92430764,346368263.70579898,362648752.74545974,379785471.866687,395970208.75615698,408473297.17046714,421454303.32269573,433490473.87296635,440233047.41414779,454204033.7707352,471953538.17667514,487076678.22331375,502183321.45126754,520204128.6343863,539963888.583094,560703347.21443081,580225392.08693743,595321680.26517034,610972136.22108555,625408210.97114885,633864770.49592948,650482822.40298867,671688022.79828739,689508396.02728009,707204411.40133786,728216489.76817942,751374199.54437292,775669453.7567358,798488482.80756366,816110628.68056917,834422241.57824504,851225652.01523888,861155538.83739364,880785452.34265733,905411564.68783581,925893986.68394923,946223538.99485874,970087339.29200292,996507834.77794564,1024232628.4358984,1050330359.8974824,1070447920.7728647,1091458293.3207462,1110645777.611871,1122117577.1692626,1144550521.7287397,1172572587.4116843,1196135428.7198558,1219378422.9790585,0,0,0,0,0,0,0,0,0,0,0,0,0]
[417,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,2576.8994999999995,5905.2609000000029,7481.9052000000011,38335.523597999992,40010.575157999992,44625.783708000003,81824.079722999944,105604.7036549999,127213.11845999991,145916.74160465994,186625.53751337971,140992.13322719978,278418.13703730004,125430.2693809201,193229.6285556606,359333.618527235,366333.4688937231,340411.68797865976,417924.24330275878,475812.24573228881,533936.66106881388,616049.21528158337,616434.39224560652,463533.20103669353,815709.83133653365,374833.9134276323,541443.11583217606,902258.61444867402,908480.99739614502,818860.71135281399,980719.41280306503,1089364.6335527077,1210751.9247507155,1283014.2970212474,1269269.4989985079,905887.94397668913,1625883.6117015406,713384.92470990494,1042703.567536857,1667962.5581494942,1613424.516795896,1408892.7887186483,1657565.7119126767,1791164.4847255051,1939652.0194810033,2050464.7043707296,1988141.6898600012,1422014.6453893334,2426599.8252032101,1063704.1482416466,1509873.1225710437,2403955.3381121308,2284763.3488446474,1986282.6517955661,2298661.6111091226,2496605.5524373502,2696652.4852348119,2782494.6044169217,2687353.6229328215,1902536.8993865103,3226546.161626935,1412877.9681606442,1982642.9073872268,3149542.891331479,2962330.6426903456,2568081.850709945,2990385.3209736645,3205401.6725563705,3452532.3087698519,3547078.345911175,3397538.3573083878,2397615.3548021615,4033521.9748841524,1759245.6679260433,2465774.9541149437,3898963.0444297791,3660860.344771415,3160798.7302316725,3669718.9169566929,3900273.4385199845,4197744.0238660872,4274681.3819811642,4113639.3427378237,2877586.2889433503,4865865.904211551,2103955.0666429996,2969771.8792627156,4645645.7470420003,4390469.7331406474,3749150.9429093003,4317454.2189166546,4608558.6890567541,4951505.8882836103,5039662.1061003804,4840075.9847349524,3384798.268887341,5711052.7171965241,2470100.7932585478,3475500.189260006,5447189.0217030048,5109281.5655348301,4390691.5063952804,5023610.961940527,5336225.6369613409,5687394.2776804566,5847877.9403194785,5579340.9573501348,3924307.2910637856,6576318.7879374623,2859016.1648150086,3993929.1584928036,6289925.5787460208,5866889.7689887881,5064593.6402237415,6797330.8954640627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3333358.7995434999,null,null,19500,19500,40500,40500,40500,42613.824999999997,45082.22625,48658.413374999989,66496.712249999982,68723.833499999993,74505.953249999977,97453.943999999989,116692.58440249998,131892.17093125,146908.25109999994,164997.09461999999,164997.09462000005,213617.98814999993,213617.98815000005,213617.98814999993,281197.27514749992,284979.49076750001,284979.49076750001,321972.65739000007,371396.02015277511,412095.17182876216,459106.35544525017,459106.35544524947,459106.35544525017,534621.22884992487,534621.22884992464,534621.22884992464,628334.67900819983,630440.53155939979,630440.53155940026,680112.6143112001,774140.09107104596,848379.09924058011,888167.99065240193,888167.99065240147,888167.990652401,992532.84337641299,992532.84337641299,992532.84337641392,1090326.5544213867,1090326.5544213858,1090326.5544213867,1092003.8000798188,1208061.7735593775,1297108.305242761,1351243.8465663772,1351243.8465663772,1351243.8465663753,1420661.6376244295,1420661.6376244314,1420661.6376244333,1505117.6279239338,1505117.6279239319,1505117.6279239338,1505117.6279239338,1617140.8376457207,1729381.1346844565,1766701.877303509,1766701.8773035072,1766701.8773035072,1820512.0067796856,1820512.0067796856,1820512.0067796856,1899369.5881148465,1899369.5881148502,1899369.5881148465,1899369.5881148465,2004321.7479831651,2136678.6149814092,2173229.3493577763,2173229.3493577801,2173229.3493577801,2199402.045754835,2199402.0457548387,2199402.045754835,2273174.480513379,2273174.480513379,2273174.4805133753,2273174.480513379,2366133.2375257611,2511333.2286742851,2537303.7090148777,2537303.7090148702,2537303.7090148702,2566597.9817599505,2566597.9817599505,2566597.9817599505,2625466.421329461,2625466.421329461,2625466.4213294685,2625466.421329461,2716214.5510187224,2869677.1498319805,2897261.4131347314,2897261.4131347314,2897261.4131347314,2926020.023388043,2926020.023388043,2926020.023388043,2980149.8718780205,2980149.8718780205,2980149.8718780205,2980149.8718780205,3068756.3028830811,3200820.5110397711,3254471.2357371673,3254471.2357371673,3254471.2357371673,3278727.2954178602,3278727.2954178527,3278727.2954178602,3333358.7995435074,3333358.7995434999,3333358.7995434999,3333358.7995434999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,372062603.18062276,null,null,2280300,1320300,1430300,1440300,1440300,1455853.5004443335,1458270.7861752736,1461721.8484841262,1511297.2645180153,1474638.8460219386,1485076.2890556571,1543688.2890724852,1577096.4893831171,1576500.5890584413,1591716.2960541819,1606213.022705843,1560770.3764779572,1706307.4960694844,1582712.0392258337,1580406.1640781194,1784502.0010475528,1631573.3601710675,1622977.1049419157,1739482.2916444463,1806118.430679156,1817014.0273550746,1861929.0332586677,1747244.0481502158,1739487.6248323668,1971378.0673991335,1770444.2893018187,1761121.702964419,2061348.7009753725,1844393.5150805728,1835096.0946928973,1993997.8655630155,2132257.7802132368,2151591.3494602242,2099746.279351342,2000205.6046907443,1980776.1865918597,2316405.7747079646,2024555.673783761,2003369.1848944328,2353019.9139359067,2126497.8461423032,2111078.8177769445,2158041.0602991944,2451156.2146169599,2496144.6777312648,2458229.7629617751,2316309.0005393755,2283254.9240385219,2550607.4296262618,2334245.5120231435,2299788.2116666473,2656589.6096065827,2469580.1757128532,2444906.4383792635,2505477.0798379635,2769457.1249983427,2934094.5607984941,2803832.9985826188,2702131.7601431818,2655695.349889467,2914245.1519455388,2725257.9105414366,2678015.5123523301,3068822.0401930986,2902554.4478763593,2868669.9333748305,2956736.2559998515,3179045.8380622268,3464026.408070398,3300716.2055115481,3197817.274468801,3137648.5082548098,3360202.6815455751,3235042.2241840847,3175767.0863930546,3611505.0188939413,3466682.1616627276,3424076.4667426217,3549616.0018534902,3721872.6224892484,4110144.4804471903,3922010.719471219,3848308.4691838296,3776140.7202597475,4064178.9821819952,3920606.2992005581,3849676.7355795451,4315827.5148312841,4223190.4806526881,4171708.3008972057,4349388.9065339975,4508215.826050505,4951141.0423961114,4810493.4603788005,4733583.5182779655,4649365.0881238356,5008467.4310201081,4863841.5433579776,4781397.6157396268,5335647.3324502306,5263457.9473039154,5203866.4150562566,5462472.2391983308,5607061.3591845445,6012937.2197016096,6111803.0222825939,5962663.7163464325,5866502.1759670498,6311745.7425981779,6184949.2177264113,6091370.323936468,6786845.5253541823,6720902.9356961688,6653073.3810685379,7030373.9838686204,0,0,0,0,0,0,0,0,0,0,0,0,0]
[428,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,24761979.312776785,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[431,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,"учет",null,null,null,null,null,null,19259317.243270878,null,null,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13756655.173764881,null,null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,126677.00813876159,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,130477.31838292445,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30942499.874663692,null,null,1049800,89800,89800,89800,89800,95159.617083333331,96134.010666666669,99004.307320833323,135495.15384583332,95894.376741666652,105672.30594166667,149412.22667500001,139802.67125606252,136204.03285906248,134908.44953937497,145051.11075287499,99449.050971625009,225593.37818875007,101565.124845,101565.124845,275412.34355737496,112106.43590712496,104609.32565712499,199506.23636637509,216275.00004017059,219145.87570744308,235946.93785051888,116852.3292466125,116852.3292466125,317694.36296921619,120206.06062702874,120206.06062702874,365683.69722631504,128632.67101604246,124377.3958660425,251283.56872985241,328857.24199531449,333042.87883719092,241684.58793661275,140787.27874446413,140787.27874446413,428337.34436960524,145567.47222358978,145567.47222358978,405759.26417555084,149892.86545383229,149892.86545383229,153406.27497833755,376243.7294923577,402051.86235595029,308232.21707311628,167077.80591762092,167077.80591762092,369207.37134969997,170423.35210300446,170423.35210300446,400466.41815335181,174230.90841201606,174230.90841201606,174230.90841201606,356513.48588007572,495016.16451033572,288831.24926836271,192081.49361192307,192081.49361192307,360317.40225054073,194854.21982081712,194854.21982081712,414166.26658237795,198468.74103036572,198468.74103036572,198468.74103036572,327821.2303689291,582724.05093075254,313010.96107399551,217540.78917912208,217540.78917912208,315348.03393088054,219146.08626963902,219146.08626963902,428316.643353772,222579.17435591732,222579.17435591732,222579.17435591732,290806.96437266481,645171.53746853431,308095.45165021933,241864.64229593193,241864.64229593193,355349.30787718081,243719.71858506554,243719.71858506554,413139.67762409814,246489.14075597801,246489.14075597801,246489.14075597801,287551.3129053766,690827.08052991191,338270.9245131326,266835.68116923142,266835.68116923142,380491.74754793267,268686.23024884757,268686.23024884757,432128.40661934513,271347.39721238741,271347.39721238741,271347.39721238741,284170.52329482068,648346.27842242969,442792.27849040396,292554.16097816458,292554.16097816458,390270.99664428271,294139.06542063411,294139.06542063411,470351.94993000577,296997.12546295411,296997.12546295411,296997.12546295411,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8390728.0110357497,null,null,530000,0,0,0,0,5269.2864583333339,6138.4494791666657,8856.913333333332,44583.471770833334,4898.7166666666626,14429.286666666672,57188.827500000007,42400.809390625007,38151.263718749993,36237.425546874976,45602.059781249991,0,124028.25334375008,0,0,170930.92778124998,7497.1102499999733,0,93305.012937500083,103216.61284921873,104316.00207656246,119094.60860390638,0,0,197488.30234218744,0,0,241378.56412031251,4255.2751499999586,0,124787.0486624999,193054.51478496118,193961.25796851557,100897.30919214859,0,0,282769.87214601552,0,0,255866.39872171855,0,0,3455.0030787893652,215536.16886360664,237349.69308950944,141154.41115549533,0,0,198784.01924669545,0,0,226235.50974133576,0,0,0,171156.81653283397,304555.94143892475,96749.755656439636,0,0,165463.18242972359,0,0,215697.52555201214,0,0,0,117993.82965386449,366776.34788865614,95470.171894873405,0,0,96201.947661241502,0,0,205737.46899785468,0,0,0,56763.456474386745,404407.5281214682,66230.809354287368,0,0,111629.58929211528,0,0,166650.53686812014,0,0,0,28935.255918848175,425173.7598292483,71435.24334390118,0,0,111805.51729908511,0,0,160781.00940695763,0,0,0,0,358269.05779948842,150238.11751223938,0,0,96131.931223648586,0,0,173354.82446705169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[442,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[444,"ндс(-)",null,"*",null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2868736.4281800031,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,32153.832150000017,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,35369.215365000018,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16484329.10863377,null,null,0,0,0,0,0,96.94168049999999,318.3877543035,608.77058164649998,1651.0553360909998,2572.2346401359996,2901.9915569951991,4288.0311987425994,6209.4090635271896,7710.7780996893898,9061.4232574034395,10572.955976484,10652.662753166158,13028.558940367197,12512.907190416861,11359.969616559667,18431.728745088858,22815.107131971174,22265.534642395261,24211.867639035529,28655.299819492739,32667.660323815729,36718.546704074324,37948.999901801551,34070.788242877148,38877.048614958665,36082.516332394873,31421.223163695016,47006.16541452863,55875.111726765113,53354.039107927296,56383.125810581485,65179.016022911062,72752.982225466563,77968.384090764433,77220.143003485005,67505.433954042688,75853.053315919533,69743.724738464894,59150.480293800778,86618.592766591755,99564.622623452786,91855.108440773271,94592.033260483731,106910.73896694004,116500.90409229622,123277.62225189005,120805.82253373005,104278.78428330318,113915.38942934759,102828.95375795753,85600.303579709376,123707.11809953884,140792.92088084543,128456.05221405058,130941.78637593939,147391.64718702808,160459.02577197389,167537.28049831535,162003.58458439581,138785.37945753845,150304.82641963757,135179.04695778535,111557.84786323222,160303.8386815452,181318.6803270526,164376.42307628828,167708.2096953787,187772.27152826785,202811.14625144165,210922.00734700824,202730.47655679521,172646.09344979972,185770.89434026511,166366.77315223648,136729.20425672139,195839.36224815634,220879.31515978248,199576.46769972952,202755.3525665279,225711.45036070477,242665.09279174064,251251.26034525648,240960.54278295551,204876.66832091461,220048.49843816433,196866.45478817823,161401.67297767167,230451.61822544993,259526.82308435463,233785.73320661354,235379.02468057707,261651.48415332969,281476.20851386507,291107.00792905974,278772.48730270495,236663.27222564034,253817.52675766253,226850.45320346369,185628.48939428819,264906.48746490234,297589.72238527943,267793.9562614499,269358.51902310387,297763.60392765567,318613.65662238386,329942.00977762009,316440.19714162673,268359.42695193551,287559.38977008674,256770.75267959229,209981.30578462087,299592.72130800301,336296.86441944214,302382.08710562682,304010.67128179962,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Операционный директор",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,24761979.312776785,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,228018.61464977087,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,234859.17308926399,0,0,0,0,0,0,0,0,0,0,0,0,0]
[458,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,"учет",null,null,null,null,null,null,16507986.208517851,null,null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,152012.40976651391,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,156572.78205950934,0,0,0,0,0,0,0,0,0,0,0,0,0]
[461,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,"учет",null,null,null,null,null,null,8941825.8629471753,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,82340.055290195029,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,84810.256948900889,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9357952.0464483332,null,null,62000,62000,62000,62000,62000,62000,62000,62000,62000,62000,62000,62000,65100,65100,65100,65100,65100,65100,65100,65100,65100,65100,65100,65100,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,91602.237514921871,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,96182.349390667994,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7526079.8779313378,null,null,8833.3333333333339,8833.3333333333339,8833.3333333333339,8833.3333333333339,8833.3333333333339,8896.0629340277774,8969.1397135416664,9074.5791579861125,9605.3347743055565,9663.652829861112,9835.4300520833331,10516.249427083334,11546.833438802085,12001.015149739585,12432.413072916668,12975.294736979165,12975.294736979165,14451.821562500003,14451.821562500003,14451.821562500003,16486.713559895834,16575.964872395834,16575.964872395834,17686.7388359375,19799.844978320314,21041.702145898438,22459.495105468755,22459.495105468755,22459.495105468755,24810.546323828126,24810.546323828126,24810.546323828126,27684.100658593758,27734.758696093755,27734.758696093755,29220.318799218749,32979.602772333994,35288.665367197267,36489.823809960944,36489.823809960944,36489.823809960944,39856.131811699226,39856.131811699226,39856.131811699226,42902.160367910161,42902.160367910161,42902.160367910161,42943.291356943366,47656.362696976314,50481.954281375241,52162.363937988273,52162.363937988273,52162.363937988273,54528.840357591791,54528.840357591791,54528.840357591791,57222.120235464856,57222.120235464856,57222.120235464856,57222.120235464856,62120.807396438482,65746.473365949481,66898.256171383298,66898.256171383298,66898.256171383298,68868.05596221333,68868.05596221333,68868.05596221333,71435.883647356328,71435.883647356328,71435.883647356328,71435.883647356328,76412.36627798446,80778.751371897044,81915.301037312194,81915.301037312194,81915.301037312194,83060.562318993645,83060.562318993645,83060.562318993645,85509.817902301438,85509.817902301438,85509.817902301438,85509.817902301438,90461.064231635406,95275.439566414789,96063.901582537277,96063.901582537277,96063.901582537277,97392.825264586252,97392.825264586252,97392.825264586252,99376.760227301973,99376.760227301973,99376.760227301973,99376.760227301973,104690.06557103428,109751.65794995391,110602.07751357181,110602.07751357181,110602.07751357181,111933.09557665615,111933.09557665615,111933.09557665615,113847.15521245329,113847.15521245329,113847.15521245329,113847.15521245329,119539.51297307594,123804.6208040222,125593.16982202507,125593.16982202507,125593.16982202507,126737.59757468756,126737.59757468756,126737.59757468756,128801.34548500959,128801.34548500959,128801.34548500959,128801.34548500959,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,144923299.72403917,null,null,12500,12500,104166.66666666669,112500.00000000001,112500.00000000001,120994.90280083336,122197.31292383918,122681.28430274418,133585.09222681835,136037.05773356001,136586.65259499202,148980.05199790437,154440.68177254533,156942.96349948234,170702.37209567241,174330.7599608067,174463.60458861029,190624.26490061203,190984.92865069484,189063.36602759949,214270.54790848156,222918.27021995204,222002.31607065888,240009.21273172597,250266.23386582136,256953.50137302632,280381.78784012399,284056.47408633603,277592.78798812872,303466.46202493127,300595.23222899158,292826.41028115846,338450.87812421453,355197.41172044206,350995.62402237899,377658.62236096937,395992.39143160207,408615.66843586124,441543.35242894106,442673.88120523363,426482.6994561631,466548.96819863288,458982.11088347592,441326.70347570238,515875.81771696324,540329.42682372592,527480.2365192601,563687.59735071438,589047.10547466855,605030.7140169288,651617.98944471567,650979.363388962,623434.29963825061,677786.7497679682,663138.50113761565,634424.08417386876,740056.02741519245,772744.42395486415,752182.97617687273,802658.51072578959,836538.33483884763,858317.29914709064,921586.76000217197,917460.524349674,878763.51580491173,954025.09365279018,934421.71117414115,895053.04601655272,1037965.1135825592,1079156.7246119534,1050919.6291940128,1124308.2313815299,1166545.0343852488,1191609.8255905383,1280278.8983387942,1274088.2657155662,1223947.6272039071,1327903.4009864132,1303771.3095695383,1254375.3614103466,1443181.5075909749,1493943.6840631755,1458438.9382964205,1563055.217555478,1613461.6455772123,1641717.7162956055,1765836.320330892,1759610.1195533071,1699470.3287832388,1844931.6590674045,1818312.4143263027,1759204.4446421252,2006480.1281527139,2068158.0470606508,2025256.2305977489,2173323.401961742,2234087.8993487349,2267129.106616294,2443719.5849491847,2439157.335985072,2368975.310856631,2573513.874621273,2546163.5659854026,2477460.2929701102,2803133.2432535328,2876959.5968040675,2827299.9865976851,3042804.840049414,3114115.8591210647,3148865.9469456114,3402549.1157064531,3403464.792019851,3323330.1750370325,3612935.784174541,3587381.9561344427,3509399.5446428233,3942118.1420664429,4031628.3377406397,3975103.7088842806,4289520.8778843489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13736940.923861476,null,null,0,0,0,0,0,80.784733750000001,265.32312858624999,507.30881803875002,1375.8794467425,2143.5288667799996,2418.3262974959994,3573.3593322854995,5174.5075529393253,6425.6484164078247,7551.1860478361996,8810.7966470699994,8877.2189609717989,10857.132450305997,10427.422658680718,9466.6413471330561,15359.773954240716,19012.589276642644,18554.612201996053,20176.55636586294,23879.416516243949,27223.050269846441,30598.788920061939,31624.166584834627,28392.323535730957,32397.540512465555,30068.763610329061,26184.352636412514,39171.804512107192,46562.593105637599,44461.69925660608,46985.938175484574,54315.846685759221,60627.485187888808,64973.653408970364,64350.11916957084,56254.528295035576,63210.877763266282,58119.770615387417,49292.066911500653,72182.160638826463,82970.518852877329,76545.923700644402,78826.694383736452,89092.282472450039,97084.086743580177,102731.35187657505,100671.51877810838,86898.986902752644,94929.491191123001,85690.794798297939,71333.58631642448,103089.26508294904,117327.4340673712,107046.71017837549,109118.15531328283,122826.37265585674,133715.85480997825,139614.40041526279,135002.98715366318,115654.48288128205,125254.02201636464,112649.20579815446,92964.87321936019,133586.532234621,151098.90027254383,136980.35256357357,139756.84141281559,156476.89294022322,169009.28854286805,175768.33945584021,168942.06379732935,143871.74454149976,154809.07861688759,138638.97762686375,113941.00354726783,163199.4685401303,184066.09596648542,166313.72308310794,168962.79380543993,188092.8753005873,202220.91065978387,209376.05028771373,200800.4523191296,170730.55693409551,183373.74869847027,164055.37899014854,134501.39414805974,192043.01518787496,216272.35257029554,194821.44433884462,196149.18723381424,218042.90346110807,234563.50709488758,242589.17327421645,232310.40608558746,197219.39352136696,211514.60563138546,189042.04433621975,154690.40782857349,220755.40622075196,247991.43532106621,223161.63021787492,224465.43251925323,248136.33660637974,265511.38051865326,274951.67481468344,263700.16428468894,223632.8557932796,239632.82480840562,213975.62723299357,174984.42148718407,249660.60109000251,280247.3870162018,251985.07258802236,253342.22606816635,0,0,0,0,0,0,0,0,0,0,0,0,0]
[477,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на уборку-охрану",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,103790675.95556495,null,null,0,0,83333.333333333343,83333.333333333343,83333.333333333343,91666.666666666686,91666.666666666686,91666.666666666686,100833.33333333334,100833.33333333334,100833.33333333334,110916.6666666667,110916.6666666667,110916.6666666667,122008.33333333336,122008.33333333336,122008.33333333336,134209.16666666672,134209.16666666672,134209.16666666672,147630.08333333343,147630.08333333343,147630.08333333343,162393.09166666676,162393.09166666676,162393.09166666676,178632.40083333344,178632.40083333344,178632.40083333344,196495.6409166668,196495.6409166668,196495.6409166668,216145.20500833349,216145.20500833349,216145.20500833349,237759.72550916689,237759.72550916689,237759.72550916689,261535.69806008358,261535.69806008358,261535.69806008358,287689.26786609192,287689.26786609192,287689.26786609192,316458.19465270115,316458.19465270115,316458.19465270115,348104.0141179713,348104.0141179713,348104.0141179713,382914.41552976839,382914.41552976839,382914.41552976839,421205.85708274529,421205.85708274529,421205.85708274529,463326.4427910198,463326.4427910198,463326.4427910198,509659.0870701219,509659.0870701219,509659.0870701219,560624.9957771342,560624.9957771342,560624.9957771342,616687.49535484752,616687.49535484752,616687.49535484752,678356.24489033245,678356.24489033245,678356.24489033245,746191.8693793657,746191.8693793657,746191.8693793657,820811.05631730217,820811.05631730217,820811.05631730217,902892.16194903268,902892.16194903268,902892.16194903268,993181.37814393605,993181.37814393605,993181.37814393605,1092499.5159583297,1092499.5159583297,1092499.5159583297,1201749.4675541627,1201749.4675541627,1201749.4675541627,1321924.4143095789,1321924.4143095789,1321924.4143095789,1454116.8557405372,1454116.8557405372,1454116.8557405372,1599528.541314591,1599528.541314591,1599528.541314591,1759481.3954460502,1759481.3954460502,1759481.3954460502,1935429.5349906553,1935429.5349906553,1935429.5349906553,2128972.488489721,2128972.488489721,2128972.488489721,2341869.7373386933,2341869.7373386933,2341869.7373386933,2576056.7110725627,2576056.7110725627,2576056.7110725627,2833662.382179819,2833662.382179819,2833662.382179819,3117028.6203978015,3117028.6203978015,3117028.6203978015,3428731.4824375818,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,128014744.41126136,null,null,467500,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,949025,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,977495.75,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,1006820.6224999999,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1037025.241175,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1068135.9984102498,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1100180.0783625573,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1133185.4807134341,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1167181.045134837,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1184430.0260974208,1202196.4764888822,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,1219962.9268803436,0,0,0,0,0,0,0,0,0,0,0,0,0]
[487,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,"оплата",null,null,null,null,null,null,27382833.029146839,null,null,100000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,203000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,209090,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,215362.7,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,221823.58100000001,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,228478.28842999996,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,235332.63708289998,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,242392.61619538697,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,249664.39468124858,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,253354.01627752319,257154.32652168605,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,260954.6367658489,0,0,0,0,0,0,0,0,0,0,0,0,0]
[490,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,"оплата",null,null,null,null,null,null,17798841.468945447,null,null,65000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,131950,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,135908.5,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,139985.755,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,144185.32764999999,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,148510.88747949997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,152966.21410388499,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,157555.20052700155,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,162281.85654281158,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,164680.11058039006,167150.31223909592,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,169620.51389780178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[491,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,"оплата",null,null,null,null,null,null,19167983.120402824,null,null,70000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,142100,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,146363,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,150753.89000000001,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,155276.5067,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,159934.80190099997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,164732.84595802997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,169674.83133677091,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,174765.076276874,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,177347.81139426623,180008.02856518023,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,182668.24573609422,0,0,0,0,0,0,0,0,0,0,0,0,0]
[495,"CF(-)",null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,38404423.323378406,null,null,140250,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,284707.5,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,293248.72499999998,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,302046.18674999999,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,311107.57235249999,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,320440.79952307494,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,330054.02350876719,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,339955.64421403018,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,350154.31354045111,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,355329.00782922626,360658.94294666464,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,365988.87806410308,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,30942499.874663692,null,null,1124200,89800,89800,89800,89800,95159.617083333331,96134.010666666669,99004.307320833323,135495.15384583332,95894.376741666652,105672.30594166667,153132.22667500001,139802.67125606252,136204.03285906248,134908.44953937497,145051.11075287499,99449.050971625009,225593.37818875007,101565.124845,101565.124845,275412.34355737496,112106.43590712496,104609.32565712499,203412.23636637509,216275.00004017059,219145.87570744308,235946.93785051888,116852.3292466125,116852.3292466125,317694.36296921619,120206.06062702874,120206.06062702874,365683.69722631504,128632.67101604246,124377.3958660425,255384.86872985243,328857.24199531449,333042.87883719092,241684.58793661275,140787.27874446413,140787.27874446413,428337.34436960524,145567.47222358978,145567.47222358978,405759.26417555084,149892.86545383229,149892.86545383229,157712.63997833757,376243.7294923577,402051.86235595029,308232.21707311628,167077.80591762092,167077.80591762092,369207.37134969997,170423.35210300446,170423.35210300446,400466.41815335181,174230.90841201606,174230.90841201606,178752.59166201606,356513.48588007572,495016.16451033572,288831.24926836271,192081.49361192307,192081.49361192307,360317.40225054073,194854.21982081712,194854.21982081712,414166.26658237795,198468.74103036572,198468.74103036572,203216.50844286571,327821.2303689291,582724.05093075254,313010.96107399551,217540.78917912208,217540.78917912208,315348.03393088054,219146.08626963902,219146.08626963902,428316.643353772,222579.17435591732,222579.17435591732,227564.33013904231,290806.96437266481,645171.53746853431,308095.45165021933,241864.64229593193,241864.64229593193,355349.30787718081,243719.71858506554,243719.71858506554,413139.67762409814,246489.14075597801,246489.14075597801,251723.55432825923,287551.3129053766,690827.08052991191,338270.9245131326,266835.68116923142,266835.68116923142,380491.74754793267,268686.23024884757,268686.23024884757,432128.40661934513,271347.39721238741,271347.39721238741,276843.53146328276,284170.52329482068,648346.27842242969,442792.27849040396,292554.16097816458,292554.16097816458,390270.99664428271,294139.06542063411,294139.06542063411,470351.94993000577,296997.12546295411,296997.12546295411,181578.30619415251,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8390728.0110357497,null,null,530000,0,0,0,0,5269.2864583333339,6138.4494791666657,8856.913333333332,44583.471770833334,4898.7166666666626,14429.286666666672,57188.827500000007,42400.809390625007,38151.263718749993,36237.425546874976,45602.059781249991,0,124028.25334375008,0,0,170930.92778124998,7497.1102499999733,0,93305.012937500083,103216.61284921873,104316.00207656246,119094.60860390638,0,0,197488.30234218744,0,0,241378.56412031251,4255.2751499999586,0,124787.0486624999,193054.51478496118,193961.25796851557,100897.30919214859,0,0,282769.87214601552,0,0,255866.39872171855,0,0,3455.0030787893652,215536.16886360664,237349.69308950944,141154.41115549533,0,0,198784.01924669545,0,0,226235.50974133576,0,0,0,171156.81653283397,304555.94143892475,96749.755656439636,0,0,165463.18242972359,0,0,215697.52555201214,0,0,0,117993.82965386449,366776.34788865614,95470.171894873405,0,0,96201.947661241502,0,0,205737.46899785468,0,0,0,56763.456474386745,404407.5281214682,66230.809354287368,0,0,111629.58929211528,0,0,166650.53686812014,0,0,0,28935.255918848175,425173.7598292483,71435.24334390118,0,0,111805.51729908511,0,0,160781.00940695763,0,0,0,0,358269.05779948842,150238.11751223938,0,0,96131.931223648586,0,0,173354.82446705169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1860933.5543723649,null,null,4800,4800,4800,4800,4800,4815.0551041666668,4832.5935312500005,4857.8989979166672,4985.2803458333328,4999.2766791666663,5040.5032124999998,5203.8998625000004,5425.6617388750001,5531.5509606249998,5632.1283050000002,5758.69728725,5758.69728725,6102.9389700000002,6102.9389700000002,6102.9389700000002,6577.3595042500001,6598.16781025,6598.16781025,6857.1368257499998,7272.5732169674993,7553.8310558024987,7874.9351200499987,7874.9351200499987,7874.9351200499987,8407.4050384349994,8407.4050384349994,8407.4050384349994,9058.2123156899979,9069.6854307299982,9069.6854307299982,9406.1375082899976,10099.903883552548,10607.922428038648,10872.190172510998,10872.190172510998,10872.190172510998,11612.814049550698,11612.814049550698,11612.814049550698,12282.973012340099,12282.973012340099,12282.973012340099,12292.022271216149,13086.260392379423,13690.159128790612,14049.304192035001,14049.304192035001,14049.304192035001,14555.078673894324,14555.078673894324,14555.078673894324,15130.699129458219,15130.699129458219,15130.699129458219,15130.699129458219,15856.352221515555,16609.106782271523,16848.237956263132,16848.237956263132,16848.237956263132,17257.204416161105,17257.204416161105,17257.204416161105,17790.332403538148,17790.332403538148,17790.332403538148,17790.332403538148,18429.445518983241,19310.085733319975,19539.312271847451,19539.312271847451,19539.312271847451,19770.29582434666,19770.29582434666,19770.29582434666,20264.277210655597,20264.277210655597,20264.277210655597,20264.277210655597,20801.959374690563,21745.210421743308,21899.688951262218,21899.688951262218,21899.688951262218,22160.056821937043,22160.056821937043,22160.056821937043,22548.757037590647,22548.757037590647,22548.757037590647,22548.757037590647,23065.29328338103,24028.646142812631,24190.503135039002,24190.503135039002,24190.503135039002,24443.830538953953,24443.830538953953,24443.830538953953,24808.125939537222,24808.125939537222,24808.125939537222,24808.125939537222,25304.288458327981,26092.856389312976,26423.537922932919,26423.537922932919,26423.537922932919,26635.129062207496,26635.129062207496,26635.129062207496,27016.69161214101,27016.69161214101,27016.69161214101,27016.69161214101,0,0,0,0,0,0,0,0,0,0,0,0,0]
[505,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,13572993.682413412,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,26357.599911631376,0,0,0,0,0,0,0,0,0,0,0,216235.67603619662,0,0,0,0,0,0,0,0,0,0,0,565669.56326798175,0,0,0,0,0,0,0,0,0,0,0,1023483.2195470153,0,0,0,0,0,0,0,0,0,0,0,1482455.4263653141,0,0,0,0,0,0,0,0,0,0,0,1929658.5353408791,0,0,0,0,0,0,0,0,0,0,0,2362592.4899294684,0,0,0,0,0,0,0,0,0,0,0,2777675.9895173311,0,0,0,0,0,0,0,0,0,0,0,3188865.182497594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1478320.5399462911,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,14774.554437890625,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,15513.282159785158,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12043433.336775292,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,25937.424601000017,25937.424601000017,25937.424601000017,28531.167061100026,28531.167061100026,28531.167061100026,31384.283767210025,31384.283767210025,31384.283767210025,34522.712143931029,34522.712143931029,34522.712143931029,37974.983358324142,37974.983358324142,37974.983358324142,41772.481694156551,41772.481694156551,41772.481694156551,45949.729863572211,45949.729863572211,45949.729863572211,50544.702849929432,50544.702849929432,50544.702849929432,55599.173134922377,55599.173134922377,55599.173134922377,61159.09044841463,61159.09044841463,61159.09044841463,67274.999493256095,67274.999493256095,67274.999493256095,74002.499442581713,74002.499442581713,74002.499442581713,81402.749386839889,81402.749386839889,81402.749386839889,89543.024325523889,89543.024325523889,89543.024325523889,98497.326758076262,98497.326758076262,98497.326758076262,108347.05943388391,108347.05943388391,108347.05943388391,119181.76537727231,119181.76537727231,119181.76537727231,131099.94191499957,131099.94191499957,131099.94191499957,144209.93610649952,144209.93610649952,144209.93610649952,158630.92971714947,158630.92971714947,158630.92971714947,174494.02268886444,174494.02268886444,174494.02268886444,191943.42495775089,191943.42495775089,191943.42495775089,211137.767453526,211137.767453526,211137.767453526,232251.5441988786,232251.5441988786,232251.5441988786,255476.6986187665,255476.6986187665,255476.6986187665,281024.3684806432,281024.3684806432,281024.3684806432,309126.8053287075,309126.8053287075,309126.8053287075,340039.48586157826,340039.48586157826,340039.48586157826,374043.43444773619,374043.43444773619,374043.43444773619,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,609981.46344015002,null,null,467500,467500,467500,467500,467500,467500,467500,467500,467500,467500,467500,467500,481525,481525,481525,481525,481525,481525,481525,481525,481525,481525,481525,481525,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,541960.6297352463,541960.6297352463,541960.6297352463,541960.6297352463,541960.6297352463,541960.6297352463,541960.62973523885,541960.6297352314,541960.6297352314,541960.6297352314,541960.6297352314,541960.6297352314,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,592215.01304869354,592215.01304869354,592215.01304869354,592215.01304869354,592215.01304869354,592215.01304869354,592215.01304869354,592215.01304869354,592215.01304869354,592215.01304869354,592215.01304869354,592215.01304869354,609981.46344015002,609981.46344015002,609981.46344015002,609981.46344015002,609981.46344015002,609981.46344015002,609981.46344015002,609981.46344015002,609981.46344015002,609981.46344015002,609981.46344015002,609981.46344015002,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,182994.43903205544,null,null,140250,140250,140250,140250,140250,140250,140250,140250,140250,140250,140250,140250,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,148791.22500000056,148791.22500000056,148791.22500000056,148791.22500000056,148791.22500000056,148791.22500000149,148791.22500000149,148791.22500000149,148791.22500000149,148791.22500000149,148791.22500000149,148791.22500000149,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,157852.61060249992,157852.61060249992,157852.61060249992,157852.61060249992,157852.61060249992,157852.61060249992,157852.61060249992,157852.61060249992,157852.61060250178,157852.61060250178,157852.61060250178,157852.61060250178,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,177664.50391461328,177664.50391461328,177664.50391461328,177664.50391461328,177664.50391461328,177664.50391461328,177664.50391461328,177664.50391461328,177664.50391461328,177664.50391461328,177664.503914617,177664.503914617,182994.43903205544,182994.43903205544,182994.43903205544,182994.43903205544,182994.43903205544,182994.43903205544,182994.43903205544,182994.43903205544,182994.43903205544,182994.43903205544,182994.43903205544,182994.43903205544,0,0,0,0,0,0,0,0,0,0,0,0,0]
[519]
[520,"PL",null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,881457563.05568719,null,null,-2187333.3333333335,-1431083.3333333333,-1717916.6666666667,-1687083.3333333333,-1857916.6666666665,-1757035.5325161112,-1781872.3573704781,-1877260.9822361053,-1753769.9117885963,-1658231.3567406153,-1528394.2960163476,-1755535.1019270546,-1480956.0468836077,-1411153.7018532611,-1170584.6239159531,-1082323.3191153151,-1273170.2127840258,-1207967.961891138,-1129028.2613006553,-1251994.6255004136,-799527.98980409699,-121905.94475393696,-435892.39209308196,-315500.24354761653,-51625.258350625634,412783.0513637485,675090.99855617899,913264.43818335421,470109.17640943918,128388.7590916492,398412.42888590135,-558540.79822361376,913742.12415930908,2280340.8841730859,1975917.1291494453,1949082.9022185318,2640570.2574524656,3002096.9270486645,3670809.6014730707,3621309.9128961451,2651935.281660663,2558458.873817198,2673224.0053719599,728576.51643167064,3479502.3678674325,5532536.5616426505,4320334.2307532579,4547492.8335768171,5586784.8629360087,6547090.2968011554,7192926.7546931207,7040614.3276542984,5090057.5787289347,5134296.4764224216,4889582.1130488776,1877202.0682502314,5726514.5691715442,8591423.5790309049,6977953.9008176308,7101367.9402483683,8794892.1916214041,9930434.046773646,10762696.038088221,10211206.193640068,7439332.5773739293,7580359.8710656203,7076301.0592535771,2791038.4415384941,8364309.7455235757,11654320.389305297,9630456.014450375,9617858.2737610973,11903710.822034333,13151905.271863565,14144227.188895822,13277994.066340838,9646486.2296926416,9938942.1565354541,9098406.9357120693,3854205.8747820631,10719503.746437311,14618707.510149136,12027847.896614578,11906734.798670709,14670094.717140384,16085487.601097718,17221964.417873487,16065969.200949393,11700352.297445737,12014488.190192841,10919750.886825535,4999343.6312269866,12772377.030795779,17436723.047517441,14094797.697674338,13822372.671375487,16998605.339478388,18775132.40187566,20029883.156392775,18617749.613275107,13491048.460581198,13881263.532838047,12493582.645207748,5688762.3033839166,14926914.222567447,19983270.883437499,15889240.14457877,15520865.605923168,18926923.863666341,21145389.168700624,22367299.171893191,20864519.730471201,14964483.76125237,15486259.12822549,13769034.642195329,6131332.319953762,16512914.654191267,22156987.935706884,17754288.189790398,17120023.971821543,0,0,0,0,0,0,0,0,0,0,0,0,0]
[524,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,935121040.15136111,null,null,-1601983.3333333335,-3026066.6666666665,-4571739.7671666667,-6275428.0724333338,-8105748.2614666671,-9818913.6720776111,-11561727.989105364,-13355614.903277082,-14826967.136256654,-16446605.678857666,-17871896.263736647,-19233507.143171851,-20446962.438745167,-21720059.820237394,-22535652.526731707,-23504366.64989787,-24862651.35594086,-25009386.094074711,-27017492.683837425,-27706219.884977613,-27113015.364173729,-27187882.993305691,-27602502.841773067,-27193129.769254517,-26573516.702278867,-25949383.536266696,-24214520.102005504,-23916434.131317332,-23988797.124278724,-21286402.80175662,-23450812.783321559,-22712480.782712564,-18991346.822517496,-16735676.882765485,-15009819.591472665,-11669300.275461119,-7774363.1883773236,-4568366.4762677494,419305.2106920667,2648391.8687701803,3897467.454170214,11286200.759946831,8738202.5792556796,11877891.709317505,19888847.330739275,24859858.783775222,28409090.044230849,34807603.806643143,41962834.409844376,48278846.587929286,57395339.12523596,62072532.477653541,64877168.880832598,76419575.380110234,73562778.017964751,78673937.307503268,90609147.580328062,98121003.460722238,103881996.31047648,113314637.9331145,124187238.00422637,133592441.23385772,146411784.84856376,153367698.71249783,157612325.16719973,173399721.32035825,170273762.50893813,177170784.39922127,193337348.7257773,203404699.8136816,211445020.41172796,224104102.65697592,238224776.04378167,250546053.1207788,267109604.92744505,276142657.323286,281758543.78602415,301545369.39220834,298079410.19118249,306889435.50792956,326960107.37004995,339566551.10462141,349579395.09278804,365046293.26829314,382099934.06667989,397006016.11167777,416914418.66172642,427967740.28511369,434786783.28370214,458494229.89083767,454511030.12458032,465309685.35554934,488836637.22476715,504021162.29957336,515485499.0479728,533282498.0000785,553068328.72814357,570314728.0190537,593487507.52025211,606196673.30666137,614078121.57249975,641399557.98881578,636751501.16273546,649050230.35795736,676260390.22164369,693493129.92814183,706526216.47914803,726465466.14127314,748301334.54425633,767330658.76982617,793702854.38400817,807641685.70362628,816403275.88609886,846990858.62086666,841507707.26625156,854978329.18052316,886507242.6485101,898252098.48717296,912470384.81115949,935121040.15136111,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,529.30499999999984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[529,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,918758078.56526446,null,null,-1601983.3333333335,-3070345.9716666667,-4730317.3088333337,-6385490.9099333342,-8337830.9956333339,-10048910.985681778,-11752418.579367865,-13819967.489024166,-15313476.376748322,-16908197.151645999,-18460772.507639147,-20217781.343917269,-21475493.331210375,-22674794.26343523,-23678026.166014835,-24639093.45757905,-26320234.061788455,-26642029.394466206,-28725416.975988362,-29650466.417675279,-29334147.760219697,-29593835.227633499,-30530820.974221695,-30393747.99998631,-29906181.719893709,-29343989.540731117,-27941926.818161737,-27392461.17546146,-27544492.52143031,-25574130.247602321,-28072706.008075975,-27650905.373058379,-24398696.745118573,-22442481.582394473,-21209510.607596766,-18452141.796759758,-14970900.810848244,-11927891.043350756,-7314822.7705567461,-4341995.5042524952,-3183416.4778014142,3483140.9387380816,324085.43774941564,2803020.8802375831,10288844.625480585,14982345.143815383,17672957.118726868,23504926.344598766,30342158.392853111,36921934.56214036,45508870.873420931,51227884.690071851,54068739.3366763,64803070.20064,61185403.422484636,65429317.822955422,76550164.441653877,83847098.382443413,88965526.446616977,97589249.067477629,107987266.06152779,117884124.49696413,130145907.37920052,138546544.60722953,142902134.27429926,157735621.73282987,153691969.6361841,159258203.58344796,174859720.76621008,184728877.90059707,191797514.03359661,203490960.11053473,217141795.57345676,230170254.49944806,246143407.10052791,257057220.21167856,262866288.76828939,281572105.71134222,277004288.42199707,284261166.20912141,303689562.52835262,316097876.85797417,324993894.81765556,339375867.1292491,355979172.14645195,371827258.72926217,391063503.22604406,404410907.88225842,411473300.06639856,433939683.70908517,428654257.78097457,437954399.59330237,460471102.9505958,475402536.9526186,485745639.38902664,502265429.80872542,521604384.59646904,540024463.55133963,562440773.08196688,577864413.1222775,586056616.88965511,611919838.57970953,605759016.399786,616273954.28179181,642648785.16585827,659536321.02450955,670945404.0759778,689534516.029212,711104440.26663637,731537754.80235648,757032117.00126934,774118846.33129549,783273113.36294353,812154018.89084589,804899412.87922716,816256606.63040233,846843084.54486966,866802226.6482898,888544605.22617078,918758078.56526446,0,0,0,0,0,0,0,0,0,0,0,0,0]
[533,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,32812674.762606904,null,null,0,0,0,0,0,19752.357660000005,45126.346188420015,78927.11362116001,257520.69324575993,266639.79214655992,324713.13175526366,549075.10373704764,716236.42483509437,855010.60305091157,991461.94128838019,1163017.897864098,1007703.2310105581,1647159.8897759023,902620.04375694343,1412214.2594156682,2343637.5639611254,2305409.1617015973,2231636.3753483845,2702004.8902360778,3137057.0597447706,3519583.9551785304,3962496.2465689927,3770298.8570809104,3172223.7970626559,4749649.7094158577,2602777.8596851518,3799815.3413974,5778460.749902973,5606992.426202287,5264735.9580397252,6224207.8468124997,7057010.6511673965,7767493.4188405517,8119718.7350190626,7615004.0341892,6140186.0611475715,9315952.5214805044,4895314.8720325315,7157410.5734461425,10492322.389442686,9795322.2453996651,8921383.9619057439,10353011.834143551,11431463.105646254,12307118.594033036,12812324.229357,11803443.558548149,9444704.5643855482,13767034.822918575,7185690.5932337623,10256459.577991413,14950451.887249673,13737890.386403877,12436639.200328963,14244403.612275643,15788494.087426804,16907034.350654203,17230794.923767418,15779407.192943269,12499737.561587041,18126647.645219643,9417641.4562293142,13313496.909091176,19350195.818175372,17595434.20486458,15897956.149170885,18274343.296846725,19986131.647817407,21338575.034217976,21638808.265230324,19669384.93513171,15508757.278538555,22343691.119715329,11554994.749483608,16304767.331731629,23599210.666318204,21406862.454017468,19258558.792523686,22054598.054082111,23936055.367015082,25509035.820451111,25685568.01085642,23412197.998080105,18333154.928282175,26503593.612247214,13609605.978277318,19277327.715272982,27679109.794226464,25201607.948290698,22434124.386582129,25526264.975698516,27787322.843741298,29565680.25279171,29749678.210927576,27052384.290696822,21169559.857726686,30547694.907208376,15674789.358885162,22148374.81046854,31828265.671738721,28807787.497393467,25757127.326840296,29126583.612012081,31544822.85884852,33374885.231127672,33853059.259091653,30623758.434219323,24056235.634809591,34535877.230184913,17782820.530452006,25002181.877750181,36041702.278134026,32480836.012134261,29131315.679225229,32812674.762606904,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4143056.4266664386,null,null,0,7000,20666.666666666744,733.33333333337214,26753.166666666744,4283.5041666666948,9391.7133333328675,44204.535833332935,50610.48666666646,47792.353333332867,52893.332499999291,129889.28666666569,113774.97083333202,136805.10833333156,155505.37999999835,191736.6149999976,183484.76666666428,281832.06666666426,127780.82666666392,196015.84666666546,365064.23666666757,359541.9366666663,374197.31666666875,409919.64166666637,466490.2116666662,523251.56666666688,606366.20666666445,586312.04666666384,441234.94666666654,815313.16666666581,357057.70666666422,515092.08666665852,861491.63666666066,838153.0766666648,755608.37666666042,904632.39166665776,1004679.4016666552,1156423.8666666546,1188461.7066666586,1136231.6966666593,811365.89666665904,1455071.2666666554,639281.04666665848,933679.20666665118,1499623.1866666535,1401934.8266666587,1264427.4966666596,1440274.5616666563,1556270.2316666627,1685188.5666666692,1789551.9866666738,1677101.536666682,1199971.5966666825,2046689.9166666903,898017.70666668005,1274086.3366666604,2076942.9766666647,1871199.9166666642,1626987.0666666683,1882634.9416666683,2044752.2816666514,2208486.8666666541,2289146.2566666584,2136906.2666666731,1513319.4566666707,2565472.1666666828,1124251.6866666935,1617070.6266667061,2515729.6066667214,2287186.8866667263,1983022.4666667171,2308950.0616667159,2474883.1016666964,2665630.2666666768,2750881.3766666949,2546908.8666666411,1797761.3766666315,3023460.816666685,1319526.9766667224,1888906.2466666922,2935797.9266666919,2664448.5266667157,2300701.2266667075,2670936.0216667205,2838694.8016667217,3055089.2666667178,3125109.7766666561,2906782.5066666231,2033822.7966665998,3438092.1666665375,1487438.7066665143,2098945.6866665334,3337370.1166664883,3012042.6966665164,2572332.3766665459,2962023.2166665271,3161706.6866664812,3396860.0666664243,3472895.5366663858,3223785.0666663572,2254946.6366663501,3803650.7166663557,1645973.796666339,2315316.8066662997,3644247.8366663679,3303990.4366662726,2879534.4166662917,3248639.4416662678,3450737.9116663709,3677724.5666664019,3798400.5066663995,3502875.3466664329,2464232.1466663852,4128548.7166663557,1795684.4766663536,2507927.5466663986,3966352.4866664931,3576120.686666429,3087257.0666664243,4143056.4266664386,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3516353.2385755554,null,null,159750,159750,180750,180750,180750,182863.82500000001,185332.22625000001,188908.413375,206746.71224999998,208973.83350000001,214755.95324999996,237703.94399999999,261150.08440249998,276349.67093124997,291365.75109999994,309454.59461999999,309454.59462000005,358075.48814999993,358075.48815000005,358075.48814999993,425654.77514749992,429436.99076750001,429436.99076750001,466430.15739000007,520187.24515277566,560886.39682876272,607897.58044525073,607897.58044525003,607897.58044525073,683412.45384992636,683412.45384992613,683412.45384992613,777125.90400820132,779231.75655940128,779231.75655940175,828903.83931120159,927395.05282104667,1001634.0609905808,1041422.9524024026,1041422.9524024022,1041422.9524024017,1145787.8051264137,1145787.8051264137,1145787.8051264146,1243581.5161713874,1243581.5161713865,1243581.5161713874,1245258.7618298195,1365914.3841618774,1454960.915845261,1509096.4571688771,1509096.4571688771,1509096.4571688753,1578514.2482269295,1578514.2482269313,1578514.2482269332,1662970.2385264356,1662970.2385264337,1662970.2385264356,1662970.2385264356,1779729.0265662968,1891969.3236050326,1929290.0662240852,1929290.0662240833,1929290.0662240833,1983100.1957002617,1983100.1957002617,1983100.1957002617,2061957.7770354226,2061957.7770354263,2061957.7770354226,2061957.7770354226,2171787.5825713575,2304144.4495696016,2340695.1839459687,2340695.1839459725,2340695.1839459725,2366867.8803430274,2366867.8803430311,2366867.8803430274,2440640.3151015714,2440640.3151015714,2440640.3151015677,2440640.3151015714,2538623.0471515991,2683823.0383001231,2709793.5186407156,2709793.5186407082,2709793.5186407082,2739087.7913857885,2739087.7913857885,2739087.7913857885,2797956.230955299,2797956.230955299,2797956.2309553064,2797956.230955299,2893879.0549333356,3047341.6537465937,3074925.9170493446,3074925.9170493446,3074925.9170493446,3103684.5273026563,3103684.5273026563,3103684.5273026563,3157814.3757926337,3157814.3757926337,3157814.3757926375,3157814.3757926375,3251750.7419151366,3383814.9500718266,3437465.6747692227,3437465.6747692227,3437465.6747692227,3461721.7344499156,3461721.7344499081,3461721.7344499156,3516353.2385755628,3516353.2385755554,3516353.2385755554,3516353.2385755554,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,510550000,null,null,2120000,1545000,4025000,12205000,9735000,13160000,11140000,2275000,15700000,13925000,1000000,1770000,18840000,16710000,1200000,0,1770000,18840000,16710000,1200000,0,0,1770000,18840000,16710000,1200000,0,0,0,1770000,18840000,16710000,1200000,0,0,0,0,1770000,18840000,16710000,1200000,0,0,0,0,0,1770000,18840000,16710000,1200000,0,0,0,0,0,0,1770000,18840000,16710000,1200000,0,0,0,0,0,0,0,1770000,18840000,16710000,1200000,0,0,0,0,0,0,0,0,1770000,18840000,16710000,1200000,0,0,0,0,0,0,0,0,0,1770000,18840000,16710000,1200000,0,0,0,0,0,0,0,0,0,0,1770000,18840000,16710000,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3370000,null,null,2120000,1250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[546,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Юридические расходы",null,2,"руб.",null,null,null,"начисление",null,null,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]
[549,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Оборудование для РЦ",null,5,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2000000,null,null,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Ремонтные работы (200кв.м.)",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,110600000,null,null,0,280000,1540000,2520000,2380000,2800000,1680000,1400000,3500000,2100000,0,1680000,4200000,2520000,0,0,1680000,4200000,2520000,0,0,0,1680000,4200000,2520000,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[558,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Торговое пространство",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,118500000,null,null,0,0,750000,3000000,2250000,3000000,3000000,0,3750000,3750000,0,0,4500000,4500000,0,0,0,4500000,4500000,0,0,0,0,4500000,4500000,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[562,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Оргтехника, кассовая техника и ПО",null,6,"руб.",null,null,null,"начисление",null,null,null,null,null,null,31600000,null,null,0,0,160000,640000,560000,880000,640000,320000,800000,800000,400000,0,960000,960000,480000,0,0,960000,960000,480000,0,0,0,960000,960000,480000,0,0,0,0,960000,960000,480000,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[563,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Автомобиль",null,7,"руб.",null,null,null,"начисление",null,null,null,null,null,null,47400000,null,null,0,0,240000,960000,840000,1320000,960000,480000,1200000,1200000,600000,0,1440000,1440000,720000,0,0,1440000,1440000,720000,0,0,0,1440000,1440000,720000,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9480000,null,null,0,15000,135000,285000,105000,360000,60000,75000,450000,75000,0,90000,540000,90000,0,0,90000,540000,90000,0,0,0,90000,540000,90000,0,0,0,0,90000,540000,90000,0,0,0,0,0,90000,540000,90000,0,0,0,0,0,0,90000,540000,90000,0,0,0,0,0,0,0,90000,540000,90000,0,0,0,0,0,0,0,0,90000,540000,90000,0,0,0,0,0,0,0,0,0,90000,540000,90000,0,0,0,0,0,0,0,0,0,0,90000,540000,90000,0,0,0,0,0,0,0,0,0,0,0,90000,540000,90000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3950000,null,null,0,15000,75000,95000,75000,120000,20000,75000,150000,25000,0,90000,180000,30000,0,0,90000,180000,30000,0,0,0,90000,180000,30000,0,0,0,0,90000,180000,30000,0,0,0,0,0,90000,180000,30000,0,0,0,0,0,0,90000,180000,30000,0,0,0,0,0,0,0,90000,180000,30000,0,0,0,0,0,0,0,0,90000,180000,30000,0,0,0,0,0,0,0,0,0,90000,180000,30000,0,0,0,0,0,0,0,0,0,0,90000,180000,30000,0,0,0,0,0,0,0,0,0,0,0,90000,180000,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2808333.3333333335,null,null,1766666.6666666667,1041666.6666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[577,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Оформление юрлица",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,16666.666666666668,null,null,16666.666666666668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[581,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Оборудование для РЦ",null,5,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1666666.6666666667,null,null,833333.33333333337,833333.33333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[582,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые","Лицензирование",null,6,"руб.",null,null,null,"начисление",null,null,null,null,null,null,416666.66666666669,null,null,416666.66666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Торговое пространство",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,98750000,null,null,0,0,625000,2500000,1875000,2500000,2500000,0,3125000,3125000,0,0,3750000,3750000,0,0,0,3750000,3750000,0,0,0,0,3750000,3750000,0,0,0,0,0,3750000,3750000,0,0,0,0,0,0,3750000,3750000,0,0,0,0,0,0,0,3750000,3750000,0,0,0,0,0,0,0,0,3750000,3750000,0,0,0,0,0,0,0,0,0,3750000,3750000,0,0,0,0,0,0,0,0,0,0,3750000,3750000,0,0,0,0,0,0,0,0,0,0,0,3750000,3750000,0,0,0,0,0,0,0,0,0,0,0,0,3750000,3750000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[592,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Торговое оборудование",null,4,"руб.",null,null,null,"начисление",null,null,null,null,null,null,79000000,null,null,0,0,500000,2000000,1500000,2000000,2000000,0,2500000,2500000,0,0,3000000,3000000,0,0,0,3000000,3000000,0,0,0,0,3000000,3000000,0,0,0,0,0,3000000,3000000,0,0,0,0,0,0,3000000,3000000,0,0,0,0,0,0,0,3000000,3000000,0,0,0,0,0,0,0,0,3000000,3000000,0,0,0,0,0,0,0,0,0,3000000,3000000,0,0,0,0,0,0,0,0,0,0,3000000,3000000,0,0,0,0,0,0,0,0,0,0,0,3000000,3000000,0,0,0,0,0,0,0,0,0,0,0,0,3000000,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[595,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Автомобиль",null,7,"руб.",null,null,null,"начисление",null,null,null,null,null,null,39500000,null,null,0,0,200000,800000,700000,1100000,800000,400000,1000000,1000000,500000,0,1200000,1200000,600000,0,0,1200000,1200000,600000,0,0,0,1200000,1200000,600000,0,0,0,0,1200000,1200000,600000,0,0,0,0,0,1200000,1200000,600000,0,0,0,0,0,0,1200000,1200000,600000,0,0,0,0,0,0,0,1200000,1200000,600000,0,0,0,0,0,0,0,0,1200000,1200000,600000,0,0,0,0,0,0,0,0,0,1200000,1200000,600000,0,0,0,0,0,0,0,0,0,0,1200000,1200000,600000,0,0,0,0,0,0,0,0,0,0,0,1200000,1200000,600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7900000,null,null,0,12500,112500,237500,87500,300000,50000,62500,375000,62500.000000000007,0,75000,450000,75000,0,0,75000,450000,75000,0,0,0,75000,450000,75000,0,0,0,0,75000,450000,75000,0,0,0,0,0,75000,450000,75000,0,0,0,0,0,0,75000,450000,75000,0,0,0,0,0,0,0,75000,450000,75000,0,0,0,0,0,0,0,0,75000,450000,75000,0,0,0,0,0,0,0,0,0,75000,450000,75000,0,0,0,0,0,0,0,0,0,0,75000,450000,75000,0,0,0,0,0,0,0,0,0,0,0,75000,450000,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3291666.6666666665,null,null,0,0,33333.333333333336,108333.33333333334,25000,133333.33333333334,33333.333333333336,0,166666.66666666669,41666.666666666672,0,0,200000,50000,0,0,0,200000,50000,0,0,0,0,200000,50000,0,0,0,0,0,200000,50000,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3291666.666666667,null,null,0,12500,62500,79166.666666666672,62500,100000,16666.666666666668,62500,125000,20833.333333333336,0,75000,150000,25000,0,0,75000,150000,25000,0,0,0,75000,150000,25000,0,0,0,0,75000,150000,25000,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[606]
[609,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,"оплата",null,0,null,null,null,null,510550000,null,null,2121500,1546500,3956000,12082000,9886500,12951500,11351500,2302000,15400000,14180000,1061500,1752000,18480000,17016000,1263000,9000,1752000,18480000,17016000,1263000,0,9000,1752000,18480000,17016000,1263000,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,497700000,null,null,0,280000,3890000,11920000,9630000,12800000,11080000,2200000,15250000,13850000,1000000,1680000,18300000,16620000,1200000,0,1680000,18300000,16620000,1200000,0,0,1680000,18300000,16620000,1200000,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1580000,null,null,0,1999.9999999999998,9999.9999999999982,26000,50000,16000.000000000002,56000,9999.9999999999982,20000,70000,0,11999.999999999998,24000,84000,0,0,11999.999999999998,24000,84000,0,0,0,11999.999999999998,24000,84000,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-1500,-3000,66000,189000,37500,246000,34500,7500,307500,52500,-9000,9000,369000,63000,0,-9000,9000,369000,63000,0,0,-9000,9000,369000,63000,0,0,0,-9000,9000,369000,63000,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3370000.0000000019,null,null,0,47833.333333333328,89500,89500,89500,89500,89500,89500,89500,89500,89500,89500,89500,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,41666.666666666672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[625,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разработка логотипа и дизайна",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,300000,null,null,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[628,null,null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Лицензирование",null,6,"руб.",null,null,null,"учет",null,null,null,null,null,null,500000.00000000006,null,null,0,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Торговое пространство",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,72737500,null,null,0,0,0,0,12500,50000,50000,100000,100000,100000,162500,162500,162500,162500,237500,237500,237500,237500,237500,312500,312500,312500,312500,312500,312500,387500,387500,387500,387500,387500,387500,387500,462500,462500,462500,462500,462500,462500,462500,462500,537500,537500,537500,537500,537500,537500,537500,537500,537500,612500,612500,612500,612500,612500,612500,612500,612500,612500,612500,687500,687500,687500,687500,687500,687500,687500,687500,687500,687500,687500,762500,762500,762500,762500,762500,762500,762500,762500,762500,762500,762500,762500,837500,837500,837500,837500,837500,837500,837500,837500,837500,837500,837500,837500,837500,912500,912500,912500,912500,912500,912500,912500,912500,912500,912500,912500,912500,912500,912500,987500,987500,987500,987500,987500,987500,987500,987500,987500,987500,987500,0,0,0,0,0,0,0,0,0,0,0,0,0]
[638,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Торговое оборудование",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,58190000,null,null,0,0,0,0,10000,40000,40000,80000,80000,80000,130000,130000,130000,130000,190000,190000,190000,190000,190000,250000,250000,250000,250000,250000,250000,310000,310000,310000,310000,310000,310000,310000,370000,370000,370000,370000,370000,370000,370000,370000,430000,430000,430000,430000,430000,430000,430000,430000,430000,490000,490000,490000,490000,490000,490000,490000,490000,490000,490000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,610000,610000,610000,610000,610000,610000,610000,610000,610000,610000,610000,610000,670000,670000,670000,670000,670000,670000,670000,670000,670000,670000,670000,670000,670000,730000,730000,730000,730000,730000,730000,730000,730000,730000,730000,730000,730000,730000,730000,790000,790000,790000,790000,790000,790000,790000,790000,790000,790000,790000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[639,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Охранная и пожарная сигнализации",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,24245833.333333347,null,null,0,0,0,0,4166.666666666667,16666.666666666668,16666.666666666668,33333.333333333336,33333.333333333336,33333.333333333336,54166.666666666672,54166.666666666672,54166.666666666672,54166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,304166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,329166.66666666669,0,0,0,0,0,0,0,0,0,0,0,0,0]
[641,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Автомобиль",null,7,"руб.",null,null,null,"учет",null,null,null,null,null,null,28700000,null,null,0,0,0,0,0,5000,20000,20000,40000,40000,40000,65000,65000,65000,65000,95000,95000,95000,95000,95000,125000,125000,125000,125000,125000,125000,155000,155000,155000,155000,155000,155000,155000,185000,185000,185000,185000,185000,185000,185000,185000,215000,215000,215000,215000,215000,215000,215000,215000,215000,245000,245000,245000,245000,245000,245000,245000,245000,245000,245000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,305000,305000,305000,305000,305000,305000,305000,305000,305000,305000,305000,305000,335000,335000,335000,335000,335000,335000,335000,335000,335000,335000,335000,335000,335000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,365000,395000,395000,395000,395000,395000,395000,395000,395000,395000,395000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2248348.7999083456,null,null,0,0,0,0,0,47.258979206049148,199.41857134673768,227.77395887036718,500.37234347253246,528.72773099616188,703.44274503064685,978.47568310706311,1153.1906971415478,1311.4366729678638,1486.1516870023488,1938.3341925875009,2113.0492066219854,2429.5411582746178,2604.2561723091021,2920.7481239617346,3389.3996677550554,3705.8916194076874,4038.8526092684883,4355.3445609211212,4688.3055507819208,5004.7975024345533,5631.6950220541903,5948.1869737068237,6439.3939393939399,6755.8858910465715,7247.0928567336887,7563.5848083863211,8054.7917740734383,8665.2202554849046,9156.4272211720217,9631.1651486509691,10122.372114338088,10592.384143896432,11074.139313742338,11520.521853697657,11940.8403505757,12681.159420289854,13030.589448358825,13616.314372458039,13965.744400527008,14456.951366214125,14806.381394283095,15273.958870367187,15623.388898436157,15972.818926505126,16616.185484332931,16965.615512401899,17449.662026694161,17799.092054763129,18164.991121040268,18514.421149109239,18880.320215386379,19229.750243455346,19572.019820129459,19921.449848198426,20439.508506616257,20788.938534685221,21171.306639170529,21520.7366672395,21903.104771724808,22228.905310190756,22611.273414676063,22818.926505126881,23201.294609612189,23408.94770006301,23783.08128544423,24284.670905653889,24642.335452826948,24984.605029501057,25334.035057570025,25549.922667124934,25899.352695193906,26107.005785644724,26456.435813713695,26655.854385060433,27005.284413129404,27196.468465372054,27522.269003837999,28007.38958583949,28206.808157186228,28556.238185255192,28747.422237497849,29096.85226556682,29288.03631780947,29637.466345878442,29820.415879017011,30169.845907085983,30320.931431517438,30670.361459586409,30703.299536002745,31052.729564071713,31379.604170246886,31720.799679211774,31911.983731454427,32244.944721315223,32436.128773557877,32769.089763418684,32960.273815661334,33269.605315919107,33460.789368161764,33643.738901300334,33834.922953542984,34009.637967577466,34200.822019820123,34375.537033854613,34860.6576158561,35035.372629890582,35384.802657959546,35559.517671994035,35900.713180958926,36051.798705390378,36384.759695251181,36417.697771667517,36750.658761528321,36783.596837944657,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2248348.7999083456,null,null,0,0,0,0,0,47.258979206049148,199.41857134673768,227.77395887036718,500.37234347253246,528.72773099616188,703.44274503064685,978.47568310706311,1153.1906971415478,1311.4366729678638,1486.1516870023488,1938.3341925875009,2113.0492066219854,2429.5411582746178,2604.2561723091021,2920.7481239617346,3389.3996677550554,3705.8916194076874,4038.8526092684883,4355.3445609211212,4688.3055507819208,5004.7975024345533,5631.6950220541903,5948.1869737068237,6439.3939393939399,6755.8858910465715,7247.0928567336887,7563.5848083863211,8054.7917740734383,8665.2202554849046,9156.4272211720217,9631.1651486509691,10122.372114338088,10592.384143896432,11074.139313742338,11520.521853697657,11940.8403505757,12681.159420289854,13030.589448358825,13616.314372458039,13965.744400527008,14456.951366214125,14806.381394283095,15273.958870367187,15623.388898436157,15972.818926505126,16616.185484332931,16965.615512401899,17449.662026694161,17799.092054763129,18164.991121040268,18514.421149109239,18880.320215386379,19229.750243455346,19572.019820129459,19921.449848198426,20439.508506616257,20788.938534685221,21171.306639170529,21520.7366672395,21903.104771724808,22228.905310190756,22611.273414676063,22818.926505126881,23201.294609612189,23408.94770006301,23783.08128544423,24284.670905653889,24642.335452826948,24984.605029501057,25334.035057570025,25549.922667124934,25899.352695193906,26107.005785644724,26456.435813713695,26655.854385060433,27005.284413129404,27196.468465372054,27522.269003837999,28007.38958583949,28206.808157186228,28556.238185255192,28747.422237497849,29096.85226556682,29288.03631780947,29637.466345878442,29820.415879017011,30169.845907085983,30320.931431517438,30670.361459586409,30703.299536002745,31052.729564071713,31379.604170246886,31720.799679211774,31911.983731454427,32244.944721315223,32436.128773557877,32769.089763418684,32960.273815661334,33269.605315919107,33460.789368161764,33643.738901300334,33834.922953542984,34009.637967577466,34200.822019820123,34375.537033854613,34860.6576158561,35035.372629890582,35384.802657959546,35559.517671994035,35900.713180958926,36051.798705390378,36384.759695251181,36417.697771667517,36750.658761528321,36783.596837944657,0,0,0,0,0,0,0,0,0,0,0,0,0]
[652]
[655,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Оформление юрлица",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,16666.66666666665,null,null,0,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[657,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Разработка логотипа и дизайна",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,249999.9999999998,null,null,0,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[658,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Заключение контрактов с поставщиками",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,416666.6666666664,null,null,0,0,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,254032638.88888893,null,null,0,0,0,0,36805.555555555562,154166.66666666669,175000.00000000003,322222.22222222231,350000.00000000006,350000.00000000006,534027.77777777787,568750,568750,568750,789583.33333333337,831250,831250,831250,831250,1052083.3333333335,1093750.0000000002,1093750.0000000002,1093750.0000000002,1093750.0000000002,1093750.0000000002,1314583.3333333335,1356250.0000000002,1356250.0000000002,1356250.0000000002,1356250.0000000002,1356250.0000000002,1356250.0000000002,1577083.3333333337,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1839583.3333333335,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,2102083.3333333335,2143750,2143750,2143750,2143750,2143750,2143750,2143750,2143750,2143750,2364583.3333333335,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2627083.3333333335,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2889583.3333333335,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,3152083.3333333335,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3193750.0000000005,3414583.3333333335,3456250,3456250,3456250,3456250,3456250,3456250,3456250,3456250,3456250,3456250,0,0,0,0,0,0,0,0,0,0,0,0,0]
[668,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Торговое пространство",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,60614583.333333269,null,null,0,0,0,0,10416.666666666668,41666.666666666672,41666.666666666672,83333.333333333343,83333.333333333343,83333.333333333343,135416.66666666669,135416.66666666669,135416.66666666669,135416.66666666669,197916.66666666669,197916.66666666669,197916.66666666669,197916.66666666669,197916.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,760416.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,822916.66666666674,0,0,0,0,0,0,0,0,0,0,0,0,0]
[671,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Охранная и пожарная сигнализации",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,20204861.111111108,null,null,0,0,0,0,3472.2222222222226,13888.888888888891,13888.888888888891,27777.777777777781,27777.777777777781,27777.777777777781,45138.888888888898,45138.888888888898,45138.888888888898,45138.888888888898,65972.222222222234,65972.222222222234,65972.222222222234,65972.222222222234,65972.222222222234,86805.555555555562,86805.555555555562,86805.555555555562,86805.555555555562,86805.555555555562,86805.555555555562,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,253472.22222222225,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,274305.55555555556,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1873623.9999236215,null,null,0,0,0,0,0,39.382482671707628,166.18214278894808,189.81163239197267,416.97695289377708,440.60644249680161,586.20228752553908,815.39640258921929,960.99224761795654,1092.8638941398865,1238.4597391686241,1615.2784938229174,1760.8743388516546,2024.6176318955149,2170.2134769242521,2433.9567699681124,2824.4997231292127,3088.2430161730731,3365.7105077237402,3629.453800767601,3906.9212923182677,4170.6645853621276,4693.0791850451587,4956.8224780890196,5366.1616161616166,5629.9049092054765,6039.2440472780745,6302.9873403219344,6712.3264783945324,7221.0168795707541,7630.3560176433521,8025.9709572091415,8435.3100952817404,8826.9867865803608,9228.4494281186162,9600.4348780813816,9950.7002921464173,10567.632850241545,10858.824540299021,11346.928643715033,11638.120333772507,12047.459471845104,12338.651161902579,12728.299058639323,13019.490748696797,13310.682438754273,13846.82123694411,14138.012927001582,14541.385022245135,14832.576712302607,15137.49260086689,15428.684290924366,15733.600179488649,16024.791869546123,16310.016516774549,16601.208206832023,17032.923755513548,17324.11544557102,17642.75553264211,17933.947222699586,18252.587309770675,18524.087758492296,18842.727845563386,19015.772087605736,19334.412174676825,19507.456416719175,19819.234404536859,20237.225754711577,20535.279544022458,20820.504191250882,21111.695881308355,21291.602222604113,21582.793912661589,21755.838154703939,22047.029844761415,22213.211987550363,22504.403677607839,22663.723721143378,22935.224169865,23339.491321532911,23505.673464321859,23796.865154379328,23956.185197914874,24247.37688797235,24406.696931507893,24697.888621565369,24850.346565847511,25141.538255904987,25267.442859597864,25558.63454965534,25586.082946668954,25877.27463672643,26149.670141872408,26433.999732676479,26593.319776212025,26870.787267762687,27030.10731129823,27307.574802848903,27466.894846384446,27724.671096599257,27883.991140134804,28036.449084416945,28195.769127952488,28341.364972981224,28500.685016516771,28646.280861545511,29050.548013213418,29196.143858242154,29487.335548299623,29632.931393328363,29917.260984132441,30043.165587825315,30320.633079375984,30348.081476389598,30625.548967940267,30652.997364953881,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1.5897967386990786E-9,null,null,1766666.6666666667,2768472.2222222225,2693888.888888889,2619305.555555556,2544722.2222222229,2470138.8888888885,2395555.5555555555,2320972.222222222,2246388.888888889,2171805.5555555555,2097222.2222222225,2022638.888888889,1948055.5555555555,1908194.4444444445,1868333.3333333333,1828472.2222222225,1788611.111111111,1748750.0000000005,1708888.888888889,1669027.7777777782,1629166.6666666667,1589305.555555556,1549444.4444444445,1509583.333333334,1469722.2222222225,1429861.1111111115,1390000.0000000005,1350138.8888888895,1310277.7777777782,1270416.6666666672,1230555.555555556,1190694.444444445,1150833.333333334,1110972.2222222229,1071111.1111111119,1031250.0000000007,991388.88888888969,951527.77777777845,911666.66666666744,871805.5555555562,831944.44444444519,792083.33333333419,752222.22222222295,712361.11111111194,672500.00000000093,632638.88888888992,592777.77777777868,552916.66666666768,513055.55555555661,473194.44444444554,433333.33333333448,393472.22222222341,353611.11111111235,313750.00000000128,273888.88888889021,234027.77777777912,194166.66666666805,154305.55555555699,114444.44444444592,74583.333333334856,34722.222222223776,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,1.5897967386990786E-9,0,0,0,0,0,0,0,0,0,0,0,0,0]
[691,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые","Заключение контрактов с поставщиками",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,2.9103830456733704E-10,null,null,208333.33333333334,416666.66666666669,409722.22222222225,402777.77777777781,395833.33333333337,388888.88888888888,381944.44444444444,375000,368055.55555555556,361111.11111111112,354166.66666666669,347222.22222222225,340277.77777777775,333333.33333333337,326388.88888888888,319444.4444444445,312500,305555.55555555562,298611.11111111112,291666.66666666674,284722.22222222225,277777.77777777787,270833.33333333337,263888.88888888899,256944.44444444453,250000.00000000009,243055.55555555565,236111.11111111121,229166.66666666677,222222.22222222234,215277.7777777779,208333.33333333346,201388.88888888902,194444.44444444458,187500.00000000015,180555.55555555571,173611.11111111127,166666.66666666683,159722.22222222239,152777.77777777793,145833.33333333349,138888.88888888905,131944.44444444461,125000.00000000017,118055.55555555574,111111.1111111113,104166.66666666686,97222.222222222423,90277.777777777985,83333.333333333547,76388.888888889109,69444.444444444671,62500.000000000233,55555.555555555795,48611.111111111357,41666.666666666919,34722.222222222481,27777.777777778043,20833.333333333605,13888.888888889167,6944.444444444729,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,2.9103830456733704E-10,0,0,0,0,0,0,0,0,0,0,0,0,0]
[692,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые","Оборудование для РЦ",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,1.1641532182693481E-9,null,null,833333.33333333337,1666666.6666666667,1638888.888888889,1611111.1111111112,1583333.3333333335,1555555.5555555555,1527777.7777777778,1500000,1472222.2222222222,1444444.4444444445,1416666.6666666667,1388888.888888889,1361111.111111111,1333333.3333333335,1305555.5555555555,1277777.777777778,1250000,1222222.2222222225,1194444.4444444445,1166666.666666667,1138888.888888889,1111111.1111111115,1083333.3333333335,1055555.555555556,1027777.7777777781,1000000.0000000003,972222.2222222226,944444.44444444485,916666.66666666709,888888.88888888934,861111.11111111159,833333.33333333384,805555.55555555609,777777.77777777833,750000.00000000058,722222.22222222283,694444.44444444508,666666.66666666733,638888.88888888957,611111.11111111171,583333.33333333395,555555.5555555562,527777.77777777845,500000.0000000007,472222.22222222295,444444.44444444519,416666.66666666744,388888.88888888969,361111.11111111194,333333.33333333419,305555.55555555644,277777.77777777868,250000.00000000093,222222.22222222318,194444.44444444543,166666.66666666768,138888.88888888992,111111.11111111217,83333.33333333442,55555.555555556668,27777.777777778916,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,1.1641532182693481E-9,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Ремонтные работы (200кв.м.)",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,35593055.555555567,null,null,0,233333.33333333334,1516666.6666666667,3616666.666666667,5590277.777777778,7884722.2222222229,9245833.333333334,10334722.222222222,13173611.111111112,14845833.333333334,14719444.444444446,15993055.555555556,19366666.666666668,21340277.77777778,21155555.555555556,20970833.333333336,22186111.111111112,25501388.888888892,27416666.666666668,27173611.111111112,26930555.555555556,26687500,27844444.444444448,31101388.888888896,32958333.33333334,32656944.444444448,32355555.55555556,32054166.666666672,31752777.777777784,32851388.888888896,36050000.000000007,37848611.111111119,37488888.888888896,37129166.666666672,36769444.444444448,36409722.222222224,36050000.000000007,37090277.777777784,40230555.55555556,41970833.333333343,41552777.777777784,41134722.222222224,40716666.666666672,40298611.111111119,39880555.55555556,39462500,40444444.444444448,43526388.888888896,45208333.333333336,44731944.444444448,44255555.55555556,43779166.666666672,43302777.777777784,42826388.888888896,42350000.000000007,41873611.111111119,42797222.222222231,45820833.333333343,47444444.444444455,46909722.222222231,46375000.000000007,45840277.777777784,45305555.55555556,44770833.333333336,44236111.111111112,43701388.888888888,43166666.666666664,44031944.44444444,46997222.222222216,48562499.999999993,47969444.444444433,47376388.888888881,46783333.333333328,46190277.777777769,45597222.222222209,45004166.666666657,44411111.111111104,43818055.555555545,43224999.999999985,44031944.444444433,46938888.888888881,48445833.333333321,47794444.444444433,47143055.555555545,46491666.666666657,45840277.777777769,45188888.888888881,44537499.999999993,43886111.111111104,43234722.222222216,42583333.333333328,41931944.44444444,42680555.555555552,45529166.666666664,46977777.777777776,46268055.555555552,45558333.333333328,44848611.111111104,44138888.888888881,43429166.666666657,42719444.444444433,42009722.222222209,41299999.999999985,40590277.777777761,39880555.555555537,39170833.333333313,39861111.11111109,42651388.888888866,44041666.666666642,43273611.11111109,42505555.555555537,41737499.999999985,40969444.444444433,40201388.888888881,39433333.333333328,38665277.777777776,37897222.222222224,37129166.666666672,36361111.111111119,35593055.555555567,0,0,0,0,0,0,0,0,0,0,0,0,0]
[701,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты переменные амортизируемые","Торговое пространство",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,38135416.666666731,null,null,0,0,625000,3125000,4989583.333333333,7447916.666666667,9906250,9822916.666666666,12864583.333333334,15906250,15770833.333333334,15635416.666666666,19250000,22864583.333333332,22666666.666666668,22468750,22270833.333333332,25822916.666666664,29375000,29114583.333333332,28854166.666666664,28593750,28333333.333333332,31822916.666666668,35312500,34989583.333333336,34666666.666666664,34343750,34020833.333333336,33697916.666666664,37125000,40552083.333333328,40166666.666666664,39781250,39395833.333333328,39010416.666666664,38625000,38239583.333333328,41604166.666666664,44968750,44520833.333333328,44072916.666666664,43625000,43177083.333333336,42729166.666666672,42281250,41833333.333333336,45135416.666666672,48437500,47927083.333333336,47416666.666666672,46906250.000000007,46395833.333333343,45885416.666666672,45375000.000000007,44864583.333333343,44354166.666666672,47593750.000000007,50833333.333333343,50260416.666666672,49687500,49114583.333333336,48541666.666666672,47968750,47395833.333333328,46822916.666666664,46250000,45677083.333333328,48854166.666666657,52031249.999999993,51395833.333333328,50760416.666666657,50124999.999999985,49489583.333333321,48854166.666666657,48218749.999999985,47583333.333333313,46947916.666666649,46312499.999999985,45677083.333333313,48791666.666666642,51906249.999999978,51208333.333333313,50510416.666666642,49812499.999999978,49114583.333333313,48416666.666666649,47718749.999999985,47020833.333333321,46322916.666666657,45624999.999999993,44927083.333333328,44229166.666666664,47281250,50333333.333333336,49572916.666666672,48812500.000000007,48052083.333333343,47291666.666666679,46531250.000000015,45770833.333333351,45010416.666666687,44250000.000000022,43489583.333333358,42729166.666666694,41968750.00000003,41208333.333333366,44197916.666666701,47187500.000000037,46364583.333333373,45541666.666666709,44718750.000000045,43895833.333333381,43072916.666666716,42250000.000000052,41427083.333333388,40604166.666666724,39781250.00000006,38958333.333333395,38135416.666666731,0,0,0,0,0,0,0,0,0,0,0,0,0]
[704,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты переменные амортизируемые","Охранная и пожарная сигнализации",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,12711805.55555556,null,null,0,0,208333.33333333334,1041666.6666666667,1663194.4444444445,2482638.888888889,3302083.3333333335,3274305.5555555555,4288194.444444444,5302083.333333334,5256944.444444445,5211805.555555556,6416666.666666667,7621527.777777778,7555555.555555556,7489583.333333334,7423611.111111111,8607638.8888888899,9791666.6666666679,9704861.1111111119,9618055.555555556,9531250.0000000019,9444444.4444444459,10607638.88888889,11770833.333333334,11663194.444444446,11555555.555555556,11447916.666666668,11340277.777777778,11232638.88888889,12375000,13517361.111111112,13388888.88888889,13260416.666666668,13131944.444444444,13003472.222222224,12875000,12746527.77777778,13868055.555555556,14989583.333333336,14840277.77777778,14690972.222222224,14541666.666666668,14392361.111111112,14243055.555555558,14093750.000000002,13944444.444444446,15045138.888888892,16145833.333333336,15975694.444444446,15805555.555555556,15635416.666666668,15465277.77777778,15295138.88888889,15125000,14954861.111111112,14784722.222222224,15864583.333333334,16944444.444444444,16753472.222222224,16562500,16371527.77777778,16180555.555555556,15989583.333333336,15798611.111111112,15607638.888888892,15416666.666666668,15225694.444444448,16284722.222222224,17343750.000000004,17131944.444444448,16920138.888888892,16708333.333333336,16496527.77777778,16284722.222222224,16072916.666666668,15861111.111111112,15649305.555555556,15437500,15225694.444444444,16263888.888888888,17302083.333333332,17069444.444444444,16836805.555555556,16604166.666666668,16371527.77777778,16138888.888888892,15906250.000000004,15673611.111111116,15440972.222222228,15208333.33333334,14975694.444444451,14743055.555555563,15760416.666666675,16777777.777777787,16524305.555555565,16270833.333333343,16017361.111111121,15763888.888888899,15510416.666666677,15256944.444444455,15003472.222222233,14750000.000000011,14496527.777777789,14243055.555555567,13989583.333333345,13736111.111111123,14732638.888888899,15729166.666666675,15454861.111111119,15180555.555555563,14906250.000000007,14631944.444444451,14357638.888888896,14083333.33333334,13809027.777777784,13534722.222222228,13260416.666666672,12986111.111111116,12711805.55555556,0,0,0,0,0,0,0,0,0,0,0,0,0]
[706,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты переменные амортизируемые","Автомобиль",null,7,"руб.",null,null,null,"учет",null,null,null,null,null,null,15583333.333333321,null,null,0,0,200000,1000000,1700000,2795833.3333333335,3579166.6666666665,3962500,4929166.666666667,5895833.333333333,6362500,6308333.333333333,7454166.666666667,8600000,9145833.333333334,9066666.666666666,8987500,10108333.333333334,11229166.666666666,11750000,11645833.333333334,11541666.666666666,11437500,12533333.333333334,13629166.666666666,14125000,13995833.333333332,13866666.666666666,13737500,13608333.333333332,14679166.666666666,15750000,16220833.333333332,16066666.666666666,15912500,15758333.333333334,15604166.666666668,15450000,16495833.333333334,17541666.666666668,17987500,17808333.333333336,17629166.666666668,17450000,17270833.333333336,17091666.666666668,16912500,17933333.333333336,18954166.666666668,19375000,19170833.333333332,18966666.666666664,18762500,18558333.333333332,18354166.666666664,18150000,17945833.333333332,18941666.666666664,19937499.999999996,20333333.333333328,20104166.666666664,19874999.999999996,19645833.333333328,19416666.666666664,19187499.999999996,18958333.333333328,18729166.666666664,18499999.999999996,19470833.333333328,20441666.666666664,20812500,20558333.333333332,20304166.666666664,20050000,19795833.333333336,19541666.666666668,19287500,19033333.333333336,18779166.666666672,18525000.000000004,19470833.333333336,20416666.666666672,20762500.000000007,20483333.33333334,20204166.666666672,19925000.000000007,19645833.333333343,19366666.666666675,19087500.000000007,18808333.333333343,18529166.666666679,18250000.000000011,17970833.333333343,18891666.666666679,19812500.000000015,20133333.333333347,19829166.666666679,19525000.000000015,19220833.333333347,18916666.666666679,18612500.000000011,18308333.333333343,18004166.666666675,17700000.000000007,17395833.33333334,17091666.666666672,16787500.000000004,17683333.333333336,18579166.666666668,18875000,18545833.333333332,18216666.666666664,17887499.999999996,17558333.333333328,17229166.66666666,16899999.999999993,16570833.333333325,16241666.666666657,15912499.999999989,15583333.333333321,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3403302.4001833089,null,null,0,12500,125000,362500.00000000006,450000.00000000006,749905.48204158794,799506.64489889448,861551.09698115371,1235550.3522942085,1296992.8968322165,1295586.0113421553,1368629.0599759407,1816322.6785816578,1888699.8052357221,1885727.5018617176,1881850.8334765425,1952624.7350632984,2397765.6527467491,2467557.1404021308,2461715.6441542078,2454936.8448186973,2447525.0615798822,2514447.3563613454,2955736.6672395025,3021360.056137939,3011350.4611330698,3000087.0710889613,2988190.6971415477,2975311.9092627601,3036800.1374806669,3472305.9517671992,3532178.7821504269,3516069.1986022796,3498738.75809131,3480425.903648966,3461163.5733516645,3440918.829122988,3494734.0608351948,3922585.7822077102,3974544.7385003148,3950663.0577991637,3925300.7389585841,3899239.5600618664,3872006.9313169504,3844075.4425158962,3815161.5397834675,3860548.7769949017,4280000.8592541674,4323754.0814572955,4291808.4436042849,4258576.072635619,4224644.8416108154,4189745.5175574268,4154147.3334479006,4117817.3512058198,4080788.5089076012,4118027.868476829,4529568.3679899182,4565424.3283496592,4525581.4286532626,4484702.4116400294,4443124.5345706595,4400781.921292318,4357740.4479578398,4313934.23841439,4269476.4277940085,4224253.8809646564,4253616.0279544024,4657213.4387351777,4685395.5433350522,4637829.380764164,4589260.0389528554,4539975.368047202,4490006.1579882,4439338.0878730593,4388238.2425388098,4336439.5371484216,4284225.5255771326,4231312.6539497059,4253000.9451795844,4648990.3763533253,4669597.4394225813,4614552.9014149047,4558538.1222432265,4502124.5059288545,4445012.0295583438,4387517.1850833483,4329323.4805522151,4270747.4079165962,4211472.4752248386,4151831.6434668051,4091491.9516526326,4105850.0887895972,4494509.3658704245,4508102.7667984189,4445997.3076702766,4383238.0993297826,4319796.499971359,4255972.5325084496,4191482.6430658195,4126610.3855187036,4061072.2059918665,3995151.6583605437,3928612.4477287056,3861690.8689923817,3794403.391189781,3801733.5452826954,4183714.269347541,4190312.6253079004,4121561.5512401909,4051840.2360084788,3981769.4907486979,3910999.8854327789,3839880.850088791,3768079.4237268725,3695975.8263160922,3623206.3069255892,3550370.9113822542,3476869.5938591976,3403302.4001833089,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1418042.6667430454,null,null,0,12500,75000,154166.66666666669,216666.66666666669,316627.28418399498,333127.76870787272,395437.95707548072,520020.98012258695,540413.70701342355,539827.50472589803,614012.10832330876,763051.11607569084,786958.25218155095,785719.79244238231,784104.51394855941,857343.63960970775,1005319.0219778122,1028148.8085008879,1025714.8517309199,1022890.3520077907,1019802.1089916176,1091436.3984838938,1237806.9446831262,1258900.0233908079,1254729.358805446,1250036.2796204006,1245079.4571423116,1239713.2955261501,1309083.3906169445,1453044.1465696665,1471741.1592293445,1465028.83275095,1457807.8158713793,1450177.459853736,1442151.4888965269,1433716.1788012451,1499889.1920146646,1640660.7425865461,1656060.3077084646,1646109.6074163183,1635541.9745660766,1624683.1500257778,1613336.2213820626,1601698.1010482903,1589650.641576445,1652311.9904145424,1789583.6913559032,1801564.2006072064,1788253.5181684522,1774406.6969315079,1760268.6840045063,1745727.2989822612,1730894.7222699586,1715757.2296690918,1700328.5453781674,1759594.9451986789,1893570.1533291328,1902260.1368123584,1885658.9286055262,1868626.0048500127,1851301.8894044417,1833659.1338717996,1815725.1866490999,1797472.5993393294,1778948.511580837,1760105.7837352736,1816090.0116476677,1946755.5994729912,1952248.1430562721,1932428.9086517352,1912191.6828970234,1891656.403353001,1870835.89916175,1849724.2032804417,1828432.6010578377,1806849.807145176,1785093.9689904721,1763046.9391457108,1815833.7271581604,1943329.3234805525,1945665.5997594092,1922730.375589544,1899390.8842680112,1875885.2108036894,1852088.3456493099,1828132.1604513952,1803884.783563423,1779478.0866319151,1754780.1980103496,1729929.8514445021,1704788.3131885971,1754520.8703289991,1878962.2357793439,1878376.152832675,1852498.8781959487,1826349.2080540762,1799915.2083213998,1773321.8885451877,1746451.101277425,1719420.9939661268,1692113.4191632778,1664646.5243168934,1636921.8532202942,1609037.8620801594,1581001.4129957424,1627805.64386779,1749464.2788948088,1745963.593878292,1717317.3130167464,1688266.7650035331,1659070.621145291,1629583.2855969914,1599950.3542036631,1570033.0932195305,1539989.9276317053,1509669.2945523292,1479321.2130759396,1448695.6641079993,1418042.6667430454,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,85091666.666666657,null,null,0,0,0,0,0,0,0,353333.33333333326,257500,670833.33333333302,2034166.6666666658,1622499.9999999991,2193333.3333333321,1856666.6666666651,379166.66666666605,2616666.6666666679,2320833.333333334,166666.66666666605,295000,3140000.0000000019,2785000,200000,0,295000,3140000,2785000,200000,0,0,295000,3140000,2785000,200000,0,0,0,295000,3140000,2785000,200000,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,0,295000,3139999.9999999925,2785000,200000,0,0,0,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,371885208.71045393,null,null,-177466.66666666651,-34966.666666666744,-88348.841666666631,-49513.725833333432,-117787.31266666674,-70958.040724055798,-66341.864055762198,-144913.97061913772,-54454.829356635702,-24002.062107456484,-23463.987276102998,-102626.52695399392,46484.025428153429,97228.097623239475,106068.72028641769,178455.18450132624,74185.259813912737,158922.87844299269,194666.73911798032,137865.21652057156,278814.53449735383,436030.06872467737,305723.56728905305,411875.9013718433,543046.93175233784,685222.35182109335,724255.02209209104,888725.786758309,733885.12939961394,600514.53041610855,734092.51833204005,546228.7555735982,891424.87018791633,1200463.8054471817,1100892.7465490131,1120522.2018118377,1381938.1772176092,1568725.8161958191,1694628.7630601991,1908397.6298232051,1547675.2701410879,1493093.6615422389,1538270.4016411132,1139401.630397826,1801465.7125362656,2261596.7395868381,1902934.6032403596,2008234.886509791,2374355.3237269502,2759942.5805220921,2777363.2978019333,3061176.1504460499,2469944.3564993897,2370095.4458738798,2330593.8170599728,1706842.7134886743,2560476.6522541116,3253346.7971303305,2845124.2922924622,2836536.2569392747,3347403.4096672288,3865034.3613712545,3853988.2155824238,4144147.0660056979,3323020.3124070643,3184886.835292263,3091318.1548103113,2151646.6997085707,3487792.357507796,4219165.1243194677,3659694.1470425688,3658384.258252115,4314127.5411684103,4913879.6704416294,4884505.1460581636,5205490.5057263765,4141673.2141093323,3968009.2516212091,3795732.3224189607,2656634.2219722616,4275804.3037740979,5144474.2841043063,4442563.0366903143,4424720.4500162927,5193582.9297317453,5880969.5626511984,5807940.1574190157,6169989.3312529549,4886719.1810971675,4678052.2993588597,4446872.1992045548,3223533.2967272135,4926812.2722779252,6011112.9634504747,5169099.2456402238,5083419.3962973747,5972350.2974996222,6784767.7498069331,6673594.3353330754,7085356.4716040492,5579272.490592855,5328445.5883702403,5039999.285327849,3624830.0250885524,5709065.4110024348,6818361.7695310721,5743795.6914211251,5724893.9418193884,6708975.0964423865,7601110.699660263,7435625.2499525379,7940215.6468036007,6209164.2207133323,5914670.4012896977,5558270.0140560241,3962334.8483891618,6320197.1407275768,9280356.1606861167,8261777.4093302144,8142669.7147359578,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8142669.7147359848,null,null,-177466.66666666651,-34966.666666666744,-88348.841666666616,-49513.725833333447,-117787.31266666675,-70958.040724055842,-66341.864055762184,-144913.97061913775,-54454.829356635688,-24002.062107456499,-23463.987276102998,-102626.52695399395,46484.025428153458,97228.097623239504,106068.72028641775,178455.18450132618,74185.259813912737,158922.87844299269,194666.73911798032,137865.21652057156,278814.53449735383,436030.06872467743,305723.567289053,411875.90137184341,543046.93175233784,685222.35182109359,724255.02209209092,888725.78675830923,733885.12939961348,600514.53041610867,734092.51833203994,546228.75557359867,891424.87018791586,1200463.8054471817,1100892.7465490121,1120522.201811837,1381938.1772176083,1568725.8161958195,1694628.7630601991,1908397.629823206,1547675.2701410875,1493093.6615422405,1538270.4016411118,1139401.6303978264,1801465.7125362642,2261596.7395868376,1902934.6032403596,2008234.886509791,2374355.3237269484,2759942.5805220902,2777363.2978019342,3061176.1504460499,2469944.3564993888,2370095.4458738789,2330593.8170599714,1706842.7134886757,2560476.6522541121,3253346.7971303314,2845124.2922924608,2836536.2569392771,3347403.4096672311,3865034.3613712564,3853988.2155824304,4144147.0660056919,3323020.3124070615,3184886.8352922648,3091318.1548103094,2151646.6997085661,3487792.3575077951,4219165.124319464,3659694.1470425725,3658384.2582521141,4314127.5411684066,4913879.6704416275,4884505.1460581571,5205490.5057263821,4141673.2141093314,3968009.2516212016,3795732.3224189579,2656634.2219722569,4275804.3037740886,5144474.2841043174,4442563.0366903245,4424720.4500162899,5193582.9297317564,5880969.5626511872,5807940.1574190259,6169989.3312529624,4886719.1810971797,4678052.2993588448,4446872.1992045641,3223533.2967272103,4926812.2722779214,6011112.9634504616,5169099.2456402183,5083419.3962973654,5972350.2974996269,6784767.7498069406,6673594.3353330791,7085356.4716040492,5579272.4905928671,5328445.5883702338,5039999.2853278518,3624830.0250885487,5709065.4110024571,6818361.7695310712,5743795.6914211512,5724893.9418193698,6708975.0964424014,7601110.6996602416,7435625.2499525547,7940215.6468036175,6209164.2207133174,5914670.4012897015,5558270.0140560269,3962334.8483891487,6320197.1407275796,9280356.1606861353,8261777.4093301892,8142669.7147359848,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-3900950,-2872362.6383333332,-5669353.5121666668,-13698338.485266667,-11907113.672533333,-14615750.718105832,-13114486.903128905,-4094787.6828863444,-16545549.746461652,-15073434.674315168,-579370.61449512932,-1965671.3759560091,-17395268.101577625,-16307890.193363106,-1878224.613249762,1718985.8393173618,-1216577.1955634849,-18550391.047382008,-19504643.720847163,895149.03571567312,3242267.9754323643,88528.066813520156,-2819292.2480238182,-17941774.691681832,-13257262.689526904,2226367.5992313502,1641095.3928403761,713936.40736649837,-315872.0033275485,379991.67484448291,-18997518.605891056,-13997063.127740847,2534404.7425541244,2265254.0979833622,1133399.9158995412,2776998.2660998311,4028656.9613172859,4617797.4064757004,-10956028.780341607,-13629403.86693274,-465143.33323103748,6611975.8079406489,-4751441.2608897928,2080066.6712448802,8442887.8273814414,8284631.5453853682,3364949.8385650031,-12342730.490858674,-9812647.5145284981,5702363.426082395,8604357.0285604149,6002826.6692950316,2249622.8526577838,10929481.953338195,-2330345.4903026037,6396163.2968994845,10422480.557463899,-10490195.914334252,-12305794.440664299,7352134.5855074786,10908884.146778114,10414489.387140367,12250736.736447558,8985796.0784522556,6674462.9134711176,17480353.981415808,-5858724.2493499406,2874562.4921621233,-1542337.1594386548,-6415470.0988013595,5246165.1557226516,11692136.188147683,14306578.745838344,13628211.055264506,16238778.076696418,14374798.470818859,7530251.2649937943,18732152.980564702,-6705615.0518807061,4365779.6866776235,2567566.4010330662,-3739015.6900482625,6931106.7122674324,14364129.724919472,17372167.496918343,16535473.215729579,19458215.091549765,16849453.830048315,8564122.0339844525,22457716.760948233,-7462251.8615982682,8067802.9098504856,22467982.332844164,-2464265.3068046272,-7514911.2814023048,15171110.570356004,20227885.688945875,19232496.407178,22305136.116153486,16130402.176581547,9826119.7863664031,28397394.787831724,-8130674.7329658568,9099768.6217665598,28459066.269980431,17987832.21717982,8582516.973358281,90210.203632444143,5538005.3920474201,20062450.138938002,25328876.749205038,17591319.726877317,7423215.6055575833,28881411.708478644,-6236683.4821856692,12546258.585508212,33144340.206805624,22919301.123378687,20723799.826525129,30094365.644499466,0,0,0,0,0,0,0,0,0,0,0,0,0]
[744]
[748,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,20498367.603267558,null,null,0,0,4410.875,13812.837500000003,30416.067500000001,81343.863125000003,131455.01228749999,187814.75187499999,266164.81572499999,363893.28626324999,481998.17206849996,592342.56528400001,710493.68249762489,765078.17888575001,931925.4890282501,894992.65494337783,977620.38281732542,1175330.4303511258,1450279.3036845285,1684018.6373853039,1857739.3274374013,2051329.9162624122,2336677.7768980809,2652416.8770929435,2866124.2547034598,2869361.6747326101,3134970.1351996013,2897888.4991752352,3013908.5517655597,3363350.6664855732,3934986.8521693912,4396766.3564542215,4712094.803736872,5058505.8016732279,5612201.0477064382,6121479.0372224292,6404590.4240220087,6209626.4141695406,6630871.7623831201,6057204.9951852784,6219163.7803863399,6731377.9966555275,7624696.0156264771,8279677.4807672612,8627120.1538417842,9014091.3927703016,9752063.5121183954,10441470.651988033,10763451.828972911,10369235.541295551,10824207.506122507,9822655.7889016625,9900358.0404034574,10515952.069364041,11685969.638075035,12542158.281139743,12921377.615057429,13397696.679934196,14373102.204307349,15229925.722766329,15567720.854945382,14911513.022597643,15422594.685118526,14025989.582221691,14064776.180555869,14809337.016891144,16265849.975306384,17331591.166571289,17792591.983447496,18352989.881830551,19558364.601585146,20578946.922812227,20927745.575066563,20023713.917198841,20570419.839758977,18755151.344312951,18751717.186350886,19622853.112354919,21390926.843877271,22668091.628285598,23183930.546224002,23789078.588497974,25190952.784599934,26340671.413625397,26723439.874166362,25576062.948092137,26223130.526011035,23999787.213140585,23986871.014166914,24969971.611677237,27075356.52927373,28536521.688414849,29063801.159988549,29707818.02764938,31319711.310907088,32671815.73929299,33103616.700201087,31731520.278294168,32461912.552133445,29832617.640190646,29793118.29350546,30930295.632613607,33347054.949221913,35050564.245889738,35615219.671032131,36302211.347544678,38062096.295487367,39601560.439556219,40068843.702439658,38517463.681890093,39326883.738755196,36292206.74176275,36214852.889240332,37531677.550031766,40284266.144241698,42252581.435310543,42867129.943301469,35047870.612327553,27957726.57072024,20498367.603267558,0,0,0,0,0,0,0,0,0,0,0,0,0]
[749,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,-4135406.0171709061,null,null,0,43750,154166.66666666663,96250,201666.66666666674,148653.45047916676,59235.577975000226,276537.83387208346,220344.42476666698,97698.186525083904,106878.07183400093,391931.63546141773,318037.20996758458,189656.2643120857,210448.15025487752,239734.15273780422,479962.3230302697,457312.87004036922,257644.98846640997,260227.89531236142,363393.06860856619,354622.31806539558,591640.3555505462,548201.35363885015,466540.7629113812,525244.3297318127,592436.58095663227,578138.54496889375,541786.84538602456,924376.7793601267,686906.37258502468,541658.23389159516,695255.11886420473,648298.89795576036,587489.96841766313,661362.48407620937,791947.19844891131,1149898.1529134661,1103256.2188656926,933182.37783739716,861720.15158528835,1071681.8245532215,789421.12587978691,795193.34831266105,972882.55141690373,863422.24718953669,984069.41338558495,861206.81005634367,857224.18801835179,987676.48449337482,1062260.7456925213,1021991.9986800253,908071.50375284255,1100553.1101061851,691404.95740507543,702461.20340810716,1137605.523616761,876208.39834463596,543367.65955215693,495463.14287054539,632251.08775320649,796803.71429595351,843282.78424471617,795164.52304661274,645414.71234458685,854762.5706372261,315942.89744764566,580989.64920201898,685035.9761197269,322832.03125399351,89141.776546210051,34195.623628973961,155234.89525833726,352084.70413190126,395777.98715817928,330285.7672944665,140537.83138385415,350410.56851121783,-315805.07469183207,-39822.32947742939,86614.295473337173,-320404.3418507576,-605452.50946748257,-670245.27458137274,-602677.95393842459,-397305.56567656994,-372215.09032869339,-442954.81028532982,-673387.79686331749,-415425.42992472649,-1218584.1856679916,-1181235.9261679053,-698266.88581717014,-1089192.6806946397,-1579851.6519609094,-1654747.5479398966,-1639672.568526566,-1441255.8105801344,-1415178.1138482094,-1500357.4558067322,-1771613.610660851,-1450576.2235073447,-2354570.1862724423,-2274288.169724226,-2003614.6152466536,-2345402.4439123869,-2481283.8923171759,-2670610.3274950981,-2871949.4248197079,-2724559.7144204378,-2656146.3560163975,-2769367.3694319725,-3084690.3660850525,-2694837.8200110197,-3675971.757217288,-3530858.8851897717,-3202971.8396610022,-3597998.7734444141,-4031946.9857314825,-4135406.0171709061,0,0,0,0,0,0,0,0,0,0,0,0,0]
[751,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,486437305.57166719,null,null,-3900950,-6773312.6383333337,-12442666.1505,-26141004.635766666,-38048118.308300003,-52663869.026405834,-65778355.929534741,-69873143.61242108,-86418693.358882725,-101492128.03319789,-102071498.64769302,-104037170.02364904,-121432438.12522666,-137740328.31858978,-139618552.93183953,-137899567.09252217,-139116144.28808567,-157666535.33546767,-177171179.05631483,-176276030.02059916,-173033762.04516679,-172945233.97835326,-175764526.22637707,-193706300.9180589,-206963563.60758582,-204737196.00835446,-203096100.61551407,-202382164.20814759,-202698036.21147513,-202318044.53663066,-221315563.14252171,-235312626.27026257,-232778221.52770844,-230512967.42972508,-229379567.51382554,-226602569.2477257,-222573912.28640842,-217956114.87993273,-228912143.66027433,-242541547.52720708,-243006690.86043811,-236394715.05249745,-241146156.31338724,-239066089.64214236,-230623201.81476092,-222338570.26937556,-218973620.43081057,-231316350.92166924,-241128998.43619776,-235426635.01011536,-226822277.98155493,-220819451.31225988,-218569828.45960209,-207640346.50626388,-209970691.99656647,-203574528.69966698,-193152048.14220309,-203642244.05653733,-215948038.49720162,-208595903.91169414,-197687019.76491603,-187272530.37777567,-175021793.6413281,-166035997.56287584,-159361534.6494047,-141881180.6679889,-147739904.91733885,-144865342.42517674,-146407679.58461541,-152823149.68341678,-147576984.52769414,-135884848.33954644,-121578269.5937081,-107950058.5384436,-91711280.461747169,-77336481.990928307,-69806230.725934505,-51074077.745369807,-57779692.797250509,-53413913.110572889,-50846346.709539823,-54585362.399588086,-47654255.68732065,-33290125.962401178,-15917958.465482835,617514.7502467446,20075729.84179651,36925183.671844825,45489305.705829278,67947022.466777503,60484770.605179235,68552573.515029728,91020555.847873896,88556290.541069269,81041379.259666964,96212489.830022961,116440375.51896884,135672871.92614684,157978008.04230031,174108410.21888185,183934530.00524825,212331924.79307997,204201250.06011412,213301018.68188068,241760084.95186111,259747917.16904092,268330434.14239919,268420644.34603164,273958649.73807907,294021099.87701708,319349976.62622213,336941296.35309947,344364511.95865703,373245923.66713566,367009240.18494999,379555498.77045822,412699838.97726387,435619140.10064256,456342939.92716771,486437305.57166719,0,0,0,0,0,0,0,0,0,0,0,0,0]
[754,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,666920930.66905773,null,null,-1780949.9999999998,-3103894.444444444,-4708533.0532777775,-6324969.576044444,-8486452.2408000007,-10173132.897426747,-12436908.694373345,-14733628.818581734,-16240105.988319077,-18509932.552466244,-20606203.059115048,-22674266.762927689,-24024251.220846474,-26163838.514600672,-27866007.346250251,-29646322.78469779,-31966214.624952555,-32544181.93788499,-36434864.290428437,-38341178.954858392,-38747415.026524365,-39815090.015778936,-41483705.182011582,-41750501.575643197,-42448705.200499728,-43109850.653868102,-42743329.050491139,-43688779.800195262,-45333973.349505253,-44156572.50885985,-48530530.632666767,-49697300.675544098,-47327024.628727309,-46438257.305338107,-46488895.038496926,-44806619.708630964,-42338122.50148119,-40607134.029792324,-36814318.785706714,-36359115.415684074,-37437088.315111764,-32049410.047885735,-38136966.278485835,-37344489.659523331,-30620512.555875272,-27148395.08963231,-25890549.839422863,-20978394.822592996,-15715401.671082575,-11250692.318499973,-4333622.5459932657,-1590158.6830674401,-1595264.5089995563,7628083.7844318952,698666.61678600684,2956434.8493438698,13541907.309392255,19884562.723064624,22708577.917229611,29625344.160373617,38521821.256089129,45962105.338132903,56321810.193771802,61118591.43479462,62092034.926354371,75290589.7917777,67698086.28082408,71221548.862995252,86631606.25813131,94671262.217447162,99414462.342312485,109354915.3569587,121413297.35577498,131615607.35198632,145430366.56415403,152064554.47432894,153896074.94005963,170788272.5721845,162462852.73699576,167429718.24452594,186756799.61962193,197202770.39759287,203506075.26700452,215967866.07666367,230802705.73845169,243407811.93999824,260254440.24033982,268680367.3330301,271226314.10882711,291734568.90153223,282583652.37002903,289158379.00670648,311414717.98861206,325050953.03167164,332374619.46318865,346808749.77349007,364227002.19441688,379028627.33827609,398832659.45753801,408695347.49077541,411812089.5180552,435623410.85262179,425545830.92586792,433169101.65021878,459202825.32108295,474274823.90830719,482989924.53529626,500008503.1718843,519260301.08545136,535635426.50683749,558316165.35608029,569233266.3272897,572736785.47835588,599502505.358356,588369225.10681176,596715558.25800586,627073314.49894071,638249243.96201849,647919200.21712637,666920930.66905773,0,0,0,0,0,0,0,0,0,0,0,0,0]
[757,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,2576.8994999999995,5905.2609000000029,7481.9052000000011,38335.523597999992,40010.575157999992,44625.783708000003,81824.079722999944,105604.7036549999,127213.11845999991,145916.74160465994,186625.53751337971,140992.13322719978,278418.13703730004,125430.2693809201,193229.6285556606,359333.618527235,366333.4688937231,340411.68797865976,417924.24330275878,475812.24573228881,533936.66106881388,616049.21528158337,616434.39224560652,463533.20103669353,815709.83133653365,374833.9134276323,541443.11583217606,902258.61444867402,908480.99739614502,818860.71135281399,980719.41280306503,1089364.6335527077,1210751.9247507155,1283014.2970212474,1269269.4989985079,905887.94397668913,1625883.6117015406,713384.92470990494,1042703.567536857,1667962.5581494942,1613424.516795896,1408892.7887186483,1657565.7119126767,1791164.4847255051,1939652.0194810033,2050464.7043707296,1988141.6898600012,1422014.6453893334,2426599.8252032101,1063704.1482416466,1509873.1225710437,2403955.3381121308,2284763.3488446474,1986282.6517955661,2298661.6111091226,2496605.5524373502,2696652.4852348119,2782494.6044169217,2687353.6229328215,1902536.8993865103,3226546.161626935,1412877.9681606442,1982642.9073872268,3149542.891331479,2962330.6426903456,2568081.850709945,2990385.3209736645,3205401.6725563705,3452532.3087698519,3547078.345911175,3397538.3573083878,2397615.3548021615,4033521.9748841524,1759245.6679260433,2465774.9541149437,3898963.0444297791,3660860.344771415,3160798.7302316725,3669718.9169566929,3900273.4385199845,4197744.0238660872,4274681.3819811642,4113639.3427378237,2877586.2889433503,4865865.904211551,2103955.0666429996,2969771.8792627156,4645645.7470420003,4390469.7331406474,3749150.9429093003,4317454.2189166546,4608558.6890567541,4951505.8882836103,5039662.1061003804,4840075.9847349524,3384798.268887341,5711052.7171965241,2470100.7932585478,3475500.189260006,5447189.0217030048,5109281.5655348301,4390691.5063952804,5023610.961940527,5336225.6369613409,5687394.2776804566,5847877.9403194785,5579340.9573501348,3924307.2910637856,6576318.7879374623,2859016.1648150086,3993929.1584928036,6289925.5787460208,5866889.7689887881,5064593.6402237415,6797330.8954640627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7025813.2051453516,null,null,-74400,-74400,25600,25600,25600,35696.941680500284,36015.329434804618,36624.100016452372,49275.155352542177,51847.389992678538,54749.381549673155,67417.412748415023,73626.821811940521,54979.999999996275,77351.42325739935,87924.379233881831,98577.041987046599,126246.60092741251,138759.50811783224,150119.47773439437,184656.30647948384,207471.4136114493,229736.94825384021,267758.4258928746,296413.72571236733,112845.70999998692,169051.42770405952,207000.42760586832,241071.21584874485,301384.15256370604,337466.66889610142,368887.89205979556,439473.53438432515,495348.64611108601,548702.68521901965,626921.93563059717,692100.95165351778,199184.37061099708,305683.92176286131,382904.06476633996,450409.49872038513,557646.83580350131,627390.56054196507,686541.04083576053,807682.34574627131,907246.96836972982,999102.07681050152,1127362.7284292951,1234273.4673962276,327291.15194150619,492341.25588755123,613147.07842127793,717425.8627045881,877290.98199750297,980119.93575547449,1065720.2393351775,1239972.0602846406,1380764.9811654799,1509221.0333795212,1691240.3096403889,1838631.9568274133,516635.55623407289,745331.92718079314,907335.51176517829,1046120.8912227266,1263700.7171356194,1398879.7640934177,1510437.6119566374,1744743.9500807635,1926062.6304078214,2090439.0534840934,2334802.2451538257,2522574.5166820958,795727.12759263068,1096192.159265168,1298922.6358219758,1471568.7292717472,1755836.9503701106,1922203.7235223725,2058932.9277790859,2363119.3494611159,2583998.6646208838,2783575.1323206201,3100527.0944812968,3326238.5448419861,1206311.1477042846,1588662.3499645405,1829622.8927475028,2034499.5610684268,2398757.9956130795,2595624.4504012577,2757026.1233789437,3146108.6713215224,3405635.4944058768,3639421.2276125066,4044059.8614096455,4305711.345562961,1809511.5645594858,2292561.9974462949,2571334.4847490154,2807997.7569746338,3272953.0511858128,3499803.5043892823,3685431.9937835895,4182590.0254473649,4480179.7478325926,4747973.7040939853,5267312.7874849364,5565076.3914126083,2694824.8655373976,3305791.2437956855,3622231.4409373328,3890590.8678892776,4487277.062988095,4744047.8156676814,4954029.1214523241,5593661.3286219165,5929958.1930413768,6232340.2801470086,7025813.2051453516,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-1500,-3000,66000,189000,37500,246000,34500,7500,307500,52500,-9000,9000,369000,63000,0,-9000,9000,369000,63000,0,0,-9000,9000,369000,63000,0,0,0,-9000,9000,369000,63000,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,0,0,0,0,-9000,9000,369000,63000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,806322.91666666418,null,null,1041.6666666666665,3124.9999999999995,7194.4444444444434,19312.5,37553.819444444438,64095.486111111102,34451.388888888883,69111.111111111095,113562.49999999997,167805.55555555553,222213.54166666666,276135.41666666663,341696.1805555555,418895.83333333326,496182.29166666663,572774.3055555555,648671.87499999988,735999.99999999988,98758.680555555387,197395.83333333314,295130.20833333314,391961.80555555539,487890.62499999988,595041.66666666663,713414.93055555539,831458.33333333314,948390.62499999988,1064211.8055555555,1178921.875,1292520.833333333,124612.84722222202,260239.58333333302,395328.12499999953,529097.22222222155,661546.87499999953,792677.08333333302,922487.84722222202,1050979.1666666665,1190276.0416666665,1340378.472222222,1489734.3749999995,1637562.4999999995,146300.34722222202,291072.91666666651,434317.70833333302,576034.72222222202,716223.95833333302,867010.41666666605,1028394.097222222,1188822.916666666,1347515.6249999991,1504472.2222222211,1659692.7083333321,1813177.0833333321,151748.26388888806,301760.41666666605,450036.45833333302,608701.38888888899,777755.20833333302,945645.83333333302,1111592.013888889,1275593.75,1437685.763888889,1597868.055555556,1756140.625,1912503.472222222,154453.125,306996.52777777798,469755.20833333302,642729.16666666605,814366.31944444403,983885.41666666698,1151286.458333333,1316569.444444445,1479734.3750000009,1640781.2500000009,1799710.069444445,1956520.833333333,154692.70833333395,307267.36111111194,469848.95833333395,642437.5,813480.90277777798,982197.91666666605,1148588.541666666,1312652.777777778,1474390.625,1633802.083333334,1790887.152777778,1945645.833333334,152432.29166666791,302538.19444444589,450317.70833333395,607895.83333333395,775272.56944444589,940895.83333333395,1103984.375,1264538.194444444,1422557.291666666,1578041.666666666,1730991.319444444,1881406.25,147880.20833333395,293225.69444444589,436036.45833333395,576312.5,714053.81944444403,861385.41666666605,1018307.291666666,1173267.3611111101,1325484.3749999981,1474958.3333333321,1621689.2361111101,1765677.0833333321,141244.79166666418,279746.52777777612,415505.20833333209,548520.83333333209,678793.40277777612,806322.91666666418,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,493054251.27369428,null,null,-2188375,-1473027.7777777775,-1796569.4444444445,-1773784.722222222,-1987546.875,-2079088.3838078568,-2199639.2500687269,-2709181.8079316234,-2623805.3786977637,-2538115.2010914967,-3259486.9453952983,-3521413.9282932691,-3258823.1921667797,-3166254.0057547521,-3146954.4967344026,-3100569.7791671567,-3291071.6584194917,-3504599.6136521315,-3437439.8986452734,-3781751.0523038921,-3370985.6085840515,-2693093.7696594191,-3006843.3612005068,-2898306.4187805699,-2646319.5777855227,-2403047.7241966762,-2182549.127599041,-1943897.5607640594,-2386924.125358237,-2728166.4154682215,-2470139.0484942328,-3545788.8117592409,-2294783.4421965806,-961527.9940137323,-1260338.3647642434,-1286802.6231056694,-584506.83862309717,-200832.02793765068,380559.86006365716,194672.37418238074,-1010617.0051571149,-1145712.9400288984,-1044765.6885365117,-2989056.8495472204,-235932.36462964118,1874478.3637125064,719090.91200464964,836205.10270077735,1771317.8760494292,2511045.9776362181,3143637.9553087354,3050117.8161548004,1136885.9944549091,1187746.9947838634,991469.83870791271,-2019872.955035761,1869415.9488310665,4699166.3804342709,2960963.8760621138,2864008.9165478237,4560582.4741035625,5780238.058682505,6722624.3018529862,6262523.2331324108,3497670.4650527053,3667733.6576674581,3192597.609646447,-1063392.8142495379,4526676.2535265721,7763823.8890112974,5546534.6140240394,5521162.8607610092,7887419.717294421,9184569.7423601188,10206088.632669568,9369319.568228811,5767008.7048578113,6088945.158853054,5277606.9113068655,62902.846567496657,6945272.6914999411,10861864.92044061,8078843.2891624607,7945197.4500545859,10738262.698048234,12183060.888616096,13349259.503954045,12222669.593640484,7886774.4886990041,8230315.6880566403,7165316.6522897221,1274314.7033017054,9077150.098488301,13758776.421820492,10434764.36249122,9970338.3928029016,13134563.145026781,14940720.316406123,16225401.202818755,14842914.237721365,9746143.2169229724,10166004.867200095,8808254.1114653163,2033127.6066409647,11301209.657720011,16387512.919523787,12323412.312560573,11972875.843876902,15396739.23351559,17423761.358521797,18633555.287217036,17160947.249100305,11290733.253158674,11814902.245659277,10099738.424166743,2464476.9864318706,12848136.45424521,18494886.915163547,14094264.302822895,13462677.264256768,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,394443401.01895529,null,null,-2188375,-1473027.7777777775,-1796569.4444444445,-1773784.722222222,-1987546.875,-2079088.3838078568,-2199639.2500687269,-2709181.8079316234,-2623805.3786977637,-2538115.2010914967,-3259486.9453952983,-3521413.9282932691,-3258823.1921667797,-3166254.0057547521,-3146954.4967344026,-3100569.7791671567,-3291071.6584194917,-3504599.6136521315,-3437439.8986452734,-3781751.0523038921,-3370985.6085840515,-2693093.7696594191,-3006843.3612005068,-2898306.4187805699,-2646319.5777855227,-2403047.7241966762,-2182549.127599041,-1943897.5607640594,-2386924.125358237,-2728166.4154682215,-2470139.0484942328,-3545788.8117592409,-2294783.4421965806,-961527.9940137323,-1260338.3647642434,-1286802.6231056694,-584506.83862309717,-200832.02793765068,380559.86006365716,194672.37418238074,-1010617.0051571149,-1145712.9400288984,-1044765.6885365117,-2989056.8495472204,-235932.36462964118,1874478.3637125064,719090.91200464964,836205.10270077735,1771317.8760494292,2511045.9776362181,3143637.9553087354,3050117.8161548004,1136885.9944549091,1187746.9947838634,991469.83870791271,-2019872.955035761,1869415.9488310665,4699166.3804342709,2960963.8760621138,2864008.9165478237,4560582.4741035625,5780238.058682505,6722624.3018529862,6262523.2331324108,3497670.4650527053,3667733.6576674581,3192597.609646447,-1063392.8142495379,4526676.2535265721,7763823.8890112974,5546534.6140240394,5521162.8607610092,7887419.717294421,8965921.9032199569,8164870.9061356559,7495455.6545830481,4613606.9638862498,4871156.1270824447,4222085.5290454924,50322.277253996581,5556218.1531999521,8689491.9363524914,6463074.6313299686,6356157.9600436687,8590610.1584385857,9746448.7108928747,10679407.603163235,9778135.6749123894,6309419.5909592025,6584252.5504453145,5732253.3218317777,1019451.7626413666,7261720.0787906423,11007021.137456391,8347811.4899929799,7976270.7142423168,10507650.51602143,11952576.253124893,12980320.962255009,11874331.390177093,7796914.5735383742,8132803.8937600777,7046603.2891722582,1626502.0853127688,9040967.7261760086,13110010.335619025,9858729.8500484601,9578300.6751015261,12317391.386812486,13939009.086817421,14906844.229773641,13728757.799280234,9032586.602526933,9451921.7965274155,8079790.7393333986,1971581.5891455002,10278509.163396165,14795909.532130837,11275411.442258306,10770141.811405413,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6.166666666666667]
[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,40562229.25028833]
[789,null,null,null,null,null,null,"Индикатор безубыточности по чистой прибыли","Точка безубыточности по чистой прибыли",null,null,null,"кол-во потенциальных посетителей",null,null,null,"Трафик",null,null,null,null,null,null,271150]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,50250252.069051296]
[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,-243006690.86043811,null,null,-3900950,-2872362.6383333337,-5669353.5121666659,-13698338.485266667,-11907113.672533337,-14615750.71810583,-13114486.903128907,-4094787.6828863397,-16545549.746461645,-15073434.674315169,-579370.61449512839,-1965671.3759560138,-17395268.101577625,-16307890.193363115,-1878224.6132497489,0,0,-18047982.403628141,-19504643.72084716,0,0,0,0,-16535121.861744076,-13257262.689526916,0,0,0,0,0,-14351999.534935892,-13997063.12774086,0,0,0,0,0,0,0,-7228921.2569445074,-465143.33323103189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,390518990.76977962,null,null,-3900950,-2872362.6383333337,-5669353.5121666659,-13698338.485266667,-11907113.672533337,-14615750.71810583,-13114486.903128907,-4094787.6828863397,-16545549.746461645,-15073434.674315169,-579370.61449512839,-1965671.3759560138,-17395268.101577625,-16307890.193363115,-1878224.6132497489,0,0,-18047982.403628141,-19504643.72084716,0,0,0,0,-16535121.861744076,-13257262.689526916,0,0,0,0,0,-14351999.534935892,-13997063.12774086,0,0,0,0,0,0,0,-7228921.2569445074,-465143.33323103189,1860534.5470508505,0,17157.877189477906,0,0,0,0,0,5702363.426082395,8604357.0285604149,6002826.6692950316,2249622.8526577838,2621789.962400455,0,0,0,0,0,7352134.5855074786,10908884.146778114,10414489.387140367,12250736.736447558,8985796.0784522556,6674462.9134711176,6538384.9659879208,0,0,0,0,5246165.1557226516,11692136.188147683,14306578.745838344,13628211.055264506,16020130.237556256,12333580.744284943,5656387.3513480313,9655347.1559418291,0,737173.90778757259,0,0,4758733.7281793132,12748361.06708698,15783128.006907426,14387820.676119931,17021602.913826548,14179601.929257505,6119588.1152563579,11772046.863998834,0,6634739.5793925412,7666757.4999151379,0,0,13084157.69785776,18233818.01038529,16605583.778172649,19316992.052872255,12885321.936017796,6857536.9388221353,16284290.438041247,0,7338117.7994735017,28052440.748652235,15727590.285635814,2930542.1305738613,0,3143430.2232720405,16983102.292234898,21844124.477500662,13864608.669433922,3991026.1557375118,18023601.126529396,0,10526310.900674865,32651444.809519254,20349673.832529642,17024822.44349242,27275512.783934876,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,28516117.557707366,null,null,-3858587.1430199412,-2810315.8138748184,-5486650.8652998824,-13112925.977500653,-11274470.249768732,-13688904.748192884,-12149455.288754011,-3752276.3899596953,-14996936.866730321,-13514236.464008432,-513799.50762802822,-1724273.1368035229,-15093300.000501994,-13996156.350039393,-1594470.407196044,0,0,-14827617.760451073,-15850343.329768198,0,0,0,0,-12723239.351911446,-10090253.753888182,0,0,0,0,0,-10230767.43290488,-9869397.7294924352,0,0,0,0,0,0,0,-4670793.3832986811,-297277.39863806695,1176171.7901901037,0,10612.371225589692,0,0,0,0,0,3303325.3129280098,4930293.8511099862,3402264.8178051487,1261188.3635603331,1453871.6411946514,0,0,0,0,0,3818468.3198686461,5604204.8535822229,5292118.7792842807,6157603.7442008033,4467494.4137872094,3282325.999565531,3180488.3196481285,0,0,0,0,2416322.6312877089,5326779.961009969,6447103.0303092394,6074710.7103097979,7063349.9155181479,5378879.1832291009,2440055.359843309,4119897.0108041372,0,307754.40610681829,0,0,1922646.8307494665,5094720.8834946789,6239029.6351496363,5625704.4834073614,6583249.0134601276,5424526.0074265366,2315676.447153809,4406214.1143618682,0,2429703.9185362845,2777148.6652079308,0,0,4586769.9560793601,6322614.9545178944,5695491.3350874977,6553517.7133996887,4324024.831196391,2276244.9235111228,5346598.8823197111,0,2357269.8471869761,8913601.3018754832,4943137.223636643,911058.73893275543,0,956132.52402969764,5109627.2764497995,6500769.5063704699,4081273.227087378,1162065.3646892188,5190933.675269682,0,2966169.4898968171,9100811.1573543698,5610390.379880283,4642759.0883308165,7357400.7249200912,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,440518990.76977968,null,null,46099050,43226687.361666664,37557333.8495,23858995.364233334,11951881.6917,-2663869.0264058318,-15778355.929534737,-19873143.61242108,-36418693.358882733,-51492128.033197902,-52071498.647693031,-54037170.023649037,-71432438.125226662,-87740328.318589762,-89618552.931839526,-87899567.092522159,-89116144.288085639,-107666535.33546765,-127171179.05631481,-126276030.02059914,-123033762.04516678,-122945233.97835326,-125764526.22637708,-143706300.91805893,-156963563.60758585,-154737196.00835449,-153096100.6155141,-152382164.20814762,-152698036.21147516,-152318044.53663069,-171315563.14252174,-185312626.2702626,-182778221.52770847,-180512967.42972511,-179379567.51382557,-176602569.24772573,-172573912.28640842,-167956114.87993273,-178912143.66027433,-192541547.52720708,-193006690.86043811,-186394715.05249745,-191146156.31338724,-189066089.64214236,-180623201.81476092,-172338570.26937556,-168973620.43081057,-181316350.92166924,-191128998.43619776,-185426635.01011536,-176822277.98155493,-170819451.31225988,-168569828.45960209,-157640346.50626388,-159970691.99656647,-153574528.69966698,-143152048.14220309,-153642244.05653733,-165948038.49720162,-158595903.91169414,-147687019.76491603,-137272530.37777567,-125021793.64132811,-116035997.56287585,-109361534.64940473,-91881180.667988926,-97739904.917338863,-94865342.42517674,-96407679.584615394,-102823149.68341675,-97576984.527694106,-85884848.339546427,-71578269.593708083,-57950058.53844358,-41929928.300887324,-29596347.556602381,-23939960.20525435,-6361208.9656612091,-14284613.049312524,-10974354.744896274,-8419368.9131767042,-13547439.141524952,-8788705.4133456387,3959655.6537413411,19742783.660648767,34130604.336768702,51152207.250595249,65331809.179852754,71451397.295109108,92331759.158317536,83223444.159107938,89858183.738500476,112071303.1306843,107791607.80418202,97524941.238415629,110609098.9362734,128842916.94665869,145448500.72483134,164765492.77770358,177650814.71372139,184508351.65254354,210956517.79699066,200792642.09058478,208130759.89005828,236183200.6387105,251910790.92434633,257215805.31379986,254841333.0549202,257984763.27819222,274967865.57042712,296811990.0479278,310676598.71736169,314667624.87309921,341290889.93094611,332691225.9996286,343217536.90030348,375868981.70982271,396218655.54235238,413243477.98584479,440518990.76977968,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7]
[824,null,null,null,null,null,null,"Индикатор безубыточности для кредиторов","Точка безубыточности по финпотоку",null,null,null,"кол-во ТТ",null,null,null,"кол-во ТТ",null,null,null,null,null,null,67]
[825,null,null,null,null,null,null,"Индикатор безубыточности для кредиторов","Точка безубыточности по финпотоку",null,null,null,"кол-во потенциальных посетителей",null,null,null,"Трафик",null,null,null,null,null,null,273780]
[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,633525681.63021779,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1860534.5470508505,0,17157.877189477906,0,0,0,0,0,5702363.426082395,8604357.0285604149,6002826.6692950316,2249622.8526577838,2621789.962400455,0,0,0,0,0,7352134.5855074786,10908884.146778114,10414489.387140367,12250736.736447558,8985796.0784522556,6674462.9134711176,6538384.9659879804,0,0,0,0,5246165.1557226516,11692136.188147683,14306578.745838344,13628211.055264506,16020130.237556256,12333580.744284943,5656387.3513480313,9655347.1559418254,0,737173.90778757259,0,0,4758733.7281793132,12748361.06708698,15783128.006907426,14387820.676119931,17021602.913826548,14179601.929257505,6119588.1152563579,11772046.863998834,0,6634739.5793925412,7666757.4999151528,0,0,13084157.69785776,18233818.01038529,16605583.778172649,19316992.052872255,12885321.936017796,6857536.9388221353,16284290.438041247,0,7338117.7994735017,28052440.748652235,15727590.285635814,2930542.1305738613,0,3143430.2232720405,16983102.292234898,21844124.477500662,13864608.669433922,3991026.1557375118,18023601.126529396,0,10526310.900674865,32651444.809519254,20349673.832529642,17024822.44349242,27275512.783934876,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.2192420542240143,null,null,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,193006690.86043811]
[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,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[841,"CF(+)",null,null,null,null,null,"Поступление кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,200000000,null,null,0,0,0,0,0,10000000,10000000,40000000,0,0,100000000,0,0,0,0,0,0,40000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[843,"CF(-)",null,null,null,null,null,"Возврат кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,200000000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4166666.6666666665,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666667,4166666.666666667,4166666.6666666665,4166666.666666667,4166666.6666666674,4166666.6666666665,4166666.666666667,4166666.6666666674,4166666.666666667,4166666.666666667,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666666,4166666.666666666,4166666.6666666656,4166666.6666666656,4166666.6666666651,4166666.6666666651,4166666.6666666646,4166666.6666666642,4166666.6666666637,4166666.6666666642,4166666.6666666646,4166666.6666666651,4166666.666666666,4166666.6666666665,4166666.6666666674,4166666.6666666688,4166666.6666666698,4166666.6666666716,4166666.6666666693,4166666.6666666716,4166666.6666666744,4166666.6666666716,4166666.6666666665,4166666.6666666716,4166666.6666666865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,104200000.00000003,null,null,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1305555.5555555557,1277777.7777777778,1250000,1222222.2222222222,1194444.4444444443,1166666.6666666667,1138888.888888889,1111111.111111111,1083333.3333333333,1055555.5555555557,1027777.7777777779,1000000.0000000001,972222.22222222236,944444.44444444473,916666.66666666663,888888.88888888899,861111.11111111136,833333.33333333349,805555.55555555562,777777.77777777775,750000,722222.22222222225,694444.44444444438,666666.66666666651,638888.88888888876,611111.11111111101,583333.33333333314,555555.55555555527,527777.77777777752,499999.99999999971,472222.22222222196,444444.44444444421,416666.66666666651,388888.88888888876,361111.11111111112,333333.33333333331,305555.55555555562,277777.77777777787,250000.00000000017,222222.22222222248,194444.44444444455,166666.66666666686,138888.88888888917,111111.11111111124,83333.333333333328,55555.55555555562,27777.777777777912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,104200000.00000003,null,null,0,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1305555.5555555557,1277777.7777777778,1250000,1222222.2222222222,1194444.4444444443,1166666.6666666667,1138888.888888889,1111111.111111111,1083333.3333333333,1055555.5555555557,1027777.7777777779,1000000.0000000001,972222.22222222236,944444.44444444473,916666.66666666663,888888.88888888899,861111.11111111136,833333.33333333349,805555.55555555562,777777.77777777775,750000,722222.22222222225,694444.44444444438,666666.66666666651,638888.88888888876,611111.11111111101,583333.33333333314,555555.55555555527,527777.77777777752,499999.99999999971,472222.22222222196,444444.44444444421,416666.66666666651,388888.88888888876,361111.11111111112,333333.33333333331,305555.55555555562,277777.77777777787,250000.00000000017,222222.22222222248,194444.44444444455,166666.66666666686,138888.88888888917,111111.11111111124,83333.333333333328,55555.55555555562,27777.777777777912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,66666.666666666672,133333.33333333331,400000,400000,400000,1066666.666666667,1066666.666666667,1066666.666666667,1066666.666666667,1066666.666666667,1066666.666666667,1066666.666666666,1333333.333333334,1333333.333333334,1333333.333333334,1333333.333333334,1333333.333333334,1333333.333333334,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333321,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333358,1333333.3333333284,1333333.3333333284,1333333.3333333284,1333333.3333333284,1305555.5555555522,1277777.7777777761,1250000,1222222.2222222239,1194444.4444444478,1166666.6666666716,1138888.8888888955,1111111.1111111045,1083333.3333333284,1055555.5555555522,1027777.7777777761,1000000,972222.22222222388,944444.44444444776,916666.66666667163,888888.88888889551,861111.11111110449,833333.33333332837,805555.55555555224,777777.77777777612,750000,722222.22222222388,694444.44444444776,666666.66666667163,638888.88888889551,611111.11111110449,583333.33333332837,555555.55555555224,527777.77777777612,500000,472222.22222222388,444444.44444444776,416666.66666667163,388888.88888889551,361111.11111110449,333333.33333332837,305555.55555555224,277777.77777777612,250000,222222.22222222388,194444.44444444776,166666.66666667163,138888.88888889551,111111.11111110449,83333.333333328366,55555.555555552244,27777.777777776122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,336318990.7697795,null,null,46099050,-2872362.6383333332,-5669353.5121666668,-13698338.485266667,-11907113.672533333,-4615750.7181058321,-3181153.5697955713,35771878.983780324,-16945549.746461652,-15473434.674315168,99020629.385504872,-3032338.0426226761,-18461934.768244289,-17374556.860029776,-2944891.279916429,652319.17265069485,-2283243.8622301519,20382942.285951328,-20837977.054180495,-438184.2976176599,1908934.6420990312,-1244805.2665198129,-4152625.5813571522,-19275108.02501516,-14590596.022860236,893034.26589801721,307762.0595070431,-619396.92596683465,-1649205.3366608815,-953341.65848885104,-20330851.939224388,-15330396.461074179,1201071.4092207905,931920.7646500282,-199933.41743379273,1443664.9327664971,2695323.6279839519,3284464.0731423665,-12289362.113674939,-14962737.200266073,-1798476.6665643714,5278642.4746073149,-6084774.5942231268,746733.33791154623,7109554.4940481074,6951298.2120520342,2031616.505231671,-13676063.824192006,-11145980.847861834,4369030.0927490629,7271023.6952270828,4669493.3359616995,916289.51932445168,9596148.6200048625,-3663678.8236359358,5062829.9635661505,9089147.2241305672,-11823529.247667588,-13639127.773997635,6018801.2521741465,9575550.813444782,9081156.0538070351,10917403.403114226,7652462.7451189235,5341129.5801377855,11980353.981415808,-11330946.471572164,-2569881.9522823207,-6959003.826105319,-11804358.987690248,-114945.95538846031,6358802.8548143469,9001023.1902827881,8350433.2774867266,10770130.237556256,7111358.5220627189,461942.90690358728,12412084.572926473,-13062292.972540207,-1800852.8066948615,-2528347.5016137585,-10183625.7839038,-269044.04959846288,7748361.0670869797,10810905.784685209,9443376.2316754907,12104936.247159883,9290713.0403686166,1258477.0041452423,16047028.5298751,-13913870.55476515,1856961.8016147614,17463119.392183825,-9001917.5487245023,-14961111.010210842,8417491.0311910957,13594929.121496402,11994472.667061538,14733658.719538927,8329766.3804622442,2329759.1610443592,21948166.144447125,-14636097.928628094,2893673.355029054,23635774.081985563,11338701.396746919,943903.27834240347,-6707805.5922130048,-1162125.3322835192,12705324.514457114,17594124.477500662,9642386.4472116977,-203418.28870695084,26623265.057846904,-8599663.9313175306,10526310.900674865,32651444.809519254,20349673.832529642,17024822.44349242,27275512.783934876,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,336318990.7697795,null,null,46099050,43226687.361666664,37557333.8495,23858995.364233334,11951881.6917,7336130.9735941682,4154977.4037985969,39926856.38757892,22981306.641117267,7507871.9668020997,106528501.35230698,103496163.30968431,85034228.54144001,67659671.681410238,64714780.40149381,65367099.574144505,63083855.711914353,83466797.997865677,62628820.943685181,62190636.646067522,64099571.288166553,62854766.021646738,58702140.440289587,39427032.415274426,24836436.39241419,25729470.658312209,26037232.717819251,25417835.791852415,23768630.455191534,22815288.796702683,2484436.8574782945,-12845959.603595885,-11644888.194375094,-10712967.429725066,-10912900.847158859,-9469235.9143923614,-6773912.2864084095,-3489448.213266043,-15778810.326940982,-30741547.527207054,-32540024.193771426,-27261381.719164111,-33346156.313387237,-32599422.975475691,-25489868.481427584,-18538570.269375548,-16506953.764143877,-30183017.588335883,-41328998.436197713,-36959968.343448654,-29688944.648221571,-25019451.312259872,-24103161.79293542,-14507013.172930557,-18170691.996566493,-13107862.033000343,-4018714.8088697754,-15842244.056537364,-29481371.830534998,-23462570.578360852,-13887019.76491607,-4805863.7111090347,6111539.692005191,13764002.437124114,19105132.0172619,31085485.998677708,19754539.527105544,17184657.574823223,10225653.748717904,-1578705.2389723435,-1693651.1943608038,4665151.6604535431,13666174.850736331,22016608.128223058,32786738.365779314,39898096.887842029,40360039.794745617,52772124.367672086,39709831.395131879,37908978.588437021,35380631.086823262,25197005.302919462,24927961.253320999,32676322.320407979,43487228.105093189,52930604.336768679,65035540.583928563,74326253.624297172,75584730.628442407,91631759.158317506,77717888.603552356,79574850.405167118,97037969.797350943,88036052.248626441,73074941.238415599,81492432.269606695,95087361.391103089,107081834.05816463,121815492.77770355,130145259.1581658,132475018.31921016,154423184.46365729,139787086.5350292,142680759.89005825,166316533.97204381,177655235.36879075,178599138.64713314,171891333.05492014,170729207.72263661,183434532.23709372,201028656.71459436,210671043.16180605,210467624.87309909,237090889.93094599,228491225.99962845,239017536.9003033,271668981.70982254,292018655.5423522,309043477.98584461,336318990.7697795,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,41328998.436197713]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12845959.603595885,11858987.521101693,11025891.652460845,11225825.069894638,9969257.2216263842,7357010.7371559851,4133855.086823252,16423217.20049819,31385954.400764264,33184431.067328636,28857272.207187317,34942046.801410444,34777680.91018907,27957940.423725873,21239625.048538223,19385005.418711036,33061069.242903043,44207050.09076488,40850313.076552756,33919708.656963617,29532879.559809946,28862697.370150577,19507071.228230305,23170750.051866241,18494099.255831197,9559069.5254992228,21382598.773166813,35021726.547164448,29764809.060552765,20437298.322612591,11526453.08816066,705103.46078110673,0,0,0,0,0,0,8401224.2539318167,8516170.209320277,2369313.7267773654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,110645794.32243344,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12845959.603595885,0,0,199933.41743379273,0,0,0,12289362.113674939,14962737.200266073,1798476.6665643714,0,6084774.5942231268,0,0,0,0,13676063.824192006,11145980.847861834,0,0,0,0,0,3663678.8236359358,0,0,11823529.247667588,13639127.773997635,0,0,0,0,0,0,0,0,0,0,8401224.2539318167,114945.95538846031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,110645794.32243349,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,986972.08249419241,833095.86864084739,0,1256567.8482682533,2612246.4844703986,3223155.6503327331,0,0,0,4327158.8601413164,0,164365.89122137218,6819740.4864631984,6718315.3751876522,1854619.629827186,0,0,3356737.0142121222,6930604.4195891432,4386829.0971536692,670182.18965936918,9355626.1419202741,0,4676650.7960350458,8935029.7303319741,0,0,5256917.486611682,9327510.7379401755,8910845.234451931,10821349.627379553,705103.46078110673,0,0,0,0,0,0,0,6146856.4825429115,2369313.7267773654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12845959.603595885,-986972.08249419241,-833095.86864084739,199933.41743379273,-1256567.8482682533,-2612246.4844703986,-3223155.6503327331,12289362.113674939,14962737.200266073,1798476.6665643714,-4327158.8601413164,6084774.5942231268,-164365.89122137218,-6819740.4864631984,-6718315.3751876522,-1854619.629827186,13676063.824192006,11145980.847861834,-3356737.0142121222,-6930604.4195891432,-4386829.0971536692,-670182.18965936918,-9355626.1419202741,3663678.8236359358,-4676650.7960350458,-8935029.7303319741,11823529.247667588,13639127.773997635,-5256917.486611682,-9327510.7379401755,-8910845.234451931,-10821349.627379553,-705103.46078110673,0,0,0,0,0,8401224.2539318167,114945.95538846031,-6146856.4825429115,-2369313.7267773654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12845959.603595885,11858987.521101693,11025891.652460845,11225825.069894638,9969257.2216263842,7357010.7371559851,4133855.086823252,16423217.20049819,31385954.400764264,33184431.067328636,28857272.207187317,34942046.801410444,34777680.91018907,27957940.423725873,21239625.048538223,19385005.418711036,33061069.242903043,44207050.09076488,40850313.076552756,33919708.656963617,29532879.559809946,28862697.370150577,19507071.228230305,23170750.051866241,18494099.255831197,9559069.5254992228,21382598.773166813,35021726.547164448,29764809.060552765,20437298.322612591,11526453.08816066,705103.46078110673,0,0,0,0,0,0,8401224.2539318167,8516170.209320277,2369313.7267773654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7054209.6682873741,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107049.66336329904,107049.66336329904,98824.896009180782,93548.542249121994,93548.542249121994,83077.143513553208,61308.422809633208,136860.14333748491,261549.6200063689,276536.92556107201,276536.92556107201,291183.72334508703,291183.72334508703,289814.00758490892,232982.83686438232,176996.87540448518,275508.91035752534,368392.08408970735,368392.08408970735,340419.27563793963,282664.23880803015,246107.32966508291,240522.47808458813,193089.58376555203,193089.58376555203,154117.49379859332,178188.32310972345,291847.72122637043,291847.72122637043,248040.07550460639,170310.81935510493,96053.775734672163,5875.8621731758894,0,0,0,0,0,70010.202116098488,70968.085077668977,70968.085077668977,19744.281056478048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7054209.6682873741,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,214099.32672659808,98824.896009180811,0,187097.08449824399,83077.143513553194,61308.422809633194,0,0,0,951483.61446599802,0,582367.44669017405,289814.00758490898,232982.83686438249,176996.87540448504,0,0,1012293.0785369407,340419.27563793957,282664.23880803026,246107.32966508251,240522.47808458842,0,386179.16753110476,154117.49379859306,0,0,761883.76556246448,248040.07550460659,170310.81935510505,96053.775734672323,5875.8621731754392,0,0,0,0,0,0,0,211946.37227143534,19744.281056477688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329264781.10149211,null,null,46099050,43226687.361666664,37557333.8495,23858995.364233334,11951881.6917,7336130.9735941682,4154977.4037985969,39926856.38757892,22981306.641117267,7507871.9668020997,106528501.35230698,103496163.30968431,85034228.54144001,67659671.681410238,64714780.40149381,65367099.574144505,63083855.711914353,83466797.997865677,62628820.943685181,62190636.646067522,64099571.288166553,62854766.021646738,58702140.440289587,39427032.415274426,24836436.39241419,25729470.658312209,26037232.717819251,25417835.791852415,23768630.455191534,22815288.796702683,2484436.8574782945,0,0,0,0,-1.1641532182693481E-10,1.1641532182693481E-10,2.3283064365386963E-10,0,0,0,4.6566128730773926E-10,0,0,0,-4.6566128730773926E-10,-4.6566128730773926E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.3132257461547852E-10,0,6941483.4221646413,12282613.002302427,24262966.983718235,12932020.512146071,10362138.55986375,3403134.7337584309,0,0,0,6611965.182448945,14962398.459935673,25732528.697491929,32843887.219554648,33305830.126458235,45717914.699384704,32655621.726844497,30854768.920149636,28326421.418535877,18142795.634632077,17873751.585033614,25622112.652120594,36433018.4368058,45876394.66848129,57981330.915641174,67272043.95600979,68530520.96015504,84577549.49003014,70663678.93526499,72520640.736879751,89983760.129063576,80981842.580339074,66020731.570128232,74438222.601319328,88033151.722815722,100027624.38987726,114761283.10941619,123091049.48987843,125420808.65092279,147368974.79536992,132732876.86674184,135626550.22177088,159262324.30375645,170601025.70050335,171544928.97884575,164837123.38663274,163674998.05434921,176380322.56880632,193974447.04630697,203616833.49351865,203413415.20481169,230036680.2626586,221437016.33134106,231963327.23201591,264614772.04153517,284964445.8740648,301989268.31755722,329264781.10149211,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107049.66336329904,0,0,93548.542249121994,0,0,0,136860.14333748491,398409.76334385388,674946.68890492595,0,291183.72334508714,0,0,0,0,275508.91035752557,643900.99444723316,0,0,0,0,0,193089.58376555238,0,0,178188.32310972363,470036.04433609452,0,0,0,0,0,0,0,0,0,0,70010.202116098255,140978.2871937668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329264781.10149211,null,null,46099050,-2872362.6383333332,-5669353.5121666668,-13698338.485266667,-11907113.672533333,-4615750.7181058321,-3181153.5697955713,35771878.983780324,-16945549.746461652,-15473434.674315168,99020629.385504872,-3032338.0426226761,-18461934.768244289,-17374556.860029776,-2944891.279916429,652319.17265069485,-2283243.8622301519,20382942.285951328,-20837977.054180495,-438184.2976176599,1908934.6420990312,-1244805.2665198129,-4152625.5813571522,-19275108.02501516,-14590596.022860236,893034.26589801721,307762.0595070431,-619396.92596683465,-1649205.3366608815,-953341.65848885104,-20330851.939224388,-2484436.8574782945,0,0,0,0,0,0,0,0,0,0,0,0,3.7252902984619141E-9,0,0,0,0,-3.7252902984619141E-9,0,3.7252902984619141E-9,0,0,0,3.7252902984619141E-9,0,0,0,0,0,0,0,6941483.4221646413,5341129.5801377855,11980353.981415808,-11330946.471572164,-2569881.9522823207,-6959003.826105319,-3403134.7337584347,0,0,6611965.1824489459,8350433.2774867266,10770130.237556256,7111358.5220627189,461942.90690358728,12412084.572926473,-13062292.972540207,-1800852.8066948615,-2528347.5016137585,-10183625.7839038,-269044.04959846288,7748361.0670869797,10810905.784685209,9443376.2316754907,12104936.247159883,9290713.0403686166,1258477.0041452423,16047028.5298751,-13913870.55476515,1856961.8016147614,17463119.392183825,-9001917.5487245023,-14961111.010210842,8417491.0311910957,13594929.121496402,11994472.667061538,14733658.719538927,8329766.3804622442,2329759.1610443592,21948166.144447125,-14636097.928628094,2893673.355029054,23635774.081985563,11338701.396746919,943903.27834240347,-6707805.5922130048,-1162125.3322835192,12705324.514457114,17594124.477500662,9642386.4472116977,-203418.28870695084,26623265.057846904,-8599663.9313175306,10526310.900674865,32651444.809519254,20349673.832529642,17024822.44349242,27275512.783934876,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329264781.10149211,null,null,46099050,43226687.361666664,37557333.8495,23858995.364233334,11951881.6917,7336130.9735941682,4154977.4037985969,39926856.38757892,22981306.641117267,7507871.9668020997,106528501.35230698,103496163.30968431,85034228.54144001,67659671.681410238,64714780.40149381,65367099.574144505,63083855.711914353,83466797.997865677,62628820.943685181,62190636.646067522,64099571.288166553,62854766.021646738,58702140.440289587,39427032.415274426,24836436.39241419,25729470.658312209,26037232.717819251,25417835.791852415,23768630.455191534,22815288.796702683,2484436.8574782945,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,0,0,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,6941483.4221646488,12282613.002302434,24262966.983718242,12932020.512146078,10362138.559863757,3403134.7337584384,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,6611965.1824489497,14962398.459935676,25732528.697491933,32843887.219554652,33305830.126458239,45717914.699384712,32655621.726844504,30854768.920149643,28326421.418535884,18142795.634632085,17873751.585033622,25622112.652120601,36433018.436805815,45876394.668481305,57981330.915641189,67272043.956009805,68530520.96015504,84577549.49003014,70663678.93526499,72520640.736879751,89983760.129063576,80981842.580339074,66020731.570128232,74438222.601319328,88033151.722815722,100027624.38987726,114761283.10941619,123091049.48987843,125420808.65092279,147368974.79536992,132732876.86674184,135626550.22177088,159262324.30375645,170601025.70050335,171544928.97884575,164837123.38663274,163674998.05434921,176380322.56880632,193974447.04630697,203616833.49351865,203413415.20481169,230036680.2626586,221437016.33134106,231963327.23201591,264614772.04153517,284964445.8740648,301989268.31755722,329264781.10149211,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,329264781.10149217,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7252902984619141E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6611965.1824489459,8350433.2774867266,2911353.1250979453,0,0,0,0,0,0,0,0,7748361.0670869797,10810905.784685209,9443376.2316754907,12104936.247159883,8039400.6544870436,0,0,0,0,0,0,0,8417491.0311910957,13594929.121496402,11994472.667061538,14733658.719538927,8329766.3804622442,2329759.1610443592,7312068.2158190385,0,2893673.355029054,23635774.081985563,4412673.7505927831,0,0,0,12705324.514457114,17594124.477500662,9438968.1585047394,0,18023601.126529366,0,10526310.900674865,32651444.809519254,20349673.832529642,17024822.44349242,27275512.783934876,0,0,0,0,0,0,0,0,0,0,0,0,0]
[888]
[889,null,null,null,null,null,null,"CFADS",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,751164785.09221292,null,null,0,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,2534404.7425541235,2265254.0979833612,1333333.3333333333,2776998.2660998302,4028656.961317285,4617797.4064756995,1333333.3333333333,1333333.3333333333,1333333.3333333333,6611975.8079406479,1333333.3333333333,2080066.6712448795,8442887.8273814414,8284631.5453853672,3364949.8385650041,1333333.3333333333,1333333.3333333333,5702363.4260823959,8604357.0285604168,6002826.6692950362,2249622.8526577847,10929481.953338197,1333333.3333333333,6396163.2968994835,10422480.557463901,1333333.3333333333,1333333.3333333333,7352134.5855074795,10908884.146778116,10414489.387140369,12250736.73644756,2044312.6562876154,1333333.3333333333,5500000,5472222.2222222229,5444444.444444444,5416666.666666666,5388888.888888889,5361111.111111111,11692136.188147681,14306578.745838344,13628211.055264505,8161353.1250979453,5222222.2222222229,5194444.444444445,5166666.666666667,5138888.888888889,5111111.1111111119,5083333.333333333,5055555.555555556,5027777.7777777789,12748361.06708698,15783128.006907433,14387820.676119935,17021602.913826551,12928289.543375932,4861111.1111111101,4833333.3333333321,4805555.5555555541,4777777.7777777761,4749999.9999999981,4722222.2222222202,4694444.4444444422,13084157.69785776,18233818.010385286,16605583.778172646,19316992.052872259,12885321.936017796,6857536.9388221363,11812068.215819038,4472222.2222222229,7338117.7994735008,28052440.748652235,8801562.6394816767,4361111.1111111138,4333333.3333333386,4305555.5555555634,16983102.292234898,21844124.477500662,13661190.380726967,4194444.4444444645,18023601.126529366,0,10526310.900674865,32651444.809519254,20349673.832529642,17024822.44349242,27275512.783934876,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,536437305.57166696,null,null,0,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1547432.6600599312,1432158.2293425142,1333333.3333333333,1520430.4178315774,1416410.4768468863,1394641.7561429664,1333333.3333333333,1333333.3333333333,1333333.3333333333,2284816.9477993315,1333333.3333333333,1915700.7800235073,1623147.3409182422,1566316.1701977157,1510330.2087378183,1333333.3333333333,1333333.3333333333,2345626.4118702738,1673752.6089712728,1615997.5721413672,1579440.6629984158,1573855.8114179217,1333333.3333333333,1719512.500864438,1487450.8271319263,1333333.3333333333,1333333.3333333333,2095217.0988957977,1581373.4088379398,1503644.1526884383,1429387.1090680056,1339209.1955065087,1333333.3333333333,1333333.3333333333,1305555.5555555557,1277777.7777777778,1250000,1222222.2222222222,1194444.4444444443,1378613.0389381021,7770598.3523943126,9461544.3885978386,4213334.2975714421,3096773.28208947,2901641.69142354,2153401.7409715629,2190011.2539928327,1999965.8267058178,929247.23598016577,2277943.4271888779,3033484.0951992325,10197463.058252806,13205500.830251683,12368806.549062915,15291548.424883105,11431474.777500076,3138978.363172539,2244021.5644064681,2284952.0265002148,2044174.4415690554,838196.27399367199,2370985.5752532138,3279533.0621418781,11004443.903689336,16061219.022279209,15065829.740511332,18138469.449486822,11963735.509914882,5659453.119699738,9594630.1925369687,2338756.5289955768,4933101.95509989,24292399.603313759,6895137.904359011,3471947.0283492026,2631349.1291787801,2533464.0576642687,15895783.472271331,21162210.08253837,13221234.771503691,3459967.2275978494,20281747.777161106,2362980.4491318613,12546258.585508212,33144340.206805624,22919301.123378687,20723799.826525129,30094365.644499466,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,310645794.32243341,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,986972.08249419241,833095.86864084739,0,1256567.8482682533,2612246.4844703986,3223155.6503327331,0,0,0,4327158.8601413164,0,164365.89122137218,6819740.4864631984,6718315.3751876522,1854619.629827186,0,0,3356737.0142121222,6930604.4195891432,4386829.0971536692,670182.18965936918,9355626.1419202741,0,4676650.7960350458,8935029.7303319741,0,0,5256917.486611682,9327510.7379401755,8910845.234451931,10821349.627379553,705103.46078110673,0,4166666.6666666665,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666667,4166666.6666666665,10313523.149209578,6535980.3934440324,4166666.6666666665,4166666.6666666665,4166666.666666667,4166666.666666667,4166666.6666666665,4166666.666666667,4166666.6666666674,4166666.6666666665,4166666.666666667,4166666.6666666674,4166666.666666667,4166666.666666667,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666666,4166666.666666666,4166666.6666666656,4166666.6666666656,4166666.6666666651,4166666.6666666651,4166666.6666666646,4166666.6666666642,4166666.6666666637,4166666.6666666642,4166666.6666666646,4166666.6666666651,4166666.666666666,4166666.6666666665,4166666.6666666674,4166666.6666666688,4166666.6666666698,4166666.6666666716,4166666.6666666693,4166666.6666666716,4166666.6666666744,4166666.6666666716,4166666.6666666665,4166666.6666666716,4166666.6666666865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,111254209.6682874,null,null,0,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1547432.6600599312,1432158.2293425142,1333333.3333333333,1520430.4178315774,1416410.4768468863,1394641.7561429664,1333333.3333333333,1333333.3333333333,1333333.3333333333,2284816.9477993315,1333333.3333333333,1915700.7800235073,1623147.3409182422,1566316.1701977157,1510330.2087378183,1333333.3333333333,1333333.3333333333,2345626.4118702738,1673752.6089712728,1615997.5721413635,1579440.6629984158,1573855.8114179217,1333333.3333333333,1719512.500864438,1487450.8271319263,1333333.3333333333,1333333.3333333333,2095217.0988957977,1581373.4088379398,1503644.1526884383,1429387.1090680056,1339209.1955065087,1333333.3333333333,1333333.3333333333,1305555.5555555557,1277777.7777777778,1250000,1222222.2222222222,1194444.4444444443,1378613.0389381021,1158633.1699453667,1111111.111111111,1083333.3333333333,1055555.5555555557,1027777.7777777779,1000000.0000000001,972222.22222222236,944444.44444444473,916666.66666666663,888888.88888888899,861111.11111111136,833333.33333333349,805555.55555555562,777777.77777777775,750000,722222.22222222225,694444.44444444438,666666.66666666651,638888.88888888876,611111.11111111101,583333.33333333314,555555.55555555527,527777.77777777752,499999.99999999971,472222.22222222196,444444.44444444421,416666.66666666651,388888.88888888876,361111.11111111112,333333.33333333331,305555.55555555562,277777.77777777787,250000.00000000017,222222.22222222248,194444.44444444455,166666.66666666686,138888.88888888917,111111.11111111124,83333.333333333328,55555.55555555562,27777.777777777912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,421900003.99072087,null,null,0,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1066666.6666666667,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,2534404.7425541235,2265254.0979833612,1333333.3333333333,2776998.2660998302,4028656.961317285,4617797.4064756995,1333333.3333333333,1333333.3333333333,1333333.3333333333,6611975.8079406479,1333333.3333333333,2080066.6712448795,8442887.8273814414,8284631.5453853672,3364949.8385650041,1333333.3333333333,1333333.3333333333,5702363.4260823959,8604357.0285604168,6002826.6692950325,2249622.8526577847,10929481.953338197,1333333.3333333333,6396163.2968994835,10422480.557463901,1333333.3333333333,1333333.3333333333,7352134.5855074795,10908884.146778116,10414489.387140369,12250736.73644756,2044312.6562876154,1333333.3333333333,5500000,5472222.2222222229,5444444.444444444,5416666.666666666,5388888.888888889,5361111.111111111,11692136.188147681,7694613.5633893991,5277777.777777778,5250000,5222222.2222222229,5194444.444444445,5166666.666666667,5138888.888888889,5111111.1111111119,5083333.333333333,5055555.555555556,5027777.7777777789,5000000,4972222.2222222229,4944444.444444445,4916666.666666666,4888888.888888889,4861111.1111111101,4833333.3333333321,4805555.5555555541,4777777.7777777761,4749999.9999999981,4722222.2222222202,4694444.4444444422,4666666.6666666642,4638888.8888888853,4611111.1111111082,4583333.3333333312,4555555.5555555541,4527777.7777777771,4500000,4472222.2222222229,4444444.4444444468,4416666.6666666698,4388888.8888888936,4361111.1111111138,4333333.3333333386,4305555.5555555634,4277777.7777777826,4250000,4222222.2222222276,4194444.4444444645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0]
[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,95842252.218760327,null,null,-3870887.8782059038,-2828262.3058240982,-5539290.7684829002,-13280937.290343536,-11455328.307740897,-13952832.356216056,-12423179.516766218,-3849045.5762973512,-15432741.26624638,-13951288.022976838,-532106.73258014931,-1791403.4715848917,-15730909.507205896,-14633920.549853707,-1672440.3999388474,0,0,-15701907.18331923,-16838444.773577407,0,0,0,0,-13733220.588017359,-10925946.407198336,0,0,0,0,0,-11291687.871557439,-10927569.632546185,0,0,0,0,0,0,0,-5304956.4217966711,-338715.70634420513,1344393.7397444972,0,12207.668127094654,0,0,0,0,0,3873158.7759338119,5799212.7166247079,4014640.1897268193,1492934.4781622984,1726510.1557489759,0,0,0,0,0,4621957.400515886,6805076.7483608546,6446602.4360000435,7524806.2396586761,5476837.8242184166,4036731.4195485762,3923956.878907837,0,0,0,0,3028982.3193171471,6698674.1602642182,8133378.542862487,7688015.5823116265,8967712.0499004964,6850858.5683793165,3117706.0887194476,5280853.6293142801,0,396996.43621805473,0,0,2503967.4700018824,6656283.964654373,8177315.8510794034,7396954.0093646804,8683575.1121982373,7177981.8748305039,3073977.7465362595,5867738.0434538322,0,3256289.6750044762,3733800.2979929284,0,0,6225951.7931891847,8609497.5706394892,7780267.8423014898,8980905.1448093019,5944510.3866296951,3139273.6901899306,7397246.1831660429,0,3282209.7283392269,12450663.93840771,6926666.0913998038,1280708.3556367136,0,1352653.3562366534,7251701.5756640099,9255454.4745161813,5829226.4993524384,1665053.1326777281,7461485.4835610781,0,4290820.433414449,13207078.482252177,8167742.0974397203,6780588.0956449956,10779482.304230781,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,7.7662083583855956E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1.0077662083583856,1.0155927307090371,1.0234800354629854,1.0314285946690389,1.0394388840420354,1.0475113829913136,1.0556465746494048,1.0638449459009482,1.0721069874118305,1.0804331936585518,1.0888240629578201,1.0972800974963746,1.1058018033610411,1.1143896905690214,1.1230442730984171,1.1317660689189912,1.1405556000231671,1.1494133924572705,1.1583399763530124,1.1673358859592173,1.1764016596737972,1.1855378400759744,1.1947449739587548,1.2040236123616523,1.213374310603669,1.2227976283165296,1.2322941294781755,1.2418643824465185,1.2515089599934561,1.2612284393391517,1.2710234021865812,1.2808944347563462,1.2908421278217606,1.3008670767442061,1.3109698815087656,1.3211511467601307,1.3314114818387899,1.3417515008174969,1.3521718225380222,1.3626730706481904,1.3732558736392053,1.3839208648832642,1.3946686826714647,1.4054999702520066,1.4164153758686884,1.4274155527997057,1.4385011593967483,1.4496728591244026,1.4609313205998593,1.4722772176329293,1.4837112292663708,1.4952340398165298,1.5068463389142956,1.5185488215463745,1.5303421880968846,1.5422271443892728,1.5542044017285579,1.566274676943902,1.5784386924315115,1.5906971761978723,1.6030508619033206,1.6155004889059514,1.628046802305869,1.6406905529897797,1.6534324976759331,1.6662733989594103,1.6792140253577645,1.6922551513570163,1.7053975574580063,1.7186420302231069,1.7319893623232985,1.7454403525856086,1.7589958060409225,1.7726565339721627,1.7864233539628442,1.8002970899460058,1.8142785722535217,1.8283686376657968,1.842568129461847,1.8568778974697686,1.8712987981175997,1.8858316944845774,1.900477456352792,1.9152369602592425,1.9301110895482969,1.9451007344245597,1.9602067920061497,1.975430166378392,1.9907717686479269,2.0062325169972386,2.0218133367396076,2.0375151603744901,2.053338927643328,2.0692855855857903,2.0853560885964537,2.1015513984819219,2.1178724845183892,2.1343203235096508,2.1508958998455636,2.1676002055609613,2.1844342403950274,2.2013990118511271,2.218495535257107,2.2357248338260618,2.253087938717572,2.2705858890994182,2.2882197322097744,2.3059905234198848,2.3238993262972261,2.3419472126691621,2.3601352626870913,2.3784645648910923,2.3969362162750736,2.4155513223524263,2.4343109972221892,2.4532163636357263,2.4722685530639223,2.4914687057649014,2.5108179708522691,2.530317506363887,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,95842252.218760327,null,null,-3870887.8782059038,-6699150.184030002,-12238440.952512901,-25519378.242856435,-36974706.550597332,-50927538.906813391,-63350718.423579611,-67199763.999876961,-82632505.26612334,-96583793.28910017,-97115900.021680325,-98907303.493265212,-114638213.00047112,-129272133.55032483,-130944573.95026368,-130944573.95026368,-130944573.95026368,-146646481.13358292,-163484925.90716034,-163484925.90716034,-163484925.90716034,-163484925.90716034,-163484925.90716034,-177218146.49517769,-188144092.90237603,-188144092.90237603,-188144092.90237603,-188144092.90237603,-188144092.90237603,-188144092.90237603,-199435780.77393347,-210363350.40647966,-210363350.40647966,-210363350.40647966,-210363350.40647966,-210363350.40647966,-210363350.40647966,-210363350.40647966,-210363350.40647966,-215668306.82827634,-216007022.53462055,-214662628.79487607,-214662628.79487607,-214650421.12674898,-214650421.12674898,-214650421.12674898,-214650421.12674898,-214650421.12674898,-214650421.12674898,-210777262.35081518,-204978049.63419047,-200963409.44446364,-199470474.96630135,-197743964.81055239,-197743964.81055239,-197743964.81055239,-197743964.81055239,-197743964.81055239,-197743964.81055239,-193122007.4100365,-186316930.66167566,-179870328.22567561,-172345521.98601693,-166868684.16179851,-162831952.74224994,-158907995.86334211,-158907995.86334211,-158907995.86334211,-158907995.86334211,-158907995.86334211,-155879013.54402494,-149180339.38376072,-141046960.84089825,-133358945.25858662,-124391233.20868611,-117540374.6403068,-114422668.55158736,-109141814.92227308,-109141814.92227308,-108744818.48605503,-108744818.48605503,-108744818.48605503,-106240851.01605316,-99584567.051398784,-91407251.20031938,-84010297.1909547,-75326722.078756467,-68148740.203925967,-65074762.457389705,-59207024.41393587,-59207024.41393587,-55950734.738931395,-52216934.440938465,-52216934.440938465,-52216934.440938465,-45990982.647749282,-37381485.077109791,-29601217.234808303,-20620312.089999001,-14675801.703369306,-11536528.013179377,-4139281.8300133338,-4139281.8300133338,-857072.1016741069,11593591.836733602,18520257.928133406,19800966.283770118,19800966.283770118,21153619.640006773,28405321.215670783,37660775.690186962,43490002.189539403,45155055.322217129,52616540.805778205,52616540.805778205,56907361.239192657,70114439.72144483,78282181.818884552,85062769.914529547,95842252.218760327,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.75]

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