{"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 ОФЛАЙН-МАГАЗИНОВ"]
[{"$f":"ROW()","v":20}]
[{"$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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[18,null,null,null,null,null,0,"горизонт моделирования в кол-ве периодов",null,null,null,null,null,null,null,"*",96,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2022-02-09"]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$100000))","v":"Lists!AQ16:AQ111"},null,null,null,{"$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":"Формат магазинов Street"},{"$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$100000,AI16)=1,0,1))","v":0},"*","Крупный чек",{"$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$19","v":"Поток запусков создания магазинов"},{"$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":"Формат магазинов \"в ТЦ\""},{"$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$100000,AI17)=1,0,1))","v":0},"*","Средний чек",{"$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$15:AJ17)+1)","v":""},0,"*","Up-Sale-чек",{"$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:$2,AP112)","v":"00:00:00"},{"$f":"IF(OR(AQ112=\"\",AQ112=0),\"\",MAX(AR$15:AR111)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP112)+1","v":98},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP113)","v":"00:00:00"},{"$f":"IF(OR(AQ113=\"\",AQ113=0),\"\",MAX(AR$15:AR112)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP113)+1","v":99},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP114)","v":"00:00:00"},{"$f":"IF(OR(AQ114=\"\",AQ114=0),\"\",MAX(AR$15:AR113)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP114)+1","v":100},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP115)","v":"00:00:00"},{"$f":"IF(OR(AQ115=\"\",AQ115=0),\"\",MAX(AR$15:AR114)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP115)+1","v":101},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP116)","v":"00:00:00"},{"$f":"IF(OR(AQ116=\"\",AQ116=0),\"\",MAX(AR$15:AR115)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP116)+1","v":102},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP117)","v":"00:00:00"},{"$f":"IF(OR(AQ117=\"\",AQ117=0),\"\",MAX(AR$15:AR116)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP117)+1","v":103},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP118)","v":"00:00:00"},{"$f":"IF(OR(AQ118=\"\",AQ118=0),\"\",MAX(AR$15:AR117)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP118)+1","v":104},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP119)","v":"00:00:00"},{"$f":"IF(OR(AQ119=\"\",AQ119=0),\"\",MAX(AR$15:AR118)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP119)+1","v":105},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP120)","v":"00:00:00"},{"$f":"IF(OR(AQ120=\"\",AQ120=0),\"\",MAX(AR$15:AR119)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP120)+1","v":106},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP121)","v":"00:00:00"},{"$f":"IF(OR(AQ121=\"\",AQ121=0),\"\",MAX(AR$15:AR120)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP121)+1","v":107},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP122)","v":"00:00:00"},{"$f":"IF(OR(AQ122=\"\",AQ122=0),\"\",MAX(AR$15:AR121)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP122)+1","v":108},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP123)","v":"00:00:00"},{"$f":"IF(OR(AQ123=\"\",AQ123=0),\"\",MAX(AR$15:AR122)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP123)+1","v":109},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP124)","v":"00:00:00"},{"$f":"IF(OR(AQ124=\"\",AQ124=0),\"\",MAX(AR$15:AR123)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP124)+1","v":110},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP125)","v":"00:00:00"},{"$f":"IF(OR(AQ125=\"\",AQ125=0),\"\",MAX(AR$15:AR124)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP125)+1","v":111},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP126)","v":"00:00:00"},{"$f":"IF(OR(AQ126=\"\",AQ126=0),\"\",MAX(AR$15:AR125)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP126)+1","v":112},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP127)","v":"00:00:00"},{"$f":"IF(OR(AQ127=\"\",AQ127=0),\"\",MAX(AR$15:AR126)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP127)+1","v":113},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP128)","v":"00:00:00"},{"$f":"IF(OR(AQ128=\"\",AQ128=0),\"\",MAX(AR$15:AR127)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP128)+1","v":114},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP129)","v":"00:00:00"},{"$f":"IF(OR(AQ129=\"\",AQ129=0),\"\",MAX(AR$15:AR128)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP129)+1","v":115},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP130)","v":"00:00:00"},{"$f":"IF(OR(AQ130=\"\",AQ130=0),\"\",MAX(AR$15:AR129)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP130)+1","v":116},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP131)","v":"00:00:00"},{"$f":"IF(OR(AQ131=\"\",AQ131=0),\"\",MAX(AR$15:AR130)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP131)+1","v":117},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP132)","v":"00:00:00"},{"$f":"IF(OR(AQ132=\"\",AQ132=0),\"\",MAX(AR$15:AR131)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP132)+1","v":118},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP133)","v":"00:00:00"},{"$f":"IF(OR(AQ133=\"\",AQ133=0),\"\",MAX(AR$15:AR132)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP133)+1","v":119},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP134)","v":"00:00:00"},{"$f":"IF(OR(AQ134=\"\",AQ134=0),\"\",MAX(AR$15:AR133)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP134)+1","v":120},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP135)","v":"00:00:00"},{"$f":"IF(OR(AQ135=\"\",AQ135=0),\"\",MAX(AR$15:AR134)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP135)+1","v":121},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP136)","v":"00:00:00"},{"$f":"IF(OR(AQ136=\"\",AQ136=0),\"\",MAX(AR$15:AR135)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP136)+1","v":122},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP137)","v":"00:00:00"},{"$f":"IF(OR(AQ137=\"\",AQ137=0),\"\",MAX(AR$15:AR136)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP137)+1","v":123},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP138)","v":"00:00:00"},{"$f":"IF(OR(AQ138=\"\",AQ138=0),\"\",MAX(AR$15:AR137)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP138)+1","v":124},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP139)","v":"00:00:00"},{"$f":"IF(OR(AQ139=\"\",AQ139=0),\"\",MAX(AR$15:AR138)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP139)+1","v":125},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP140)","v":"00:00:00"},{"$f":"IF(OR(AQ140=\"\",AQ140=0),\"\",MAX(AR$15:AR139)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP140)+1","v":126},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP141)","v":"00:00:00"},{"$f":"IF(OR(AQ141=\"\",AQ141=0),\"\",MAX(AR$15:AR140)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP141)+1","v":127},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP142)","v":"00:00:00"},{"$f":"IF(OR(AQ142=\"\",AQ142=0),\"\",MAX(AR$15:AR141)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP142)+1","v":128},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP143)","v":"00:00:00"},{"$f":"IF(OR(AQ143=\"\",AQ143=0),\"\",MAX(AR$15:AR142)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP143)+1","v":129},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP144)","v":"00:00:00"},{"$f":"IF(OR(AQ144=\"\",AQ144=0),\"\",MAX(AR$15:AR143)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP144)+1","v":130},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP145)","v":"00:00:00"},{"$f":"IF(OR(AQ145=\"\",AQ145=0),\"\",MAX(AR$15:AR144)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP145)+1","v":131},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP146)","v":"00:00:00"},{"$f":"IF(OR(AQ146=\"\",AQ146=0),\"\",MAX(AR$15:AR145)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP146)+1","v":132},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP147)","v":"00:00:00"},{"$f":"IF(OR(AQ147=\"\",AQ147=0),\"\",MAX(AR$15:AR146)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP147)+1","v":133},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP148)","v":"00:00:00"},{"$f":"IF(OR(AQ148=\"\",AQ148=0),\"\",MAX(AR$15:AR147)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP148)+1","v":134},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP149)","v":"00:00:00"},{"$f":"IF(OR(AQ149=\"\",AQ149=0),\"\",MAX(AR$15:AR148)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP149)+1","v":135},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP150)","v":"00:00:00"},{"$f":"IF(OR(AQ150=\"\",AQ150=0),\"\",MAX(AR$15:AR149)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP150)+1","v":136},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP151)","v":"00:00:00"},{"$f":"IF(OR(AQ151=\"\",AQ151=0),\"\",MAX(AR$15:AR150)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP151)+1","v":137},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP152)","v":"00:00:00"},{"$f":"IF(OR(AQ152=\"\",AQ152=0),\"\",MAX(AR$15:AR151)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP152)+1","v":138},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP153)","v":"00:00:00"},{"$f":"IF(OR(AQ153=\"\",AQ153=0),\"\",MAX(AR$15:AR152)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP153)+1","v":139},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP154)","v":"00:00:00"},{"$f":"IF(OR(AQ154=\"\",AQ154=0),\"\",MAX(AR$15:AR153)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP154)+1","v":140},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP155)","v":"00:00:00"},{"$f":"IF(OR(AQ155=\"\",AQ155=0),\"\",MAX(AR$15:AR154)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP155)+1","v":141},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP156)","v":"00:00:00"},{"$f":"IF(OR(AQ156=\"\",AQ156=0),\"\",MAX(AR$15:AR155)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP156)+1","v":142},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP157)","v":"00:00:00"},{"$f":"IF(OR(AQ157=\"\",AQ157=0),\"\",MAX(AR$15:AR156)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP157)+1","v":143},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP158)","v":"00:00:00"},{"$f":"IF(OR(AQ158=\"\",AQ158=0),\"\",MAX(AR$15:AR157)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP158)+1","v":144},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP159)","v":"00:00:00"},{"$f":"IF(OR(AQ159=\"\",AQ159=0),\"\",MAX(AR$15:AR158)+1)","v":""},{"$f":"IF(OR(AQ159=0,AQ159=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ159)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP159)+1","v":145},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP160)","v":"00:00:00"},{"$f":"IF(OR(AQ160=\"\",AQ160=0),\"\",MAX(AR$15:AR159)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP160)+1","v":146},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP161)","v":"00:00:00"},{"$f":"IF(OR(AQ161=\"\",AQ161=0),\"\",MAX(AR$15:AR160)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP161)+1","v":147},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP162)","v":"00:00:00"},{"$f":"IF(OR(AQ162=\"\",AQ162=0),\"\",MAX(AR$15:AR161)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP162)+1","v":148},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP163)","v":"00:00:00"},{"$f":"IF(OR(AQ163=\"\",AQ163=0),\"\",MAX(AR$15:AR162)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP163)+1","v":149},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP164)","v":"00:00:00"},{"$f":"IF(OR(AQ164=\"\",AQ164=0),\"\",MAX(AR$15:AR163)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP164)+1","v":150},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP165)","v":"00:00:00"},{"$f":"IF(OR(AQ165=\"\",AQ165=0),\"\",MAX(AR$15:AR164)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP165)+1","v":151},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP166)","v":"00:00:00"},{"$f":"IF(OR(AQ166=\"\",AQ166=0),\"\",MAX(AR$15:AR165)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP166)+1","v":152},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP167)","v":"00:00:00"},{"$f":"IF(OR(AQ167=\"\",AQ167=0),\"\",MAX(AR$15:AR166)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP167)+1","v":153},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP168)","v":"00:00:00"},{"$f":"IF(OR(AQ168=\"\",AQ168=0),\"\",MAX(AR$15:AR167)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP168)+1","v":154},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP169)","v":"00:00:00"},{"$f":"IF(OR(AQ169=\"\",AQ169=0),\"\",MAX(AR$15:AR168)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP169)+1","v":155},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP170)","v":"00:00:00"},{"$f":"IF(OR(AQ170=\"\",AQ170=0),\"\",MAX(AR$15:AR169)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP170)+1","v":156},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP171)","v":"00:00:00"},{"$f":"IF(OR(AQ171=\"\",AQ171=0),\"\",MAX(AR$15:AR170)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP171)+1","v":157},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP172)","v":"00:00:00"},{"$f":"IF(OR(AQ172=\"\",AQ172=0),\"\",MAX(AR$15:AR171)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP172)+1","v":158},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP173)","v":"00:00:00"},{"$f":"IF(OR(AQ173=\"\",AQ173=0),\"\",MAX(AR$15:AR172)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP173)+1","v":159},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP174)","v":"00:00:00"},{"$f":"IF(OR(AQ174=\"\",AQ174=0),\"\",MAX(AR$15:AR173)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP174)+1","v":160},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP175)","v":"00:00:00"},{"$f":"IF(OR(AQ175=\"\",AQ175=0),\"\",MAX(AR$15:AR174)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP175)+1","v":161},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP176)","v":"00:00:00"},{"$f":"IF(OR(AQ176=\"\",AQ176=0),\"\",MAX(AR$15:AR175)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP176)+1","v":162},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP177)","v":"00:00:00"},{"$f":"IF(OR(AQ177=\"\",AQ177=0),\"\",MAX(AR$15:AR176)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP177)+1","v":163},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP178)","v":"00:00:00"},{"$f":"IF(OR(AQ178=\"\",AQ178=0),\"\",MAX(AR$15:AR177)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP178)+1","v":164},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP179)","v":"00:00:00"},{"$f":"IF(OR(AQ179=\"\",AQ179=0),\"\",MAX(AR$15:AR178)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP179)+1","v":165},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP180)","v":"00:00:00"},{"$f":"IF(OR(AQ180=\"\",AQ180=0),\"\",MAX(AR$15:AR179)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP180)+1","v":166},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP181)","v":"00:00:00"},{"$f":"IF(OR(AQ181=\"\",AQ181=0),\"\",MAX(AR$15:AR180)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP181)+1","v":167},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP182)","v":"00:00:00"},{"$f":"IF(OR(AQ182=\"\",AQ182=0),\"\",MAX(AR$15:AR181)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP182)+1","v":168},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP183)","v":"00:00:00"},{"$f":"IF(OR(AQ183=\"\",AQ183=0),\"\",MAX(AR$15:AR182)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP183)+1","v":169},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP184)","v":"00:00:00"},{"$f":"IF(OR(AQ184=\"\",AQ184=0),\"\",MAX(AR$15:AR183)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP184)+1","v":170},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP185)","v":"00:00:00"},{"$f":"IF(OR(AQ185=\"\",AQ185=0),\"\",MAX(AR$15:AR184)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP185)+1","v":171},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP186)","v":"00:00:00"},{"$f":"IF(OR(AQ186=\"\",AQ186=0),\"\",MAX(AR$15:AR185)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP186)+1","v":172},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP187)","v":"00:00:00"},{"$f":"IF(OR(AQ187=\"\",AQ187=0),\"\",MAX(AR$15:AR186)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP187)+1","v":173},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP188)","v":"00:00:00"},{"$f":"IF(OR(AQ188=\"\",AQ188=0),\"\",MAX(AR$15:AR187)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP188)+1","v":174},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP189)","v":"00:00:00"},{"$f":"IF(OR(AQ189=\"\",AQ189=0),\"\",MAX(AR$15:AR188)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP189)+1","v":175},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP190)","v":"00:00:00"},{"$f":"IF(OR(AQ190=\"\",AQ190=0),\"\",MAX(AR$15:AR189)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP190)+1","v":176},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP191)","v":"00:00:00"},{"$f":"IF(OR(AQ191=\"\",AQ191=0),\"\",MAX(AR$15:AR190)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP191)+1","v":177},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP192)","v":"00:00:00"},{"$f":"IF(OR(AQ192=\"\",AQ192=0),\"\",MAX(AR$15:AR191)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP192)+1","v":178},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP193)","v":"00:00:00"},{"$f":"IF(OR(AQ193=\"\",AQ193=0),\"\",MAX(AR$15:AR192)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP193)+1","v":179},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP194)","v":"00:00:00"},{"$f":"IF(OR(AQ194=\"\",AQ194=0),\"\",MAX(AR$15:AR193)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP194)+1","v":180},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP195)","v":"00:00:00"},{"$f":"IF(OR(AQ195=\"\",AQ195=0),\"\",MAX(AR$15:AR194)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP195)+1","v":181},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP196)","v":"00:00:00"},{"$f":"IF(OR(AQ196=\"\",AQ196=0),\"\",MAX(AR$15:AR195)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP196)+1","v":182},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP197)","v":"00:00:00"},{"$f":"IF(OR(AQ197=\"\",AQ197=0),\"\",MAX(AR$15:AR196)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP197)+1","v":183},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP198)","v":"00:00:00"},{"$f":"IF(OR(AQ198=\"\",AQ198=0),\"\",MAX(AR$15:AR197)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP198)+1","v":184},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP199)","v":"00:00:00"},{"$f":"IF(OR(AQ199=\"\",AQ199=0),\"\",MAX(AR$15:AR198)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP199)+1","v":185},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP200)","v":"00:00:00"},{"$f":"IF(OR(AQ200=\"\",AQ200=0),\"\",MAX(AR$15:AR199)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP200)+1","v":186},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP201)","v":"00:00:00"},{"$f":"IF(OR(AQ201=\"\",AQ201=0),\"\",MAX(AR$15:AR200)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP201)+1","v":187},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP202)","v":"00:00:00"},{"$f":"IF(OR(AQ202=\"\",AQ202=0),\"\",MAX(AR$15:AR201)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP202)+1","v":188},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP203)","v":"00:00:00"},{"$f":"IF(OR(AQ203=\"\",AQ203=0),\"\",MAX(AR$15:AR202)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP203)+1","v":189},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP204)","v":"00:00:00"},{"$f":"IF(OR(AQ204=\"\",AQ204=0),\"\",MAX(AR$15:AR203)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP204)+1","v":190},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP205)","v":"00:00:00"},{"$f":"IF(OR(AQ205=\"\",AQ205=0),\"\",MAX(AR$15:AR204)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP205)+1","v":191},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP206)","v":"00:00:00"},{"$f":"IF(OR(AQ206=\"\",AQ206=0),\"\",MAX(AR$15:AR205)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP206)+1","v":192},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP207)","v":"00:00:00"},{"$f":"IF(OR(AQ207=\"\",AQ207=0),\"\",MAX(AR$15:AR206)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP207)+1","v":193},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP208)","v":"00:00:00"},{"$f":"IF(OR(AQ208=\"\",AQ208=0),\"\",MAX(AR$15:AR207)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP208)+1","v":194},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP209)","v":"00:00:00"},{"$f":"IF(OR(AQ209=\"\",AQ209=0),\"\",MAX(AR$15:AR208)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP209)+1","v":195},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP210)","v":"00:00:00"},{"$f":"IF(OR(AQ210=\"\",AQ210=0),\"\",MAX(AR$15:AR209)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP210)+1","v":196},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP211)","v":"00:00:00"},{"$f":"IF(OR(AQ211=\"\",AQ211=0),\"\",MAX(AR$15:AR210)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP211)+1","v":197},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP212)","v":"00:00:00"},{"$f":"IF(OR(AQ212=\"\",AQ212=0),\"\",MAX(AR$15:AR211)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP212)+1","v":198},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP213)","v":"00:00:00"},{"$f":"IF(OR(AQ213=\"\",AQ213=0),\"\",MAX(AR$15:AR212)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP213)+1","v":199},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP214)","v":"00:00:00"},{"$f":"IF(OR(AQ214=\"\",AQ214=0),\"\",MAX(AR$15:AR213)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP214)+1","v":200},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP215)","v":"00:00:00"},{"$f":"IF(OR(AQ215=\"\",AQ215=0),\"\",MAX(AR$15:AR214)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP215)+1","v":201},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP216)","v":"00:00:00"},{"$f":"IF(OR(AQ216=\"\",AQ216=0),\"\",MAX(AR$15:AR215)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP216)+1","v":202},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP217)","v":"00:00:00"},{"$f":"IF(OR(AQ217=\"\",AQ217=0),\"\",MAX(AR$15:AR216)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP217)+1","v":203},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP218)","v":"00:00:00"},{"$f":"IF(OR(AQ218=\"\",AQ218=0),\"\",MAX(AR$15:AR217)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP218)+1","v":204},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP219)","v":"00:00:00"},{"$f":"IF(OR(AQ219=\"\",AQ219=0),\"\",MAX(AR$15:AR218)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP219)+1","v":205},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP220)","v":"00:00:00"},{"$f":"IF(OR(AQ220=\"\",AQ220=0),\"\",MAX(AR$15:AR219)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP220)+1","v":206},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP221)","v":"00:00:00"},{"$f":"IF(OR(AQ221=\"\",AQ221=0),\"\",MAX(AR$15:AR220)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP221)+1","v":207},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP222)","v":"00:00:00"},{"$f":"IF(OR(AQ222=\"\",AQ222=0),\"\",MAX(AR$15:AR221)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP222)+1","v":208},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP223)","v":"00:00:00"},{"$f":"IF(OR(AQ223=\"\",AQ223=0),\"\",MAX(AR$15:AR222)+1)","v":""},{"$f":"IF(OR(AQ223=0,AQ223=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ223)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP223)+1","v":209},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP224)","v":"00:00:00"},{"$f":"IF(OR(AQ224=\"\",AQ224=0),\"\",MAX(AR$15:AR223)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP224)+1","v":210},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP225)","v":"00:00:00"},{"$f":"IF(OR(AQ225=\"\",AQ225=0),\"\",MAX(AR$15:AR224)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP225)+1","v":211},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP226)","v":"00:00:00"},{"$f":"IF(OR(AQ226=\"\",AQ226=0),\"\",MAX(AR$15:AR225)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP226)+1","v":212},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP227)","v":"00:00:00"},{"$f":"IF(OR(AQ227=\"\",AQ227=0),\"\",MAX(AR$15:AR226)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP227)+1","v":213},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP228)","v":"00:00:00"},{"$f":"IF(OR(AQ228=\"\",AQ228=0),\"\",MAX(AR$15:AR227)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP228)+1","v":214},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP229)","v":"00:00:00"},{"$f":"IF(OR(AQ229=\"\",AQ229=0),\"\",MAX(AR$15:AR228)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP229)+1","v":215},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP230)","v":"00:00:00"},{"$f":"IF(OR(AQ230=\"\",AQ230=0),\"\",MAX(AR$15:AR229)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP230)+1","v":216},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP231)","v":"00:00:00"},{"$f":"IF(OR(AQ231=\"\",AQ231=0),\"\",MAX(AR$15:AR230)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP231)+1","v":217},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP232)","v":"00:00:00"},{"$f":"IF(OR(AQ232=\"\",AQ232=0),\"\",MAX(AR$15:AR231)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP232)+1","v":218},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP233)","v":"00:00:00"},{"$f":"IF(OR(AQ233=\"\",AQ233=0),\"\",MAX(AR$15:AR232)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP233)+1","v":219},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP234)","v":"00:00:00"},{"$f":"IF(OR(AQ234=\"\",AQ234=0),\"\",MAX(AR$15:AR233)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP234)+1","v":220},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP235)","v":"00:00:00"},{"$f":"IF(OR(AQ235=\"\",AQ235=0),\"\",MAX(AR$15:AR234)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP235)+1","v":221},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP236)","v":"00:00:00"},{"$f":"IF(OR(AQ236=\"\",AQ236=0),\"\",MAX(AR$15:AR235)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP236)+1","v":222},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP237)","v":"00:00:00"},{"$f":"IF(OR(AQ237=\"\",AQ237=0),\"\",MAX(AR$15:AR236)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP237)+1","v":223},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP238)","v":"00:00:00"},{"$f":"IF(OR(AQ238=\"\",AQ238=0),\"\",MAX(AR$15:AR237)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP238)+1","v":224},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP239)","v":"00:00:00"},{"$f":"IF(OR(AQ239=\"\",AQ239=0),\"\",MAX(AR$15:AR238)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP239)+1","v":225},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP240)","v":"00:00:00"},{"$f":"IF(OR(AQ240=\"\",AQ240=0),\"\",MAX(AR$15:AR239)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP240)+1","v":226},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP241)","v":"00:00:00"},{"$f":"IF(OR(AQ241=\"\",AQ241=0),\"\",MAX(AR$15:AR240)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP241)+1","v":227},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP242)","v":"00:00:00"},{"$f":"IF(OR(AQ242=\"\",AQ242=0),\"\",MAX(AR$15:AR241)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP242)+1","v":228},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP243)","v":"00:00:00"},{"$f":"IF(OR(AQ243=\"\",AQ243=0),\"\",MAX(AR$15:AR242)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP243)+1","v":229},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP244)","v":"00:00:00"},{"$f":"IF(OR(AQ244=\"\",AQ244=0),\"\",MAX(AR$15:AR243)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP244)+1","v":230},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP245)","v":"00:00:00"},{"$f":"IF(OR(AQ245=\"\",AQ245=0),\"\",MAX(AR$15:AR244)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP245)+1","v":231},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP246)","v":"00:00:00"},{"$f":"IF(OR(AQ246=\"\",AQ246=0),\"\",MAX(AR$15:AR245)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP246)+1","v":232},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP247)","v":"00:00:00"},{"$f":"IF(OR(AQ247=\"\",AQ247=0),\"\",MAX(AR$15:AR246)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP247)+1","v":233},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP248)","v":"00:00:00"},{"$f":"IF(OR(AQ248=\"\",AQ248=0),\"\",MAX(AR$15:AR247)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP248)+1","v":234},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP249)","v":"00:00:00"},{"$f":"IF(OR(AQ249=\"\",AQ249=0),\"\",MAX(AR$15:AR248)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP249)+1","v":235},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP250)","v":"00:00:00"},{"$f":"IF(OR(AQ250=\"\",AQ250=0),\"\",MAX(AR$15:AR249)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP250)+1","v":236},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP251)","v":"00:00:00"},{"$f":"IF(OR(AQ251=\"\",AQ251=0),\"\",MAX(AR$15:AR250)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP251)+1","v":237},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP252)","v":"00:00:00"},{"$f":"IF(OR(AQ252=\"\",AQ252=0),\"\",MAX(AR$15:AR251)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP252)+1","v":238},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP253)","v":"00:00:00"},{"$f":"IF(OR(AQ253=\"\",AQ253=0),\"\",MAX(AR$15:AR252)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP253)+1","v":239},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP254)","v":"00:00:00"},{"$f":"IF(OR(AQ254=\"\",AQ254=0),\"\",MAX(AR$15:AR253)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP254)+1","v":240},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP255)","v":"00:00:00"},{"$f":"IF(OR(AQ255=\"\",AQ255=0),\"\",MAX(AR$15:AR254)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP255)+1","v":241},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP256)","v":"00:00:00"},{"$f":"IF(OR(AQ256=\"\",AQ256=0),\"\",MAX(AR$15:AR255)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP256)+1","v":242},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP257)","v":"00:00:00"},{"$f":"IF(OR(AQ257=\"\",AQ257=0),\"\",MAX(AR$15:AR256)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP257)+1","v":243},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP258)","v":"00:00:00"},{"$f":"IF(OR(AQ258=\"\",AQ258=0),\"\",MAX(AR$15:AR257)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP258)+1","v":244},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP259)","v":"00:00:00"},{"$f":"IF(OR(AQ259=\"\",AQ259=0),\"\",MAX(AR$15:AR258)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP259)+1","v":245},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP260)","v":"00:00:00"},{"$f":"IF(OR(AQ260=\"\",AQ260=0),\"\",MAX(AR$15:AR259)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP260)+1","v":246},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP261)","v":"00:00:00"},{"$f":"IF(OR(AQ261=\"\",AQ261=0),\"\",MAX(AR$15:AR260)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP261)+1","v":247},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP262)","v":"00:00:00"},{"$f":"IF(OR(AQ262=\"\",AQ262=0),\"\",MAX(AR$15:AR261)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP262)+1","v":248},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP263)","v":"00:00:00"},{"$f":"IF(OR(AQ263=\"\",AQ263=0),\"\",MAX(AR$15:AR262)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP263)+1","v":249},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP264)","v":"00:00:00"},{"$f":"IF(OR(AQ264=\"\",AQ264=0),\"\",MAX(AR$15:AR263)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP264)+1","v":250},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP265)","v":"00:00:00"},{"$f":"IF(OR(AQ265=\"\",AQ265=0),\"\",MAX(AR$15:AR264)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP265)+1","v":251},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP266)","v":"00:00:00"},{"$f":"IF(OR(AQ266=\"\",AQ266=0),\"\",MAX(AR$15:AR265)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP266)+1","v":252},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP267)","v":"00:00:00"},{"$f":"IF(OR(AQ267=\"\",AQ267=0),\"\",MAX(AR$15:AR266)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP267)+1","v":253},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP268)","v":"00:00:00"},{"$f":"IF(OR(AQ268=\"\",AQ268=0),\"\",MAX(AR$15:AR267)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP268)+1","v":254},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP269)","v":"00:00:00"},{"$f":"IF(OR(AQ269=\"\",AQ269=0),\"\",MAX(AR$15:AR268)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP269)+1","v":255},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP270)","v":"00:00:00"},{"$f":"IF(OR(AQ270=\"\",AQ270=0),\"\",MAX(AR$15:AR269)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP270)+1","v":256},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP271)","v":"00:00:00"},{"$f":"IF(OR(AQ271=\"\",AQ271=0),\"\",MAX(AR$15:AR270)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP271)+1","v":257},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP272)","v":"00:00:00"},{"$f":"IF(OR(AQ272=\"\",AQ272=0),\"\",MAX(AR$15:AR271)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP272)+1","v":258},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP273)","v":"00:00:00"},{"$f":"IF(OR(AQ273=\"\",AQ273=0),\"\",MAX(AR$15:AR272)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP273)+1","v":259},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP274)","v":"00:00:00"},{"$f":"IF(OR(AQ274=\"\",AQ274=0),\"\",MAX(AR$15:AR273)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP274)+1","v":260},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP275)","v":"00:00:00"},{"$f":"IF(OR(AQ275=\"\",AQ275=0),\"\",MAX(AR$15:AR274)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP275)+1","v":261},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP276)","v":"00:00:00"},{"$f":"IF(OR(AQ276=\"\",AQ276=0),\"\",MAX(AR$15:AR275)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP276)+1","v":262},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP277)","v":"00:00:00"},{"$f":"IF(OR(AQ277=\"\",AQ277=0),\"\",MAX(AR$15:AR276)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP277)+1","v":263},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP278)","v":"00:00:00"},{"$f":"IF(OR(AQ278=\"\",AQ278=0),\"\",MAX(AR$15:AR277)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP278)+1","v":264},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP279)","v":"00:00:00"},{"$f":"IF(OR(AQ279=\"\",AQ279=0),\"\",MAX(AR$15:AR278)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP279)+1","v":265},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP280)","v":"00:00:00"},{"$f":"IF(OR(AQ280=\"\",AQ280=0),\"\",MAX(AR$15:AR279)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP280)+1","v":266},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP281)","v":"00:00:00"},{"$f":"IF(OR(AQ281=\"\",AQ281=0),\"\",MAX(AR$15:AR280)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP281)+1","v":267},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP282)","v":"00:00:00"},{"$f":"IF(OR(AQ282=\"\",AQ282=0),\"\",MAX(AR$15:AR281)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP282)+1","v":268},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP283)","v":"00:00:00"},{"$f":"IF(OR(AQ283=\"\",AQ283=0),\"\",MAX(AR$15:AR282)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP283)+1","v":269},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP284)","v":"00:00:00"},{"$f":"IF(OR(AQ284=\"\",AQ284=0),\"\",MAX(AR$15:AR283)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP284)+1","v":270},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP285)","v":"00:00:00"},{"$f":"IF(OR(AQ285=\"\",AQ285=0),\"\",MAX(AR$15:AR284)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP285)+1","v":271},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP286)","v":"00:00:00"},{"$f":"IF(OR(AQ286=\"\",AQ286=0),\"\",MAX(AR$15:AR285)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP286)+1","v":272},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP287)","v":"00:00:00"},{"$f":"IF(OR(AQ287=\"\",AQ287=0),\"\",MAX(AR$15:AR286)+1)","v":""},{"$f":"IF(OR(AQ287=0,AQ287=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ287)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP287)+1","v":273},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP288)","v":"00:00:00"},{"$f":"IF(OR(AQ288=\"\",AQ288=0),\"\",MAX(AR$15:AR287)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP288)+1","v":274},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP289)","v":"00:00:00"},{"$f":"IF(OR(AQ289=\"\",AQ289=0),\"\",MAX(AR$15:AR288)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP289)+1","v":275},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP290)","v":"00:00:00"},{"$f":"IF(OR(AQ290=\"\",AQ290=0),\"\",MAX(AR$15:AR289)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP290)+1","v":276},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP291)","v":"00:00:00"},{"$f":"IF(OR(AQ291=\"\",AQ291=0),\"\",MAX(AR$15:AR290)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP291)+1","v":277},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP292)","v":"00:00:00"},{"$f":"IF(OR(AQ292=\"\",AQ292=0),\"\",MAX(AR$15:AR291)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP292)+1","v":278},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP293)","v":"00:00:00"},{"$f":"IF(OR(AQ293=\"\",AQ293=0),\"\",MAX(AR$15:AR292)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP293)+1","v":279},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP294)","v":"00:00:00"},{"$f":"IF(OR(AQ294=\"\",AQ294=0),\"\",MAX(AR$15:AR293)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP294)+1","v":280},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP295)","v":"00:00:00"},{"$f":"IF(OR(AQ295=\"\",AQ295=0),\"\",MAX(AR$15:AR294)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP295)+1","v":281},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP296)","v":"00:00:00"},{"$f":"IF(OR(AQ296=\"\",AQ296=0),\"\",MAX(AR$15:AR295)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP296)+1","v":282},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP297)","v":"00:00:00"},{"$f":"IF(OR(AQ297=\"\",AQ297=0),\"\",MAX(AR$15:AR296)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP297)+1","v":283},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP298)","v":"00:00:00"},{"$f":"IF(OR(AQ298=\"\",AQ298=0),\"\",MAX(AR$15:AR297)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP298)+1","v":284},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP299)","v":"00:00:00"},{"$f":"IF(OR(AQ299=\"\",AQ299=0),\"\",MAX(AR$15:AR298)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP299)+1","v":285},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP300)","v":"00:00:00"},{"$f":"IF(OR(AQ300=\"\",AQ300=0),\"\",MAX(AR$15:AR299)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP300)+1","v":286},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP301)","v":"00:00:00"},{"$f":"IF(OR(AQ301=\"\",AQ301=0),\"\",MAX(AR$15:AR300)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP301)+1","v":287},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP302)","v":"00:00:00"},{"$f":"IF(OR(AQ302=\"\",AQ302=0),\"\",MAX(AR$15:AR301)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP302)+1","v":288},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP303)","v":"00:00:00"},{"$f":"IF(OR(AQ303=\"\",AQ303=0),\"\",MAX(AR$15:AR302)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP303)+1","v":289},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP304)","v":"00:00:00"},{"$f":"IF(OR(AQ304=\"\",AQ304=0),\"\",MAX(AR$15:AR303)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP304)+1","v":290},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP305)","v":"00:00:00"},{"$f":"IF(OR(AQ305=\"\",AQ305=0),\"\",MAX(AR$15:AR304)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP305)+1","v":291},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP306)","v":"00:00:00"},{"$f":"IF(OR(AQ306=\"\",AQ306=0),\"\",MAX(AR$15:AR305)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP306)+1","v":292},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP307)","v":"00:00:00"},{"$f":"IF(OR(AQ307=\"\",AQ307=0),\"\",MAX(AR$15:AR306)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP307)+1","v":293},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP308)","v":"00:00:00"},{"$f":"IF(OR(AQ308=\"\",AQ308=0),\"\",MAX(AR$15:AR307)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP308)+1","v":294},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP309)","v":"00:00:00"},{"$f":"IF(OR(AQ309=\"\",AQ309=0),\"\",MAX(AR$15:AR308)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP309)+1","v":295},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP310)","v":"00:00:00"},{"$f":"IF(OR(AQ310=\"\",AQ310=0),\"\",MAX(AR$15:AR309)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP310)+1","v":296},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP311)","v":"00:00:00"},{"$f":"IF(OR(AQ311=\"\",AQ311=0),\"\",MAX(AR$15:AR310)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP311)+1","v":297},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP312)","v":"00:00:00"},{"$f":"IF(OR(AQ312=\"\",AQ312=0),\"\",MAX(AR$15:AR311)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP312)+1","v":298},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP313)","v":"00:00:00"},{"$f":"IF(OR(AQ313=\"\",AQ313=0),\"\",MAX(AR$15:AR312)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP313)+1","v":299},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP314)","v":"00:00:00"},{"$f":"IF(OR(AQ314=\"\",AQ314=0),\"\",MAX(AR$15:AR313)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP314)+1","v":300},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP315)","v":"00:00:00"},{"$f":"IF(OR(AQ315=\"\",AQ315=0),\"\",MAX(AR$15:AR314)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP315)+1","v":301},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP316)","v":"00:00:00"},{"$f":"IF(OR(AQ316=\"\",AQ316=0),\"\",MAX(AR$15:AR315)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP316)+1","v":302},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP317)","v":"00:00:00"},{"$f":"IF(OR(AQ317=\"\",AQ317=0),\"\",MAX(AR$15:AR316)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP317)+1","v":303},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP318)","v":"00:00:00"},{"$f":"IF(OR(AQ318=\"\",AQ318=0),\"\",MAX(AR$15:AR317)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP318)+1","v":304},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP319)","v":"00:00:00"},{"$f":"IF(OR(AQ319=\"\",AQ319=0),\"\",MAX(AR$15:AR318)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP319)+1","v":305},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP320)","v":"00:00:00"},{"$f":"IF(OR(AQ320=\"\",AQ320=0),\"\",MAX(AR$15:AR319)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP320)+1","v":306},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP321)","v":"00:00:00"},{"$f":"IF(OR(AQ321=\"\",AQ321=0),\"\",MAX(AR$15:AR320)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP321)+1","v":307},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP322)","v":"00:00:00"},{"$f":"IF(OR(AQ322=\"\",AQ322=0),\"\",MAX(AR$15:AR321)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP322)+1","v":308},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP323)","v":"00:00:00"},{"$f":"IF(OR(AQ323=\"\",AQ323=0),\"\",MAX(AR$15:AR322)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP323)+1","v":309},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP324)","v":"00:00:00"},{"$f":"IF(OR(AQ324=\"\",AQ324=0),\"\",MAX(AR$15:AR323)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP324)+1","v":310},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP325)","v":"00:00:00"},{"$f":"IF(OR(AQ325=\"\",AQ325=0),\"\",MAX(AR$15:AR324)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP325)+1","v":311},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP326)","v":"00:00:00"},{"$f":"IF(OR(AQ326=\"\",AQ326=0),\"\",MAX(AR$15:AR325)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP326)+1","v":312},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP327)","v":"00:00:00"},{"$f":"IF(OR(AQ327=\"\",AQ327=0),\"\",MAX(AR$15:AR326)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP327)+1","v":313},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP328)","v":"00:00:00"},{"$f":"IF(OR(AQ328=\"\",AQ328=0),\"\",MAX(AR$15:AR327)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP328)+1","v":314},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP329)","v":"00:00:00"},{"$f":"IF(OR(AQ329=\"\",AQ329=0),\"\",MAX(AR$15:AR328)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP329)+1","v":315},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP330)","v":"00:00:00"},{"$f":"IF(OR(AQ330=\"\",AQ330=0),\"\",MAX(AR$15:AR329)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP330)+1","v":316},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP331)","v":"00:00:00"},{"$f":"IF(OR(AQ331=\"\",AQ331=0),\"\",MAX(AR$15:AR330)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP331)+1","v":317},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP332)","v":"00:00:00"},{"$f":"IF(OR(AQ332=\"\",AQ332=0),\"\",MAX(AR$15:AR331)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP332)+1","v":318},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP333)","v":"00:00:00"},{"$f":"IF(OR(AQ333=\"\",AQ333=0),\"\",MAX(AR$15:AR332)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP333)+1","v":319},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP334)","v":"00:00:00"},{"$f":"IF(OR(AQ334=\"\",AQ334=0),\"\",MAX(AR$15:AR333)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP334)+1","v":320},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP335)","v":"00:00:00"},{"$f":"IF(OR(AQ335=\"\",AQ335=0),\"\",MAX(AR$15:AR334)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP335)+1","v":321},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP336)","v":"00:00:00"},{"$f":"IF(OR(AQ336=\"\",AQ336=0),\"\",MAX(AR$15:AR335)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP336)+1","v":322},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP337)","v":"00:00:00"},{"$f":"IF(OR(AQ337=\"\",AQ337=0),\"\",MAX(AR$15:AR336)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP337)+1","v":323},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP338)","v":"00:00:00"},{"$f":"IF(OR(AQ338=\"\",AQ338=0),\"\",MAX(AR$15:AR337)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP338)+1","v":324},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP339)","v":"00:00:00"},{"$f":"IF(OR(AQ339=\"\",AQ339=0),\"\",MAX(AR$15:AR338)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP339)+1","v":325},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP340)","v":"00:00:00"},{"$f":"IF(OR(AQ340=\"\",AQ340=0),\"\",MAX(AR$15:AR339)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP340)+1","v":326},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP341)","v":"00:00:00"},{"$f":"IF(OR(AQ341=\"\",AQ341=0),\"\",MAX(AR$15:AR340)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP341)+1","v":327},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP342)","v":"00:00:00"},{"$f":"IF(OR(AQ342=\"\",AQ342=0),\"\",MAX(AR$15:AR341)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP342)+1","v":328},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP343)","v":"00:00:00"},{"$f":"IF(OR(AQ343=\"\",AQ343=0),\"\",MAX(AR$15:AR342)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP343)+1","v":329},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP344)","v":"00:00:00"},{"$f":"IF(OR(AQ344=\"\",AQ344=0),\"\",MAX(AR$15:AR343)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP344)+1","v":330},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP345)","v":"00:00:00"},{"$f":"IF(OR(AQ345=\"\",AQ345=0),\"\",MAX(AR$15:AR344)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP345)+1","v":331},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP346)","v":"00:00:00"},{"$f":"IF(OR(AQ346=\"\",AQ346=0),\"\",MAX(AR$15:AR345)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP346)+1","v":332},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP347)","v":"00:00:00"},{"$f":"IF(OR(AQ347=\"\",AQ347=0),\"\",MAX(AR$15:AR346)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP347)+1","v":333},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP348)","v":"00:00:00"},{"$f":"IF(OR(AQ348=\"\",AQ348=0),\"\",MAX(AR$15:AR347)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP348)+1","v":334},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP349)","v":"00:00:00"},{"$f":"IF(OR(AQ349=\"\",AQ349=0),\"\",MAX(AR$15:AR348)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP349)+1","v":335},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP350)","v":"00:00:00"},{"$f":"IF(OR(AQ350=\"\",AQ350=0),\"\",MAX(AR$15:AR349)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP350)+1","v":336},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP351)","v":"00:00:00"},{"$f":"IF(OR(AQ351=\"\",AQ351=0),\"\",MAX(AR$15:AR350)+1)","v":""},{"$f":"IF(OR(AQ351=0,AQ351=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ351)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP351)+1","v":337},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP352)","v":"00:00:00"},{"$f":"IF(OR(AQ352=\"\",AQ352=0),\"\",MAX(AR$15:AR351)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP352)+1","v":338},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP353)","v":"00:00:00"},{"$f":"IF(OR(AQ353=\"\",AQ353=0),\"\",MAX(AR$15:AR352)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP353)+1","v":339},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP354)","v":"00:00:00"},{"$f":"IF(OR(AQ354=\"\",AQ354=0),\"\",MAX(AR$15:AR353)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP354)+1","v":340},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP355)","v":"00:00:00"},{"$f":"IF(OR(AQ355=\"\",AQ355=0),\"\",MAX(AR$15:AR354)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP355)+1","v":341},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP356)","v":"00:00:00"},{"$f":"IF(OR(AQ356=\"\",AQ356=0),\"\",MAX(AR$15:AR355)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP356)+1","v":342},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP357)","v":"00:00:00"},{"$f":"IF(OR(AQ357=\"\",AQ357=0),\"\",MAX(AR$15:AR356)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP357)+1","v":343},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP358)","v":"00:00:00"},{"$f":"IF(OR(AQ358=\"\",AQ358=0),\"\",MAX(AR$15:AR357)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP358)+1","v":344},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP359)","v":"00:00:00"},{"$f":"IF(OR(AQ359=\"\",AQ359=0),\"\",MAX(AR$15:AR358)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP359)+1","v":345},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP360)","v":"00:00:00"},{"$f":"IF(OR(AQ360=\"\",AQ360=0),\"\",MAX(AR$15:AR359)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP360)+1","v":346},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP361)","v":"00:00:00"},{"$f":"IF(OR(AQ361=\"\",AQ361=0),\"\",MAX(AR$15:AR360)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP361)+1","v":347},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP362)","v":"00:00:00"},{"$f":"IF(OR(AQ362=\"\",AQ362=0),\"\",MAX(AR$15:AR361)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP362)+1","v":348},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP363)","v":"00:00:00"},{"$f":"IF(OR(AQ363=\"\",AQ363=0),\"\",MAX(AR$15:AR362)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP363)+1","v":349},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP364)","v":"00:00:00"},{"$f":"IF(OR(AQ364=\"\",AQ364=0),\"\",MAX(AR$15:AR363)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP364)+1","v":350},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP365)","v":"00:00:00"},{"$f":"IF(OR(AQ365=\"\",AQ365=0),\"\",MAX(AR$15:AR364)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP365)+1","v":351},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP366)","v":"00:00:00"},{"$f":"IF(OR(AQ366=\"\",AQ366=0),\"\",MAX(AR$15:AR365)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP366)+1","v":352},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP367)","v":"00:00:00"},{"$f":"IF(OR(AQ367=\"\",AQ367=0),\"\",MAX(AR$15:AR366)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP367)+1","v":353},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP368)","v":"00:00:00"},{"$f":"IF(OR(AQ368=\"\",AQ368=0),\"\",MAX(AR$15:AR367)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP368)+1","v":354},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP369)","v":"00:00:00"},{"$f":"IF(OR(AQ369=\"\",AQ369=0),\"\",MAX(AR$15:AR368)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP369)+1","v":355},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP370)","v":"00:00:00"},{"$f":"IF(OR(AQ370=\"\",AQ370=0),\"\",MAX(AR$15:AR369)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP370)+1","v":356},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP371)","v":"00:00:00"},{"$f":"IF(OR(AQ371=\"\",AQ371=0),\"\",MAX(AR$15:AR370)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP371)+1","v":357},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP372)","v":"00:00:00"},{"$f":"IF(OR(AQ372=\"\",AQ372=0),\"\",MAX(AR$15:AR371)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP372)+1","v":358},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP373)","v":"00:00:00"},{"$f":"IF(OR(AQ373=\"\",AQ373=0),\"\",MAX(AR$15:AR372)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP373)+1","v":359},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP374)","v":"00:00:00"},{"$f":"IF(OR(AQ374=\"\",AQ374=0),\"\",MAX(AR$15:AR373)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP374)+1","v":360},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP375)","v":"00:00:00"},{"$f":"IF(OR(AQ375=\"\",AQ375=0),\"\",MAX(AR$15:AR374)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP375)+1","v":361},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP376)","v":"00:00:00"},{"$f":"IF(OR(AQ376=\"\",AQ376=0),\"\",MAX(AR$15:AR375)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP376)+1","v":362},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP377)","v":"00:00:00"},{"$f":"IF(OR(AQ377=\"\",AQ377=0),\"\",MAX(AR$15:AR376)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP377)+1","v":363},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP378)","v":"00:00:00"},{"$f":"IF(OR(AQ378=\"\",AQ378=0),\"\",MAX(AR$15:AR377)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP378)+1","v":364},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP379)","v":"00:00:00"},{"$f":"IF(OR(AQ379=\"\",AQ379=0),\"\",MAX(AR$15:AR378)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP379)+1","v":365},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP380)","v":"00:00:00"},{"$f":"IF(OR(AQ380=\"\",AQ380=0),\"\",MAX(AR$15:AR379)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP380)+1","v":366},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP381)","v":"00:00:00"},{"$f":"IF(OR(AQ381=\"\",AQ381=0),\"\",MAX(AR$15:AR380)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP381)+1","v":367},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP382)","v":"00:00:00"},{"$f":"IF(OR(AQ382=\"\",AQ382=0),\"\",MAX(AR$15:AR381)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP382)+1","v":368},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP383)","v":"00:00:00"},{"$f":"IF(OR(AQ383=\"\",AQ383=0),\"\",MAX(AR$15:AR382)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP383)+1","v":369},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP384)","v":"00:00:00"},{"$f":"IF(OR(AQ384=\"\",AQ384=0),\"\",MAX(AR$15:AR383)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP384)+1","v":370},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP385)","v":"00:00:00"},{"$f":"IF(OR(AQ385=\"\",AQ385=0),\"\",MAX(AR$15:AR384)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP385)+1","v":371},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP386)","v":"00:00:00"},{"$f":"IF(OR(AQ386=\"\",AQ386=0),\"\",MAX(AR$15:AR385)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP386)+1","v":372},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP387)","v":"00:00:00"},{"$f":"IF(OR(AQ387=\"\",AQ387=0),\"\",MAX(AR$15:AR386)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP387)+1","v":373},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP388)","v":"00:00:00"},{"$f":"IF(OR(AQ388=\"\",AQ388=0),\"\",MAX(AR$15:AR387)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP388)+1","v":374},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP389)","v":"00:00:00"},{"$f":"IF(OR(AQ389=\"\",AQ389=0),\"\",MAX(AR$15:AR388)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP389)+1","v":375},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP390)","v":"00:00:00"},{"$f":"IF(OR(AQ390=\"\",AQ390=0),\"\",MAX(AR$15:AR389)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP390)+1","v":376},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP391)","v":"00:00:00"},{"$f":"IF(OR(AQ391=\"\",AQ391=0),\"\",MAX(AR$15:AR390)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP391)+1","v":377},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP392)","v":"00:00:00"},{"$f":"IF(OR(AQ392=\"\",AQ392=0),\"\",MAX(AR$15:AR391)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP392)+1","v":378},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP393)","v":"00:00:00"},{"$f":"IF(OR(AQ393=\"\",AQ393=0),\"\",MAX(AR$15:AR392)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP393)+1","v":379},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP394)","v":"00:00:00"},{"$f":"IF(OR(AQ394=\"\",AQ394=0),\"\",MAX(AR$15:AR393)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP394)+1","v":380},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP395)","v":"00:00:00"},{"$f":"IF(OR(AQ395=\"\",AQ395=0),\"\",MAX(AR$15:AR394)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP395)+1","v":381},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP396)","v":"00:00:00"},{"$f":"IF(OR(AQ396=\"\",AQ396=0),\"\",MAX(AR$15:AR395)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP396)+1","v":382},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP397)","v":"00:00:00"},{"$f":"IF(OR(AQ397=\"\",AQ397=0),\"\",MAX(AR$15:AR396)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP397)+1","v":383},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP398)","v":"00:00:00"},{"$f":"IF(OR(AQ398=\"\",AQ398=0),\"\",MAX(AR$15:AR397)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP398)+1","v":384},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP399)","v":"00:00:00"},{"$f":"IF(OR(AQ399=\"\",AQ399=0),\"\",MAX(AR$15:AR398)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP399)+1","v":385},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP400)","v":"00:00:00"},{"$f":"IF(OR(AQ400=\"\",AQ400=0),\"\",MAX(AR$15:AR399)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP400)+1","v":386},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP401)","v":"00:00:00"},{"$f":"IF(OR(AQ401=\"\",AQ401=0),\"\",MAX(AR$15:AR400)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP401)+1","v":387},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP402)","v":"00:00:00"},{"$f":"IF(OR(AQ402=\"\",AQ402=0),\"\",MAX(AR$15:AR401)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP402)+1","v":388},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP403)","v":"00:00:00"},{"$f":"IF(OR(AQ403=\"\",AQ403=0),\"\",MAX(AR$15:AR402)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP403)+1","v":389},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP404)","v":"00:00:00"},{"$f":"IF(OR(AQ404=\"\",AQ404=0),\"\",MAX(AR$15:AR403)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP404)+1","v":390},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP405)","v":"00:00:00"},{"$f":"IF(OR(AQ405=\"\",AQ405=0),\"\",MAX(AR$15:AR404)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP405)+1","v":391},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP406)","v":"00:00:00"},{"$f":"IF(OR(AQ406=\"\",AQ406=0),\"\",MAX(AR$15:AR405)+1)","v":""},{"$f":"IF(OR(AQ406=0,AQ406=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ406)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP406)+1","v":392},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP407)","v":"00:00:00"},{"$f":"IF(OR(AQ407=\"\",AQ407=0),\"\",MAX(AR$15:AR406)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP407)+1","v":393},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP408)","v":"00:00:00"},{"$f":"IF(OR(AQ408=\"\",AQ408=0),\"\",MAX(AR$15:AR407)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP408)+1","v":394},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP409)","v":"00:00:00"},{"$f":"IF(OR(AQ409=\"\",AQ409=0),\"\",MAX(AR$15:AR408)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP409)+1","v":395},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP410)","v":"00:00:00"},{"$f":"IF(OR(AQ410=\"\",AQ410=0),\"\",MAX(AR$15:AR409)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP410)+1","v":396},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP411)","v":"00:00:00"},{"$f":"IF(OR(AQ411=\"\",AQ411=0),\"\",MAX(AR$15:AR410)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP411)+1","v":397},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP412)","v":"00:00:00"},{"$f":"IF(OR(AQ412=\"\",AQ412=0),\"\",MAX(AR$15:AR411)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP412)+1","v":398},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP413)","v":"00:00:00"},{"$f":"IF(OR(AQ413=\"\",AQ413=0),\"\",MAX(AR$15:AR412)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP413)+1","v":399},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP414)","v":"00:00:00"},{"$f":"IF(OR(AQ414=\"\",AQ414=0),\"\",MAX(AR$15:AR413)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP414)+1","v":400},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP415)","v":"00:00:00"},{"$f":"IF(OR(AQ415=\"\",AQ415=0),\"\",MAX(AR$15:AR414)+1)","v":""},{"$f":"IF(OR(AQ415=0,AQ415=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ415)=1,0,1))","v":0}]

{"sheet":"Macro","index":4,"n_rows":91,"n_cols":159,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"+7(985)201-6607",null,null,"Macro",null,null,"Макропоказатели внешней среды",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[16,null,null,null,null,null,0,"Параметры рабочего дня сотрудника"]
[17,null,null,null,null,null,0,"Параметры рабочего дня сотрудника","Время одной смены рабочего дня",null,null,null,"кол-во часов",null,null,"*",8,null,0]
[18,null,null,null,null,null,0,"Параметры рабочего дня сотрудника","Количество рабочих дней в месяце",null,null,null,"р.дней/мес.",null,null,"*",20,null,0]
[19,null,null,null,null,null,0,"Параметры рабочего дня сотрудника","Количество рабочих дней в расчетном периоде",null,null,null,"р.дней/расч.пер.",null,null,null,20,null,0]
[20,null,null,null,null,null,0,"Параметры рабочего дня сотрудника","Количество рабочих часов в расчетном периоде",null,null,null,"р.часов/расч.пер.",null,null,null,160,null,0]
[21]
[22,null,null,null,null,null,0,"Система налогообложения",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"УСН(6%)","УСН(6%)","УСН(6%)","УСН(6%)","УСН(6%)","УСН(6%)","УСН(15%)","УСН(15%)","УСН(15%)","УСН(15%)","УСН(15%)","УСН(15%)","УСН(15%)","УСН(15%)","УСН(15%)","УСН(15%)","УСН(15%)","УСН(15%)","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","ОСНО","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[23,null,null,null,null,null,0,"Система налогообложения","Единое значение для всех периодов расчета",null,null,null,"вып.список",null,null,"*",null,"^",0]
[24,null,null,null,null,null,0,"Система налогообложения","Вручную для каждого периода расчетов",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,null,"*"]
[25,null,null,null,null,null,0,"Система налогообложения","г",2021,null,null,"вып.список",null,null,"*","УСН(6%)","^",0]
[26,null,null,null,null,null,0,"Система налогообложения","г",2022,null,null,"вып.список",null,null,"*","УСН(15%)","^",0]
[27,null,null,null,null,null,0,"Система налогообложения","г",2023,null,null,"вып.список",null,null,"*",null,"^",0]
[28,null,null,null,null,null,0,"Система налогообложения","г",2024,null,null,"вып.список",null,null,"*",null,"^",0]
[29,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[30]
[31,null,null,null,null,null,0,"Ставки налога на прибыль"]
[32,null,null,null,null,null,0,"Ставки налога на прибыль","ОСНО",null,null,null,"%",null,null,"*",0.2,null,0]
[33,null,null,null,null,null,0,"Ставки налога на прибыль","УСН(6%)",null,null,null,"%",null,null,"*",0.06,null,0]
[34,null,null,null,null,null,0,"Ставки налога на прибыль","УСН(6%)","ограничения суммы НП на вычет соцсборов",null,null,"%",null,null,"*",0.5,null,0]
[35,null,null,null,null,null,0,"Ставки налога на прибыль","УСН(15%)",null,null,null,"%",null,null,"*",0.15,null,0]
[36,null,null,null,null,null,0,"Ставки налога на прибыль","УСН(15%)","минимальный процент от дохода",null,null,"%",null,null,"*",0.01,null,0]
[37,null,null,null,null,null,0,"Ставки налога на прибыль","ТОСЭР",null,null,null,"%"]
[38,null,null,null,null,null,0,"Ставки налога на прибыль","г",5,null,null,"%",null,null,"*",0,null,0]
[39,null,null,null,null,null,0,"Ставки налога на прибыль","г",10,null,null,"%",null,null,"*",0.12,null,0]
[40,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[41]
[42,null,null,null,null,null,0,"Ставки НДС"]
[43,null,null,null,null,null,0,"Ставки НДС","ОСНО",null,null,null,"%",null,null,"*",0.2,null,0]
[44,null,null,null,null,null,0,"Ставки НДС","УСН(6%)",null,null,null,"%",null,null,"*",0,null,0]
[45,null,null,null,null,null,0,"Ставки НДС","УСН(15%)",null,null,null,"%",null,null,"*",0,null,0]
[46,null,null,null,null,null,0,"Ставки НДС","ТОСЭР",null,null,null,"%"]
[47,null,null,null,null,null,0,"Ставки НДС","г",5,null,null,"%",null,null,"*",0.2,null,0]
[48,null,null,null,null,null,0,"Ставки НДС","г",10,null,null,"%",null,null,"*",0.2,null,0]
[49,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[50]
[51,null,null,null,null,null,0,"Ставки соцсборов"]
[52,null,null,null,null,null,0,"Ставки соцсборов","ОСНО",null,null,null,"%",null,null,"*",0.3,null,0]
[53,null,null,null,null,null,0,"Ставки соцсборов","УСН(6%)",null,null,null,"%",null,null,"*",0.3,null,0]
[54,null,null,null,null,null,0,"Ставки соцсборов","УСН(15%)",null,null,null,"%",null,null,"*",0.3,null,0]
[55,null,null,null,null,null,0,"Ставки соцсборов","ТОСЭР",null,null,null,"%"]
[56,null,null,null,null,null,0,"Ставки соцсборов","г",5,null,null,"%",null,null,"*",7.5999999999999998E-2,null,0]
[57,null,null,null,null,null,0,"Ставки соцсборов","г",10,null,null,"%",null,null,"*",7.5999999999999998E-2,null,0]
[58,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[59]
[60,null,null,null,null,null,0,"Ставки земельного налога",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[61,null,null,null,null,null,0,"Ставки земельного налога","ОСНО",null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,0]
[62,null,null,null,null,null,0,"Ставки земельного налога","УСН(6%)",null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,0]
[63,null,null,null,null,null,0,"Ставки земельного налога","УСН(15%)",null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,0]
[64,null,null,null,null,null,0,"Ставки земельного налога","ТОСЭР",null,null,null,"%"]
[65,null,null,null,null,null,0,"Ставки земельного налога","г",5,null,null,"%",null,null,"*",0,null,0]
[66,null,null,null,null,null,0,"Ставки земельного налога","г",20,null,null,"%",null,null,"*",0,null,0]
[67,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[68]
[69,null,null,null,null,null,0,"Ставки налога на имущество",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[70,null,null,null,null,null,0,"Ставки налога на имущество","ОСНО",null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,0]
[71,null,null,null,null,null,0,"Ставки налога на имущество","УСН(6%)",null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,0]
[72,null,null,null,null,null,0,"Ставки налога на имущество","УСН(15%)",null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,0]
[73,null,null,null,null,null,0,"Ставки налога на имущество","ТОСЭР",null,null,null,"%"]
[74,null,null,null,null,null,0,"Ставки налога на имущество","г",5,null,null,"%",null,null,"*",0,null,0]
[75,null,null,null,null,null,0,"Ставки налога на имущество","г",20,null,null,"%",null,null,"*",0,null,0]
[76,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[77]
[78,null,null,null,null,null,0,"Ставки транспортного налога",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3]
[79,null,null,null,null,null,0,"Ставки транспортного налога","ОСНО",null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,0]
[80,null,null,null,null,null,0,"Ставки транспортного налога","УСН(6%)",null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,0]
[81,null,null,null,null,null,0,"Ставки транспортного налога","УСН(15%)",null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,0]
[82,null,null,null,null,null,0,"Ставки транспортного налога","ТОСЭР",null,null,null,"%"]
[83,null,null,null,null,null,0,"Ставки транспортного налога","г",5,null,null,"%",null,null,"*",0,null,0]
[84,null,null,null,null,null,0,"Ставки транспортного налога","г",20,null,null,"%",null,null,"*",0,null,0]
[85,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[86]
[87,null,null,null,null,null,0,"НДС к возмещению по капзатратам"]
[88,null,null,null,null,null,0,"НДС к возмещению по капзатратам","кол-во месяцев на возмещение НДС",null,null,null,"кол-во мес.",null,null,"*",7,null,0]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"Items","index":5,"n_rows":70,"n_cols":73,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":9},null,null,null,{"$f":"COLUMN()","v":13},null,null,null,{"$f":"COLUMN()","v":17},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":30},null,null,null,{"$f":"COLUMN()","v":34},null,null,null,{"$f":"COLUMN()","v":38},null,{"$f":"COLUMN()","v":40},null,null,{"$f":"COLUMN()","v":43},null,null,null,{"$f":"COLUMN()","v":47},null,null,null,{"$f":"COLUMN()","v":51},null,null,null,{"$f":"COLUMN()","v":55},null,null,null,{"$f":"COLUMN()","v":59},null,null,null,{"$f":"COLUMN()","v":63},null,null,null,{"$f":"COLUMN()","v":67},null,null,null,{"$f":"COLUMN()","v":71}]
[null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"I"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"M"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"Q"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AD"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AH"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AL"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AN"},null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AU"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AY"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BC"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BG"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BK"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BO"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"+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$100000,AH16)=1,0,1))","v":0},"*","Товары и продукты категории - 1",{"$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$100000,AH17)=1,0,1))","v":0},"*","Товары и продукты категории - 2",{"$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$100000,AD18)=1,0,1))","v":0},null,null,null,null,"*","Товары и продукты категории - 3",{"$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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"Формат магазинов Street"]
[17,null,null,null,null,null,0,"Метод расчета потока клиентов/заказчиков","Сеть магазинов - Поток посетителей",null,null,"начало 1 маркетингового блока"]
[18]
[19,null,null,null,null,null,0,"Поток запусков создания магазинов",null,null,null,1,"кол-во магазинов",null,null,null,"запуски процесса",null,null,null,null,null,null,60,null,null,0,1,2,0,3,0,0,4,0,0,0,5,0,0,0,0,5,0,0,0,0,0,5,0,0,0,0,0,0,5,0,0,0,0,0,0,0,5,0,0,0,0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,1,1,0,1,0,0,1,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,0,"Поток запусков создания магазинов","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 магазинов","номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,96,null,0,0]
[24,null,null,null,null,null,0,"Поток запусков создания магазинов","Задание потока запусков создания вручную",null,null,null,"кол-во магазинов",null,null,null,null,null,null,null,null,null,null,0,"*"]
[25,null,null,null,null,null,0,"Поток запусков создания магазинов","Задание потока запусков создания через прогрессии"]
[26,null,null,null,null,null,0,"Поток запусков создания магазинов","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 магазинов","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 магазинов",null,null,"*",1,null,0]
[29,null,null,null,null,null,0,"Поток запусков создания магазинов","Задание потока запусков создания через прогрессии","Лин. коэфф. изменения кол-ва запусков создания",null,null,"кол-во магазинов",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 магазинов",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,10500,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,"*",0.25,null,0]
[35,null,null,null,null,null,0,"Расчет максим. целевого трафика за период","Коэффициент лояльности",null,null,null,"%",null,null,"*",0.8,null,0]
[36,null,null,null,null,null,0,"Расчет максим. целевого трафика за период","Доля людей, которым требуются товары магазина",null,null,null,"%",null,null,"*",0.7,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 магазина на максим. трафик",null,null,null,null,"трафик/магазин",null,null,null,"процесс",null,null,null,null,null,null,856000,null,null,0,0,0,0,500,500,1500,1500,2500,2500,3500,3500,4500,4500,5500,5500,6500,6500,7500,7500,8500,8500,9500,9500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,0,"Динамика выхода магазина 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 магазина 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 магазина на максим. трафик","Вручную для каждого периода расчетов",null,null,null,"трафик/магазин",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 магазина на максим. трафик","Значение в стартовый период",null,null,null,"трафик/магазин",null,null,"M",500,null,0]
[45,null,null,null,null,null,0,"Динамика выхода магазина на максим. трафик","Коэффициент прироста",null,null,null,"трафик/магазин",null,null,"M",1000,null,0]
[46,null,null,null,null,null,0,"Динамика выхода магазина 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 магазина на максим. трафик","Обратное распределение трафика",null,null,null,"трафик/магазин",null,null,null,null,null,null,null,null,null,null,856000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,9500,9500,8500,8500,7500,7500,6500,6500,5500,5500,4500,4500,3500,3500,2500,2500,1500,1500,500,500,0,0,0,0]
[48,null,null,null,null,null,0,"Динамика выхода магазина на максим. трафик","Процентное распределние трафика",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,1.0000000000000004,null,null,0,0,0,0,5.8411214953271024E-4,5.8411214953271024E-4,1.7523364485981308E-3,1.7523364485981308E-3,2.9205607476635513E-3,2.9205607476635513E-3,4.0887850467289715E-3,4.0887850467289715E-3,5.2570093457943922E-3,5.2570093457943922E-3,6.4252336448598129E-3,6.4252336448598129E-3,7.5934579439252336E-3,7.5934579439252336E-3,8.7616822429906534E-3,8.7616822429906534E-3,9.9299065420560741E-3,9.9299065420560741E-3,1.1098130841121495E-2,1.1098130841121495E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-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]
[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,23760275,null,null,0,0,0,0,0,500,750,1750,6000,6300,9600,13500,19000,25000,30000,33750,29749.999999999996,52500,28750,47250,75000,76500,76000,94500,109250,125000,137500,131850,111650,168500,89250,131250,197500,184500,172000,202500,223250,240000,250000,229500,185500,272500,138750,201250,292500,272250,246000,285750,301625,327500,330000,306000,241499.99999999997,355000,180000,255499.99999999997,370000,337500,304000,346500,372875,397500,407500,366750,292250,417500,213750,299250,437500,393750,358000,405000,432250,460000,465000,423000,332500,480000,242500,343000,495000,450000,400000,456750,482125,517500,517500,474750,369250,537500,268750,383250,547500,497250,442000,501750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66]
[67,null,null,null,null,null,0,"Конверсия в посетителя",null,null,null,1,"%",null,null,null,null,null,null,null,null,null,null,9.9985206400178453E-2,null,null,0,0.05,0.05,6.0000000000000005E-2,6.0000000000000005E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.08,0.08,0.09,0.09,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,0,"Конверсия в 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,2375676,null,null,0,0,0,0,0,35,52.500000000000007,140,480,567,864,1350,1900,2500,3000,3375,2975,5250,2875,4725,7500,7650,7600,9450,10925,12500,13750,13185,11165,16850,8925,13125,19750,18450,17200,20250,22325,24000,25000,22950,18550,27250,13875,20125,29250,27225,24600,28575,30162.5,32750,33000,30600,24150,35500,18000,25550,37000,33750,30400,34650,37287.5,39750,40750,36675,29225,41750,21375,29925,43750,39375,35800,40500,43225,46000,46500,42300,33250,48000,24250,34300,49500,45000,40000,45675,48212.5,51750,51750,47475,36925,53750,26875,38325,54750,49725,44200,50175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,null,null,null,null,null,0,"Валовый поток посетителей","Крупный чек",null,null,1,"шт",null,null,null,null,null,null,0,null,null,null,712702.8,null,null,0,0,0,0,0,10.500000000000002,15.750000000000005,42.000000000000007,144.00000000000003,170.10000000000002,259.20000000000005,405.00000000000006,570.00000000000011,750.00000000000011,900.00000000000011,1012.5000000000001,892.50000000000011,1575.0000000000002,862.50000000000011,1417.5000000000002,2250.0000000000005,2295.0000000000005,2280.0000000000005,2835.0000000000005,3277.5000000000005,3750.0000000000005,4125.0000000000009,3955.5000000000005,3349.5000000000005,5055.0000000000009,2677.5000000000005,3937.5000000000005,5925.0000000000009,5535.0000000000009,5160.0000000000009,6075.0000000000009,6697.5000000000009,7200.0000000000009,7500.0000000000009,6885.0000000000009,5565.0000000000009,8175.0000000000009,4162.5000000000009,6037.5000000000009,8775.0000000000018,8167.5000000000009,7380.0000000000009,8572.5000000000018,9048.7500000000018,9825.0000000000018,9900.0000000000018,9180.0000000000018,7245.0000000000009,10650.000000000002,5400.0000000000009,7665.0000000000009,11100.000000000002,10125.000000000002,9120.0000000000018,10395.000000000002,11186.250000000002,11925.000000000002,12225.000000000002,11002.500000000002,8767.5000000000018,12525.000000000002,6412.5000000000009,8977.5000000000018,13125.000000000002,11812.500000000002,10740.000000000002,12150.000000000002,12967.500000000002,13800.000000000002,13950.000000000002,12690.000000000002,9975.0000000000018,14400.000000000002,7275.0000000000009,10290.000000000002,14850.000000000002,13500.000000000002,12000.000000000002,13702.500000000002,14463.750000000002,15525.000000000002,15525.000000000002,14242.500000000002,11077.500000000002,16125.000000000002,8062.5000000000009,11497.500000000002,16425.000000000004,14917.500000000002,13260.000000000002,15052.500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,null,null,null,null,null,0,"Валовый поток посетителей","Средний чек",null,null,1,"шт",null,null,null,null,null,null,0,null,null,null,1425405.6,null,null,0,0,0,0,0,21,31.500000000000004,84,288,340.2,518.4,810,1140,1500,1800,2025,1785,3150,1725,2835,4500,4590,4560,5670,6555,7500,8250,7911,6699,10110,5355,7875,11850,11070,10320,12150,13395,14400,15000,13770,11130,16350,8325,12075,17550,16335,14760,17145,18097.5,19650,19800,18360,14490,21300,10800,15330,22200,20250,18240,20790,22372.5,23850,24450,22005,17535,25050,12825,17955,26250,23625,21480,24300,25935,27600,27900,25380,19950,28800,14550,20580,29700,27000,24000,27405,28927.5,31050,31050,28485,22155,32250,16125,22995,32850,29835,26520,30105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,null,null,null,null,null,0,"Валовый поток посетителей","Up-Sale-чек",null,null,1,"шт",null,null,null,null,null,null,0,null,null,null,237567.6,null,null,0,0,0,0,0,3.5,5.2500000000000009,14,48,56.7,86.4,135,190,250,300,337.5,297.5,525,287.5,472.5,750,765,760,945,1092.5,1250,1375,1318.5,1116.5,1685,892.5,1312.5,1975,1845,1720,2025,2232.5,2400,2500,2295,1855,2725,1387.5,2012.5,2925,2722.5,2460,2857.5,3016.25,3275,3300,3060,2415,3550,1800,2555,3700,3375,3040,3465,3728.75,3975,4075,3667.5,2922.5,4175,2137.5,2992.5,4375,3937.5,3580,4050,4322.5,4600,4650,4230,3325,4800,2425,3430,4950,4500,4000,4567.5,4821.25,5175,5175,4747.5,3692.5,5375,2687.5,3832.5,5475,4972.5,4420,5017.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"*","Крупный чек","^",0,0,null,null,null,0.29999999999999982,null,null,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004]
[84,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,"*","Средний чек","^",0,0,null,null,null,0.59999999999999964,"*",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]
[85,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,"*","Up-Sale-чек","^",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,1619.2879064873475,null,null,1390,1390,1390,1390,1390,1390,1417.8,1417.8,1417.8,1417.8,1417.8,1417.8,1446.1559999999999,1446.1559999999999,1446.1559999999999,1446.1559999999999,1446.1559999999999,1446.1559999999999,1475.0791199999999,1475.0791199999999,1475.0791199999999,1475.0791199999999,1475.0791199999999,1475.0791199999999,1504.5807024000003,1504.5807024000003,1504.5807024000003,1504.5807024000003,1504.5807024000003,1504.5807024000003,1534.6723164479999,1534.6723164479999,1534.6723164479999,1534.6723164479999,1534.6723164479999,1534.6723164479999,1565.3657627769601,1565.3657627769601,1565.3657627769601,1565.3657627769601,1565.3657627769601,1565.3657627769601,1596.673078032499,1596.673078032499,1596.673078032499,1596.673078032499,1596.673078032499,1596.673078032499,1628.6065395931491,1628.6065395931491,1628.6065395931491,1628.6065395931491,1628.6065395931491,1628.6065395931491,1661.1786703850123,1661.1786703850123,1661.1786703850123,1661.1786703850123,1661.1786703850123,1661.1786703850123,1694.4022437927126,1694.4022437927126,1694.4022437927126,1694.4022437927126,1694.4022437927126,1694.4022437927126,1728.2902886685663,1728.2902886685663,1728.2902886685663,1728.2902886685663,1728.2902886685663,1728.2902886685663,1762.856094441938,1762.856094441938,1762.856094441938,1762.856094441938,1762.856094441938,1762.856094441938,1798.1132163307768,1798.1132163307768,1798.1132163307768,1798.1132163307768,1798.1132163307768,1798.1132163307768,1834.0754806573923,1834.0754806573923,1834.0754806573923,1834.0754806573923,1834.0754806573923,1834.0754806573923,1870.7569902705397,1870.7569902705397,1870.7569902705397,1870.7569902705397,1870.7569902705397,1870.7569902705397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,0,"Базовый прайс-лист продукции","Крупный чек",null,null,null,"руб./шт",null,null,"M",2500,null,0,null,null,null,null,2912.3883210204058,null,null,2500,2500,2500,2500,2500,2500,2550,2550,2550,2550,2550,2550,2601,2601,2601,2601,2601,2601,2653.02,2653.02,2653.02,2653.02,2653.02,2653.02,2706.0803999999998,2706.0803999999998,2706.0803999999998,2706.0803999999998,2706.0803999999998,2706.0803999999998,2760.2020080000002,2760.2020080000002,2760.2020080000002,2760.2020080000002,2760.2020080000002,2760.2020080000002,2815.40604816,2815.40604816,2815.40604816,2815.40604816,2815.40604816,2815.40604816,2871.7141691231996,2871.7141691231996,2871.7141691231996,2871.7141691231996,2871.7141691231996,2871.7141691231996,2929.148452505664,2929.148452505664,2929.148452505664,2929.148452505664,2929.148452505664,2929.148452505664,2987.7314215557772,2987.7314215557772,2987.7314215557772,2987.7314215557772,2987.7314215557772,2987.7314215557772,3047.4860499868928,3047.4860499868928,3047.4860499868928,3047.4860499868928,3047.4860499868928,3047.4860499868928,3108.4357709866299,3108.4357709866299,3108.4357709866299,3108.4357709866299,3108.4357709866299,3108.4357709866299,3170.6044864063633,3170.6044864063633,3170.6044864063633,3170.6044864063633,3170.6044864063633,3170.6044864063633,3234.0165761344902,3234.0165761344902,3234.0165761344902,3234.0165761344902,3234.0165761344902,3234.0165761344902,3298.6969076571804,3298.6969076571804,3298.6969076571804,3298.6969076571804,3298.6969076571804,3298.6969076571804,3364.670845810323,3364.670845810323,3364.670845810323,3364.670845810323,3364.670845810323,3364.670845810323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,0,"Базовый прайс-лист продукции","Средний чек",null,null,null,"руб./шт",null,null,"M",1000,null,0,null,null,null,null,1164.9553284081637,null,null,1000,1000,1000,1000,1000,1000,1020,1020,1020,1020,1020,1020,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1171.6593810022655,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1195.0925686223109,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1218.9944199947572,1243.374308394652,1243.374308394652,1243.374308394652,1243.374308394652,1243.374308394652,1243.374308394652,1268.2417945625452,1268.2417945625452,1268.2417945625452,1268.2417945625452,1268.2417945625452,1268.2417945625452,1293.606630453796,1293.606630453796,1293.606630453796,1293.606630453796,1293.606630453796,1293.606630453796,1319.4787630628721,1319.4787630628721,1319.4787630628721,1319.4787630628721,1319.4787630628721,1319.4787630628721,1345.8683383241291,1345.8683383241291,1345.8683383241291,1345.8683383241291,1345.8683383241291,1345.8683383241291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,0,"Базовый прайс-лист продукции","Up-Sale-чек",null,null,null,"руб./шт",null,null,"M",400,null,0,null,null,null,null,465.98213136326507,null,null,400,400,400,400,400,400,408,408,408,408,408,408,416.15999999999997,416.15999999999997,416.15999999999997,416.15999999999997,416.15999999999997,416.15999999999997,424.48319999999995,424.48319999999995,424.48319999999995,424.48319999999995,424.48319999999995,424.48319999999995,432.97286400000002,432.97286400000002,432.97286400000002,432.97286400000002,432.97286400000002,432.97286400000002,441.63232127999999,441.63232127999999,441.63232127999999,441.63232127999999,441.63232127999999,441.63232127999999,450.46496770560003,450.46496770560003,450.46496770560003,450.46496770560003,450.46496770560003,450.46496770560003,459.47426705971191,459.47426705971191,459.47426705971191,459.47426705971191,459.47426705971191,459.47426705971191,468.66375240090622,468.66375240090622,468.66375240090622,468.66375240090622,468.66375240090622,468.66375240090622,478.03702744892433,478.03702744892433,478.03702744892433,478.03702744892433,478.03702744892433,478.03702744892433,487.59776799790285,487.59776799790285,487.59776799790285,487.59776799790285,487.59776799790285,487.59776799790285,497.3497233578608,497.3497233578608,497.3497233578608,497.3497233578608,497.3497233578608,497.3497233578608,507.29671782501811,507.29671782501811,507.29671782501811,507.29671782501811,507.29671782501811,507.29671782501811,517.44265218151838,517.44265218151838,517.44265218151838,517.44265218151838,517.44265218151838,517.44265218151838,527.79150522514885,527.79150522514885,527.79150522514885,527.79150522514885,527.79150522514885,527.79150522514885,538.34733532965174,538.34733532965174,538.34733532965174,538.34733532965174,538.34733532965174,538.34733532965174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[93,null,null,null,null,null,0,"Индексация прайс-листа"]
[94,null,null,null,null,null,0,"Индексация прайс-листа","Процент индексации/прироста",null,null,null,"%",null,null,"M",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,4066835645.1471734,null,null,0,0,0,0,0,48650,74434.500000000015,198492,680544,803892.6,1224979.2,1914030,2747696.4,3615390,4338468,4880776.5,4302314.0999999996,7592319,4240852.47,6969748.8419999992,11063093.399999999,11284355.267999999,11210601.311999999,13939497.683999998,16437544.173720004,18807258.780000005,20687984.658000004,19837896.561144006,16798643.542296004,25352184.835440006,13696950.4242984,20142574.153379999,30309778.249848001,28314704.2384656,26396363.8429056,31077114.408071999,34946790.653995633,37568778.30664704,39134144.069424003,35925144.255731232,29037534.899512611,42656217.035672165,22153838.957700923,32133045.695404042,46702687.532450594,43469424.549434789,39278157.719599478,45624933.204778656,49122844.750478365,53336864.171675637,53744015.80657392,49835360.111550361,39330847.931174554,57815532.155556798,29901216.066930223,42443115.028337061,61463610.804245457,56064780.125494167,50499831.579704374,57559840.928840674,63180023.665420771,67352489.190760329,69046891.434553042,62142202.291097738,49518905.574842028,70741293.678345755,36942204.920290604,51719086.888406843,75612700.129249781,68051430.116324797,61872792.334334671,69995756.691076934,76199454.682252765,81091380.344329149,81972808.391550124,74568812.79489398,58614965.140194438,84617092.533213019,43604245.496021338,61675283.320145644,89006604.208373457,80915094.734884962,71924528.653231069,82128821.155908227,88425364.111194521,94913406.124020055,94913406.124020055,87072733.444209695,67723237.123274207,98581557.085334837,50276594.113520756,71696761.65211843,102423945.21731205,93023391.341202587,82687458.969957858,93865231.986824334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,0,"Общий оборот (GMV)","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2194335779.7556691,null,null,0,0,0,0,0,26250.000000000004,40162.500000000015,107100.00000000001,367200.00000000006,433755.00000000006,660960.00000000012,1032750.0000000001,1482570.0000000002,1950750.0000000002,2340900.0000000005,2633512.5000000005,2321392.5000000005,4096575.0000000005,2288229.7500000005,3760655.8500000006,5969295.0000000009,6088680.9000000013,6048885.6000000015,7521311.7000000011,8869178.5109999999,10147801.5,11162581.650000002,10703901.022200001,9064016.2998000011,13679236.422000002,7390440.8764200015,10868295.406500002,16354196.897400003,15277718.114280004,14242642.361280004,16768227.198600003,18856182.007551603,20270923.546752002,21115545.361200001,19384070.641581602,15667734.658010403,23015944.443708003,11953510.22897532,17337974.296081319,25199291.834056083,23454725.476313736,21193250.568129215,24617769.714808632,26505132.059610631,28778883.545868155,28998569.67980608,26889582.794002,21221680.538403537,31195431.019185327,16133749.6764012,22900961.346225034,33163818.779269133,30250780.64325225,27248110.564588692,31057468.127072308,34089940.826665886,36341271.146093704,37255516.961089768,33529965.264980793,26718833.943260089,38169762.776085839,19932844.381451767,27905982.134032477,40798219.494199522,36718397.544779569,33384600.180396412,37767494.617487557,41114813.677474521,43754341.912407823,44229932.585368775,40234970.932496756,31626779.751903478,45656704.604251638,23527470.591378421,33278030.568423908,48025146.155597188,43659223.777815625,38808198.913613886,44314112.134482861,47711527.39812655,51212269.491377734,51212269.491377734,46981690.707307398,36541314.994572423,53191487.635972038,27127658.694345731,38685303.049704194,55264718.642434567,50192477.342375502,44615535.415444888,50646707.906559892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,0,"Общий оборот (GMV)","Средний чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1755468623.8045354,null,null,0,0,0,0,0,21000,32130.000000000004,85680,293760,347004,528768,826200,1186056,1560600.0000000002,1872720.0000000002,2106810,1857114.0000000002,3277260.0000000005,1830583.7999999998,3008524.6799999997,4775435.9999999991,4870944.72,4839108.4799999995,6017049.3599999994,7095342.8088000007,8118241.2000000002,8930065.3200000003,8563120.81776,7251213.0398400007,10943389.137600001,5912352.7011359995,8694636.3252000008,13083357.51792,12222174.491424,11394113.889024001,13414581.758880001,15084945.606041282,16216738.837401602,16892436.288960002,15507256.513265282,12534187.726408321,18412755.554966401,9562808.183180254,13870379.436865054,20159433.46724486,18763780.381050985,16954600.454503369,19694215.771846902,21204105.647688501,23023106.836694516,23198855.743844856,21511666.235201593,16977344.430722825,24956344.815348256,12906999.741120957,18320769.076980025,26531055.023415301,24200624.514601793,21798488.451670948,24845974.501657844,27271952.661332704,29073016.91687496,29804413.568871815,26823972.211984631,21375067.154608067,30535810.220868669,15946275.505161412,22324785.707225975,32638575.595359612,29374718.035823654,26707680.144317124,30213995.693990044,32891850.941979609,35003473.529926248,35383946.068295009,32187976.745997399,25301423.801522776,36525363.683401302,18821976.473102733,26622424.454739124,38420116.924477741,34927379.022252493,31046559.130891103,35451289.707586281,38169221.918501236,40969815.593102179,40969815.593102179,37585352.565845914,29233051.995657932,42553190.108777627,21702126.955476582,30948242.439763349,44211774.913947642,40153981.873900391,35692428.332355902,40517366.325247906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,0,"Общий оборот (GMV)","Up-Sale-чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,117031241.58696894,null,null,0,0,0,0,0,1400,2142.0000000000005,5712,19584,23133.600000000002,35251.200000000004,55080,79070.399999999994,104039.99999999999,124847.99999999999,140454,123807.59999999999,218483.99999999997,122038.91999999998,200568.31199999998,318362.39999999997,324729.64799999999,322607.23199999996,401136.62399999995,473022.85392000002,541216.08000000007,595337.68799999997,570874.72118400002,483414.20265600004,729559.27584000002,394156.84674239997,579642.42168000003,872223.83452799998,814811.63276159996,759607.59260159999,894305.45059199992,1005663.0404027521,1081115.9224934401,1126162.4192640001,1033817.1008843521,835612.51509388804,1227517.0369977602,637520.54554535029,924691.96245767025,1343962.2311496574,1250918.6920700658,1130306.6969668912,1312947.7181231268,1413607.0431792333,1534873.7891129679,1546590.3829229905,1434111.082346773,1131822.9620481886,1663756.3210232172,860466.64940806385,1221384.6051320017,1768737.00156102,1613374.9676401196,1453232.5634447299,1656398.3001105229,1818130.1774221803,1938201.1277916639,1986960.9045914542,1788264.8141323086,1425004.476973871,2035720.6813912443,1063085.0336774276,1488319.0471483984,2175905.0396906408,1958314.5357215768,1780512.0096211417,2014266.3795993363,2192790.0627986407,2333564.9019950833,2358929.7378863343,2145865.1163998265,1686761.5867681853,2435024.2455600868,1254798.4315401821,1774828.296982608,2561341.1282985159,2328491.9348168327,2069770.6087260735,2363419.3138390854,2544614.7945667491,2731321.0395401455,2731321.0395401455,2505690.171056394,1948870.1330438622,2836879.340585175,1446808.4636984391,2063216.1626508904,2947451.6609298433,2676932.1249266933,2379495.2221570606,2701157.7550165276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[102]
[103,null,null,null,null,null,0,"Доля продаж со скидками"]
[104,null,null,null,null,null,0,"продукция","Вручную для каждого периода расчетов",null,null,null,"%",null,null,null,"Крупный чек",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,"Средний чек",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,"Up-Sale-чек",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","Крупный чек",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","Средний чек",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","Up-Sale-чек",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,36769866.607436612,null,null,0,0,0,0,0,2671.9,3902.7240000000011,10407.264000000001,35682.04800000001,40148.362800000003,61178.457600000009,95591.340000000011,130387.08960000001,171561.96000000002,205874.35200000004,219459.37500000003,193449.37500000006,341381.25000000012,180129.44592,296038.82851200004,469902.90239999996,451211.84589600004,448262.74886400002,557379.33904800005,616348.77865776001,705204.55223999987,775725.00746400002,694469.09832033608,588073.37753102405,887508.85905936023,445397.23681891197,654995.93649840006,985612.93301664013,850255.9387867297,792650.52287976979,933207.73769275215,962419.52966543392,1034627.9378262223,1077737.4352356482,899937.78631982859,727400.69438922964,1068553.5807065503,499816.10770755459,724958.49856681342,1053666.3892213313,872515.78771887091,788388.92113440682,915781.03339088114,863713.90338251158,937807.88514802337,944966.72396594705,752191.26269088243,593641.14359427476,872640.1903766772,376884.39244073204,534966.45704781683,774706.80668372707,567101.3011255021,510811.24605082261,582224.00248884887,481804.49701687763,513623.29886479082,526544.63971673534,386265.19985257875,307800.96702635626,439715.6671805089,177535.20062413038,248549.2808737825,363376.14162833698,231081.11521514595,210100.41713529461,237683.43279272155,151302.51433310629,161015.97823766083,162766.15191415715,42917.30232799652,33735.231735363697,48700.484911201725,20076.774904642905,28397.252751721717,40981.458052776237,27941.903217801966,24837.247304712859,28361.031766068998,20356.918356533955,21850.568316321122,21850.568316321122,10022.760684225586,7795.4805321754557,11347.51736234071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,0,"Маркетинговые скидки","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,9120796.7651986443,null,null,0,0,0,0,0,997.50000000000023,1445.8500000000008,3855.6000000000013,13219.200000000004,14747.670000000004,22472.640000000007,35113.500000000007,47442.240000000013,62424.000000000007,74908.800000000017,79005.375000000029,69641.775000000023,122897.25000000003,64070.433000000026,105298.36380000004,167140.26000000004,158305.70340000006,157271.02560000005,195554.10420000006,212860.28426400005,243547.23600000003,267901.95960000006,235485.8224884001,199408.35859560006,300943.20128400013,147808.81752840005,217365.90813000008,327083.93794800009,274998.92605704011,256367.56250304013,301828.08957480011,301698.91212082573,324334.77674803213,337848.72577920009,271376.98898214247,219348.28521214568,322223.22221191204,143442.12274770383,208055.69155297583,302391.50200867298,234547.25476313743,211932.50568129221,246177.69714808639,212041.05647688513,230231.06836694528,231988.55743844871,161337.496764012,127330.08323042121,187172.58611511198,64534.998705604863,91603.845384900225,132655.27511707667,60501.561286504555,54496.221129177437,62114.936254144675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,0,"Маркетинговые скидки","Средний чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,23769141.135953173,null,null,0,0,0,0,0,1512,2216.9700000000003,5911.92,20269.440000000002,22902.263999999999,34898.688000000002,54529.2,74721.527999999991,98317.8,117981.36,126408.6,111426.84000000003,196635.60000000003,104343.27659999998,171485.90675999998,272199.8519999999,263031.01487999997,261311.85791999995,324920.66543999995,361862.48324879998,414030.30119999993,455433.33131999994,411029.79925247998,348058.22591232002,525282.67860480002,266055.87155111996,391258.63463399996,588751.08830639999,513331.32863980805,478552.78333900805,563412.43387296004,588312.87863560999,632452.81465866254,658805.01526944013,558261.23447755014,451230.75815069955,662859.19997879048,315572.67004494835,457722.52141654672,665261.30441908026,562913.41143152956,508638.01363510109,590826.47315540712,572510.85248758947,621623.88459075196,626369.10508381098,516279.98964483815,407456.26633734774,598952.27556835802,271046.99456354009,384736.1506165805,557152.15549172135,435611.24126283225,392372.79213007708,447227.54102984117,409079.28991999046,436095.25375312427,447066.20353307715,321887.66654381563,256500.80585529687,366429.72265042411,143516.4795464527,200923.07136503374,293747.18035823648,176248.30821494182,160246.08086590265,181283.97416394015,98675.55282593891,105010.42058977883,106151.83820488512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,null,null,null,null,null,0,"Маркетинговые скидки","Up-Sale-чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3879928.7062847791,null,null,0,0,0,0,0,162.39999999999998,239.90400000000002,639.74400000000003,2193.4079999999999,2498.4288000000001,3807.1296000000011,5948.64,8223.3216000000011,10820.16,12984.191999999999,14045.400000000001,12380.76,21848.399999999998,11715.73632,19254.557951999999,30562.790399999998,29875.127615999998,29679.865343999994,36904.569407999996,41626.011144960001,47627.015039999998,52389.716543999995,47953.476579456008,40606.793023104001,61282.97917056,31532.547739391997,46371.393734400001,69777.906762239989,61925.684089881601,57730.177037721602,67967.214244991992,72407.738908998159,77840.34641952769,81083.694187008005,70299.562860135935,56821.651026384381,83471.158515847696,40801.314914902418,59180.285597290887,86013.582793578069,75055.121524203947,67818.401818013474,78776.86308738761,79161.994418037066,85952.932190326203,86609.06144368746,74573.776282032195,58854.794026505799,86515.328693207281,41302.399171587072,58626.46104633608,84899.376074928965,70988.498576165264,63942.232791568109,72881.525204863006,72725.207096887199,77528.04511166655,79478.436183658152,64377.533308763115,51300.161171059357,73285.944530084787,34018.721077677677,47626.209508748747,69628.961270100495,54832.807000204135,49854.336269391955,56399.458628781402,52626.961507167376,56005.557647882,56614.313709272028,42917.30232799652,33735.231735363697,48700.484911201725,20076.774904642905,28397.252751721717,40981.458052776237,27941.903217801966,24837.247304712859,28361.031766068998,20356.918356533955,21850.568316321122,21850.568316321122,10022.760684225586,7795.4805321754557,11347.51736234071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9.0413947884303934E-3,null,null,0,0,0,0,0,5.4920863309352523E-2,5.2431654676258994E-2,5.2431654676259001E-2,5.2431654676259008E-2,4.9942446043165473E-2,4.994244604316548E-2,4.9942446043165473E-2,4.7453237410071944E-2,4.7453237410071951E-2,4.7453237410071951E-2,4.4964028776978422E-2,4.4964028776978436E-2,4.4964028776978429E-2,4.2474820143884894E-2,4.24748201438849E-2,4.2474820143884894E-2,3.9985611510791372E-2,3.9985611510791372E-2,3.9985611510791372E-2,3.7496402877697836E-2,3.7496402877697822E-2,3.7496402877697836E-2,3.5007194244604307E-2,3.5007194244604314E-2,3.5007194244604314E-2,3.2517985611510793E-2,3.2517985611510793E-2,3.2517985611510793E-2,3.0028776978417271E-2,3.0028776978417274E-2,3.0028776978417271E-2,2.7539568345323746E-2,2.7539568345323746E-2,2.7539568345323742E-2,2.505035971223022E-2,2.5050359712230217E-2,2.5050359712230217E-2,2.2561151079136688E-2,2.2561151079136688E-2,2.2561151079136688E-2,2.0071942446043167E-2,2.0071942446043167E-2,2.007194244604317E-2,1.7582733812949638E-2,1.7582733812949638E-2,1.7582733812949638E-2,1.5093525179856114E-2,1.5093525179856111E-2,1.5093525179856111E-2,1.2604316546762591E-2,1.2604316546762591E-2,1.2604316546762593E-2,1.0115107913669064E-2,1.0115107913669064E-2,1.0115107913669066E-2,7.625899280575537E-3,7.625899280575537E-3,7.6258992805755387E-3,6.2158273381294968E-3,6.2158273381294976E-3,6.2158273381294968E-3,4.8057553956834531E-3,4.8057553956834522E-3,4.8057553956834522E-3,3.3956834532374081E-3,3.3956834532374086E-3,3.3956834532374081E-3,1.9856115107913679E-3,1.9856115107913679E-3,1.9856115107913679E-3,5.7553956834532352E-4,5.7553956834532362E-4,5.7553956834532362E-4,4.604316546762587E-4,4.604316546762587E-4,4.6043165467625865E-4,3.4532374100719378E-4,3.4532374100719384E-4,3.4532374100719389E-4,2.3021582733812911E-4,2.3021582733812905E-4,2.3021582733812905E-4,1.1510791366906487E-4,1.1510791366906485E-4,1.1510791366906484E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[126,null,null,null,null,null,0,"Доля скидок в общем обороте","Крупный чек",null,null,1,"%",null,null,null,null,null,null,null,null,null,null,4.1565182727933327E-3,null,null,0,0,0,0,0,3.8000000000000006E-2,3.6000000000000004E-2,3.6000000000000004E-2,3.6000000000000004E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.0000000000000006E-2,3.0000000000000002E-2,3.0000000000000002E-2,2.8000000000000008E-2,2.8000000000000004E-2,2.8000000000000001E-2,2.6000000000000002E-2,2.6000000000000002E-2,2.6000000000000006E-2,2.4000000000000004E-2,2.4000000000000004E-2,2.4E-2,2.2000000000000006E-2,2.2000000000000006E-2,2.2000000000000006E-2,2.0000000000000004E-2,2.0000000000000004E-2,0.02,1.8000000000000002E-2,1.8000000000000006E-2,1.8000000000000002E-2,1.6000000000000004E-2,1.6000000000000004E-2,1.6000000000000004E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4E-2,1.1999999999999999E-2,1.2E-2,1.1999999999999999E-2,1.0000000000000004E-2,1.0000000000000002E-2,1.0000000000000004E-2,8.0000000000000036E-3,8.0000000000000019E-3,8.0000000000000019E-3,6.0000000000000001E-3,5.9999999999999993E-3,6.0000000000000001E-3,4.0000000000000036E-3,4.0000000000000036E-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","Средний чек",null,null,1,"%",null,null,null,null,null,null,null,null,null,null,1.35400546689576E-2,null,null,0,0,0,0,0,7.1999999999999995E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.2999999999999987E-2,6.2999999999999987E-2,6.2999999999999987E-2,6.0000000000000005E-2,6.0000000000000005E-2,6.0000000000000005E-2,5.6999999999999995E-2,5.7000000000000002E-2,5.6999999999999988E-2,5.3999999999999999E-2,5.3999999999999992E-2,5.3999999999999999E-2,5.099999999999999E-2,5.099999999999999E-2,5.099999999999999E-2,4.7999999999999994E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.4999999999999998E-2,4.4999999999999991E-2,4.4999999999999998E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,3.9E-2,3.9E-2,3.9E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.6000000000000004E-2,3.2999999999999995E-2,3.2999999999999995E-2,3.2999999999999995E-2,0.03,3.0000000000000002E-2,3.0000000000000002E-2,2.6999999999999996E-2,2.7E-2,2.6999999999999996E-2,2.3999999999999997E-2,2.3999999999999997E-2,2.3999999999999994E-2,2.1000000000000001E-2,2.0999999999999998E-2,2.1000000000000001E-2,1.7999999999999999E-2,1.8000000000000002E-2,1.7999999999999999E-2,1.4999999999999996E-2,1.4999999999999996E-2,1.4999999999999998E-2,1.2000000000000002E-2,1.2000000000000004E-2,1.2000000000000002E-2,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,5.9999999999999967E-3,5.9999999999999967E-3,5.9999999999999958E-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","Up-Sale-чек",null,null,1,"%",null,null,null,null,null,null,null,null,null,null,3.3152931248717064E-2,null,null,0,0,0,0,0,0.11599999999999998,0.11199999999999999,0.112,0.11199999999999999,0.108,0.10800000000000001,0.10800000000000001,0.10400000000000002,0.10400000000000001,0.10400000000000001,0.1,0.1,0.1,9.6000000000000016E-2,9.6000000000000002E-2,9.6000000000000002E-2,9.1999999999999998E-2,9.1999999999999998E-2,9.1999999999999998E-2,8.7999999999999995E-2,8.7999999999999981E-2,8.7999999999999995E-2,8.4000000000000005E-2,8.3999999999999991E-2,8.3999999999999991E-2,0.08,0.08,7.9999999999999988E-2,7.5999999999999998E-2,7.5999999999999998E-2,7.5999999999999998E-2,7.2000000000000008E-2,7.2000000000000008E-2,7.1999999999999995E-2,6.7999999999999991E-2,6.7999999999999991E-2,6.8000000000000005E-2,6.4000000000000001E-2,6.3999999999999987E-2,6.4000000000000001E-2,0.06,6.0000000000000005E-2,6.0000000000000005E-2,5.6000000000000001E-2,5.6000000000000001E-2,5.5999999999999994E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999991E-2,4.8000000000000008E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.4000000000000004E-2,4.3999999999999997E-2,4.3999999999999997E-2,3.9999999999999994E-2,0.04,3.9999999999999994E-2,3.6000000000000004E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.1999999999999994E-2,3.2000000000000001E-2,3.1999999999999994E-2,2.7999999999999994E-2,2.7999999999999994E-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-2,1.1999999999999988E-2,7.9999999999999846E-3,7.9999999999999846E-3,7.9999999999999846E-3,4.0000000000000044E-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,4030065778.5397363,null,null,0,0,0,0,0,45978.1,70531.776000000013,188084.736,644861.95200000005,763744.23719999997,1163800.7423999999,1818438.66,2617309.3103999998,3443828.04,4132593.648,4661317.125,4108864.7249999996,7250937.75,4060723.0240799999,6673710.0134879993,10593190.497599998,10833143.422103999,10762338.563135998,13382118.344951998,15821195.395062244,18102054.227760006,19912259.650536004,19143427.46282367,16210570.16476498,24464675.976380646,13251553.187479489,19487578.216881599,29324165.316831362,27464448.29967887,25603713.320025831,30143906.670379248,33984371.1243302,36534150.368820816,38056406.634188354,35025206.469411403,28310134.20512338,41587663.454965614,21654022.849993367,31408087.196837228,45649021.143229261,42596908.761715919,38489768.798465073,44709152.171387777,48259130.847095855,52399056.286527611,52799049.08260797,49083168.848859482,38737206.787580281,56942891.965180121,29524331.674489491,41908148.571289241,60688903.99756173,55497678.824368663,49989020.333653554,56977616.926351823,62698219.168403894,66838865.89189554,68520346.794836313,61755937.09124516,49211104.607815675,70301578.011165246,36764669.719666474,51470537.60753306,75249323.987621441,67820349.001109645,61662691.917199373,69758073.258284211,76048152.167919666,80930364.36609149,81810042.239635959,74525895.492565989,58581229.908459075,84568392.048301816,43584168.721116692,61646886.067393921,88965622.750320688,80887152.831667155,71899691.405926362,82100460.124142155,88405007.192837983,94891555.555703729,94891555.555703729,87062710.683525473,67715441.642742038,98570209.567972496,50276594.113520756,71696761.65211843,102423945.21731205,93023391.341202587,82687458.969957858,93865231.986824334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2185214982.9904709,null,null,0,0,0,0,0,25252.500000000004,38716.650000000016,103244.40000000001,353980.80000000005,419007.33000000007,638487.3600000001,997636.50000000012,1435127.7600000002,1888326.0000000002,2265991.2000000007,2554507.1250000005,2251750.7250000006,3973677.7500000005,2224159.3170000003,3655357.4862000006,5802154.7400000012,5930375.1966000013,5891614.5744000012,7325757.5958000012,8656318.2267359998,9904254.2640000004,10894679.690400003,10468415.199711602,8864607.9412044007,13378293.220716001,7242632.0588916019,10650929.498370003,16027112.959452003,15002719.188222963,13986274.798776964,16466399.109025203,18554483.095430776,19946588.770003971,20777696.635420799,19112693.652599461,15448386.372798257,22693721.22149609,11810068.106227616,17129918.604528345,24896900.33204741,23220178.221550599,20981318.062447924,24371592.017660547,26293091.003133748,28548652.47750121,28766581.122367632,26728245.297237989,21094350.455173116,31008258.433070216,16069214.677695595,22809357.500840135,33031163.504152056,30190279.081965744,27193614.343459513,30995353.190818164,34089940.826665886,36341271.146093704,37255516.961089768,33529965.264980793,26718833.943260089,38169762.776085839,19932844.381451767,27905982.134032477,40798219.494199522,36718397.544779569,33384600.180396412,37767494.617487557,41114813.677474521,43754341.912407823,44229932.585368775,40234970.932496756,31626779.751903478,45656704.604251638,23527470.591378421,33278030.568423908,48025146.155597188,43659223.777815625,38808198.913613886,44314112.134482861,47711527.39812655,51212269.491377734,51212269.491377734,46981690.707307398,36541314.994572423,53191487.635972038,27127658.694345731,38685303.049704194,55264718.642434567,50192477.342375502,44615535.415444888,50646707.906559892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Средний чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1731699482.668582,null,null,0,0,0,0,0,19488,29913.030000000002,79768.08,273490.56,324101.73599999998,493869.31199999998,771670.8,1111334.4720000001,1462282.2000000002,1754738.6400000001,1980401.4,1745687.1600000001,3080624.4000000004,1726240.5233999998,2837038.7732399995,4503236.1479999991,4607913.7051200001,4577796.6220799992,5692128.6945599997,6733480.3255512007,7704210.8988000005,8474631.9886799995,8152091.0185075197,6903154.8139276803,10418106.458995201,5646296.8295848798,8303377.6905660005,12494606.429613601,11708843.162784193,10915561.105684992,12851169.32500704,14496632.727405673,15584286.02274294,16233631.273690563,14948995.278787732,12082956.968257621,17749896.35498761,9247235.5131353065,13412656.915448507,19494172.162825778,18200866.969619457,16445962.440868268,19103389.298691496,20631594.79520091,22401482.952103764,22572486.638761044,20995386.245556757,16569888.164385477,24357392.539779898,12635952.746557416,17936032.926363446,25973902.86792358,23765013.273338962,21406115.659540873,24398746.960628003,26862873.371412713,28636921.663121834,29357347.365338739,26502084.545440815,21118566.348752771,30169380.498218246,15802759.02561496,22123862.635860942,32344828.415001377,29198469.727608714,26547434.063451223,30032711.719826106,32793175.389153671,34898463.109336466,35277794.230090126,32187976.745997399,25301423.801522776,36525363.683401302,18821976.473102733,26622424.454739124,38420116.924477741,34927379.022252493,31046559.130891103,35451289.707586281,38169221.918501236,40969815.593102179,40969815.593102179,37585352.565845914,29233051.995657932,42553190.108777627,21702126.955476582,30948242.439763349,44211774.913947642,40153981.873900391,35692428.332355902,40517366.325247906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Up-Sale-чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,113151312.88068421,null,null,0,0,0,0,0,1237.5999999999999,1902.0960000000005,5072.2560000000003,17390.592000000001,20635.171200000001,31444.070400000004,49131.360000000001,70847.078399999999,93219.839999999982,111863.80799999999,126408.6,111426.84,196635.59999999998,110323.18367999999,181313.75404799997,287799.60959999997,294854.52038399997,292927.36665599997,364232.05459199997,431396.84277504002,493589.06496000011,542947.971456,522921.24460454402,442807.40963289601,668276.29666943999,362624.299003008,533271.02794559998,802445.92776575999,752885.94867171836,701877.41556387837,826338.23634700791,933255.30149375391,1003275.5760739124,1045078.7250769922,963517.53802421619,778790.86406750372,1144045.8784819124,596719.23063044786,865511.6768603794,1257948.6483560794,1175863.5705458617,1062488.2951488777,1234170.8550357393,1334445.0487611962,1448920.8569226416,1459981.3214793031,1359537.3060647408,1072968.1680216826,1577240.9923300098,819164.25023647677,1162758.1440856657,1683837.625486091,1542386.4690639544,1389290.3306531617,1583516.77490566,1745404.970325293,1860673.0826799972,1907482.468407796,1723887.2808235455,1373704.3158028116,1962434.7368611596,1029066.3125997499,1440692.8376396496,2106276.0784205403,1903481.7287213726,1730657.6733517498,1957866.9209705549,2140163.1012914735,2277559.3443472013,2302315.4241770622,2102947.8140718299,1653026.3550328217,2386323.7606488853,1234721.6566355391,1746431.0442308863,2520359.6702457396,2300550.0315990308,2044933.3614213606,2335058.2820730163,2524257.876210215,2709470.4712238247,2709470.4712238247,2495667.4103721683,1941074.6525116868,2825531.8232228342,1446808.4636984391,2063216.1626508904,2947451.6609298433,2676932.1249266933,2379495.2221570606,2701157.7550165276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[136]
[137,null,null,null,null,null,0,"Подготовка рекламных материалов",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,3000000,null,null,0,0,40000,90000,20000,120000,30000,0,160000,40000,0,0,200000,50000,0,0,0,200000,50000,0,0,0,0,200000,50000,0,0,0,0,0,200000,50000,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3000000,null,null,0,3999.9999999999995,17000,48000,79000,41000,90000,37000,36000,120000,28000,19999.999999999996,45000,150000,35000,0,19999.999999999996,45000,150000,35000,0,0,19999.999999999996,45000,150000,35000,0,0,0,19999.999999999996,45000,150000,35000,0,0,0,0,19999.999999999996,45000,150000,35000,0,0,0,0,0,19999.999999999996,45000,150000,35000,0,0,0,0,0,0,19999.999999999996,45000,150000,35000,0,0,0,0,0,0,0,19999.999999999996,45000,150000,35000,0,0,0,0,0,0,0,0,19999.999999999996,45000,150000,35000,0,0,0,0,0,0,0,0,0,19999.999999999996,45000,150000,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[143,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков"]
[144,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[145,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[146,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[147,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[148,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[149,null,null,null,null,null,0,"Подготовка рекламных материалов","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[150]
[151,null,null,null,null,null,0,"Подготовка рекламных материалов",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,1613901.8691588789,null,null,0,0,0,0,0,29.20560747663551,87.616822429906534,146.02803738317755,350.46728971962614,408.87850467289718,700.93457943925239,876.16822429906551,1168.2242990654206,1460.2803738317757,1752.3364485981306,2190.4205607476633,2482.4766355140187,3066.5887850467288,3358.6448598130842,3942.7570093457944,4380.8411214953267,4964.9532710280373,5549.065420560747,6133.1775700934577,6717.2897196261683,7301.401869158879,8031.5420560747662,8557.2429906542056,9316.5887850467279,9842.2897196261674,10426.401869158877,10952.102803738317,11536.214953271028,11974.299065420561,12558.41121495327,13142.52336448598,13726.63551401869,14018.691588785045,14602.803738317754,14894.859813084109,15478.971962616823,15917.056074766355,16209.11214953271,16793.224299065419,17085.280373831774,17669.392523364484,17961.448598130839,18545.560747663549,18545.560747663549,19129.672897196258,19275.700934579436,19859.813084112149,20151.869158878504,20735.981308411214,21028.037383177569,21320.093457943927,21612.149532710282,21904.205607476637,22196.261682242992,22488.317757009347,22926.401869158879,23218.457943925234,23802.570093457944,23802.570093457944,24386.682242990653,24386.682242990653,24970.794392523363,24970.794392523363,25554.906542056076,25554.906542056076,26139.018691588786,26285.046728971964,26577.102803738318,26869.158878504673,27161.214953271032,27453.271028037387,27745.327102803742,28037.383177570096,28329.439252336451,28621.495327102806,28913.551401869161,29205.607476635516,29205.607476635516,29643.691588785048,29643.691588785048,30227.803738317758,30227.803738317758,30811.915887850468,30811.915887850468,31396.028037383181,31396.028037383181,31980.140186915891,31980.140186915891,32272.196261682246,32272.196261682246,32564.252336448601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152,null,null,null,null,null,0,"Подготовка рекламных материалов","Применяется процентное распределение трафика"]
[153,null,null,null,null,null,0,"Подготовка рекламных материалов","Применяется процентное распределение трафика","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1.0000000000000004,null,null,0,0,0,0,5.8411214953271024E-4,5.8411214953271024E-4,1.7523364485981308E-3,1.7523364485981308E-3,2.9205607476635513E-3,2.9205607476635513E-3,4.0887850467289715E-3,4.0887850467289715E-3,5.2570093457943922E-3,5.2570093457943922E-3,6.4252336448598129E-3,6.4252336448598129E-3,7.5934579439252336E-3,7.5934579439252336E-3,8.7616822429906534E-3,8.7616822429906534E-3,9.9299065420560741E-3,9.9299065420560741E-3,1.1098130841121495E-2,1.1098130841121495E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-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]
[154,null,null,null,null,null,0,"Подготовка рекламных материалов","Применяется процентное распределение трафика","обратный порядок распределения учета расхода",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,554.90654205607473,554.90654205607473,496.49532710280369,496.49532710280369,438.0841121495327,438.0841121495327,379.67289719626166,379.67289719626166,321.26168224299067,321.26168224299067,262.85046728971963,262.85046728971963,204.43925233644859,204.43925233644859,146.02803738317758,146.02803738317758,87.616822429906534,87.616822429906534,29.20560747663551,29.20560747663551,0,0,0,0]
[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,1200000,null,null,0,0,20000,40000,0,60000,0,0,80000,0,0,0,100000,0,0,0,0,100000,0,0,0,0,0,100000,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1200000,null,null,0,1999.9999999999998,7999.9999999999991,22000,34000,12000.000000000002,42000,7999.9999999999991,16000,56000,0,9999.9999999999982,20000,70000,0,0,9999.9999999999982,20000,70000,0,0,0,9999.9999999999982,20000,70000,0,0,0,0,9999.9999999999982,20000,70000,0,0,0,0,0,9999.9999999999982,20000,70000,0,0,0,0,0,0,9999.9999999999982,20000,70000,0,0,0,0,0,0,0,9999.9999999999982,20000,70000,0,0,0,0,0,0,0,0,9999.9999999999982,20000,70000,0,0,0,0,0,0,0,0,0,9999.9999999999982,20000,70000,0,0,0,0,0,0,0,0,0,0,9999.9999999999982,20000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,645560.74766355124,null,null,0,0,0,0,0,11.682242990654204,35.046728971962615,58.411214953271028,140.18691588785046,163.55140186915887,280.37383177570092,350.46728971962614,467.28971962616816,584.11214953271019,700.93457943925216,876.1682242990654,992.99065420560748,1226.6355140186915,1343.4579439252336,1577.1028037383176,1752.3364485981306,1985.9813084112147,2219.6261682242989,2453.2710280373831,2686.9158878504672,2920.5607476635519,3212.6168224299067,3422.897196261682,3726.6355140186911,3936.9158878504668,4170.5607476635514,4380.8411214953267,4614.4859813084113,4789.7196261682238,5023.3644859813085,5257.0093457943931,5490.6542056074768,5607.4766355140182,5841.1214953271019,5957.9439252336442,6191.5887850467288,6366.8224299065423,6483.6448598130837,6717.2897196261683,6834.1121495327106,7067.7570093457934,7184.5794392523358,7418.2242990654204,7418.2242990654204,7651.8691588785041,7710.2803738317753,7943.9252336448599,8060.7476635514022,8294.3925233644859,8411.2149532710282,8528.0373831775687,8644.859813084111,8761.6822429906533,8878.5046728971956,8995.3271028037379,9170.5607476635505,9287.3831775700928,9521.0280373831774,9521.0280373831774,9754.6728971962602,9754.6728971962602,9988.3177570093449,9988.3177570093449,10221.962616822429,10221.962616822429,10455.607476635514,10514.018691588784,10630.841121495327,10747.663551401869,10864.485981308409,10981.308411214952,11098.130841121494,11214.953271028036,11331.775700934579,11448.598130841121,11565.420560747663,11682.242990654206,11682.242990654206,11857.476635514018,11857.476635514018,12091.121495327101,12091.121495327101,12324.766355140186,12324.766355140186,12558.41121495327,12558.41121495327,12792.056074766355,12792.056074766355,12908.878504672897,12908.878504672897,13025.700934579439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[172,null,null,null,null,null,0,"Съемка видео-роликов","Применяется процентное распределение трафика"]
[173,null,null,null,null,null,0,"Съемка видео-роликов","Применяется процентное распределение трафика","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1.0000000000000004,null,null,0,0,0,0,5.8411214953271024E-4,5.8411214953271024E-4,1.7523364485981308E-3,1.7523364485981308E-3,2.9205607476635513E-3,2.9205607476635513E-3,4.0887850467289715E-3,4.0887850467289715E-3,5.2570093457943922E-3,5.2570093457943922E-3,6.4252336448598129E-3,6.4252336448598129E-3,7.5934579439252336E-3,7.5934579439252336E-3,8.7616822429906534E-3,8.7616822429906534E-3,9.9299065420560741E-3,9.9299065420560741E-3,1.1098130841121495E-2,1.1098130841121495E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-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]
[174,null,null,null,null,null,0,"Съемка видео-роликов","Применяется процентное распределение трафика","обратный порядок распределения учета расхода",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,245.32710280373831,221.96261682242991,221.96261682242991,198.59813084112147,198.59813084112147,175.23364485981307,175.23364485981307,151.86915887850466,151.86915887850466,128.50467289719626,128.50467289719626,105.14018691588784,105.14018691588784,81.775700934579433,81.775700934579433,58.411214953271028,58.411214953271028,35.046728971962615,35.046728971962615,11.682242990654204,11.682242990654204,0,0,0,0]
[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,3000000,null,null,0,15000,60000,65000,55000,90000,15000,60000,120000,20000,0,75000,150000,25000,0,0,75000,150000,25000,0,0,0,75000,150000,25000,0,0,0,0,75000,150000,25000,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3000000,null,null,1500,9000,29000,60500,65500,58000,72000,34500,68000,88000,21500,30000,85000,110000,17500,7500,30000,85000,110000,17500,0,7500,30000,85000,110000,17500,0,0,7500,30000,85000,110000,17500,0,0,0,7500,30000,85000,110000,17500,0,0,0,0,7500,30000,85000,110000,17500,0,0,0,0,0,7500,30000,85000,110000,17500,0,0,0,0,0,0,7500,30000,85000,110000,17500,0,0,0,0,0,0,0,7500,30000,85000,110000,17500,0,0,0,0,0,0,0,0,7500,30000,85000,110000,17500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков"]
[184,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[185,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[186,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[187,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[188,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[189,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[190]
[191,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,1613901.8691588789,null,null,0,0,0,0,0,29.20560747663551,87.616822429906534,146.02803738317755,350.46728971962614,408.87850467289718,700.93457943925239,876.16822429906551,1168.2242990654206,1460.2803738317757,1752.3364485981306,2190.4205607476633,2482.4766355140187,3066.5887850467288,3358.6448598130842,3942.7570093457944,4380.8411214953267,4964.9532710280373,5549.065420560747,6133.1775700934577,6717.2897196261683,7301.401869158879,8031.5420560747662,8557.2429906542056,9316.5887850467279,9842.2897196261674,10426.401869158877,10952.102803738317,11536.214953271028,11974.299065420561,12558.41121495327,13142.52336448598,13726.63551401869,14018.691588785045,14602.803738317754,14894.859813084109,15478.971962616823,15917.056074766355,16209.11214953271,16793.224299065419,17085.280373831774,17669.392523364484,17961.448598130839,18545.560747663549,18545.560747663549,19129.672897196258,19275.700934579436,19859.813084112149,20151.869158878504,20735.981308411214,21028.037383177569,21320.093457943927,21612.149532710282,21904.205607476637,22196.261682242992,22488.317757009347,22926.401869158879,23218.457943925234,23802.570093457944,23802.570093457944,24386.682242990653,24386.682242990653,24970.794392523363,24970.794392523363,25554.906542056076,25554.906542056076,26139.018691588786,26285.046728971964,26577.102803738318,26869.158878504673,27161.214953271032,27453.271028037387,27745.327102803742,28037.383177570096,28329.439252336451,28621.495327102806,28913.551401869161,29205.607476635516,29205.607476635516,29643.691588785048,29643.691588785048,30227.803738317758,30227.803738317758,30811.915887850468,30811.915887850468,31396.028037383181,31396.028037383181,31980.140186915891,31980.140186915891,32272.196261682246,32272.196261682246,32564.252336448601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Применяется процентное распределение трафика"]
[193,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Применяется процентное распределение трафика","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1.0000000000000004,null,null,0,0,0,0,5.8411214953271024E-4,5.8411214953271024E-4,1.7523364485981308E-3,1.7523364485981308E-3,2.9205607476635513E-3,2.9205607476635513E-3,4.0887850467289715E-3,4.0887850467289715E-3,5.2570093457943922E-3,5.2570093457943922E-3,6.4252336448598129E-3,6.4252336448598129E-3,7.5934579439252336E-3,7.5934579439252336E-3,8.7616822429906534E-3,8.7616822429906534E-3,9.9299065420560741E-3,9.9299065420560741E-3,1.1098130841121495E-2,1.1098130841121495E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-2,1.2266355140186916E-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]
[194,null,null,null,null,null,0,"Аутсорсинг внешних исполнителей","Применяется процентное распределение трафика","обратный порядок распределения учета расхода",null,null,"руб.",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,613.31775700934577,554.90654205607473,554.90654205607473,496.49532710280369,496.49532710280369,438.0841121495327,438.0841121495327,379.67289719626166,379.67289719626166,321.26168224299067,321.26168224299067,262.85046728971963,262.85046728971963,204.43925233644859,204.43925233644859,146.02803738317758,146.02803738317758,87.616822429906534,87.616822429906534,29.20560747663551,29.20560747663551,0,0,0,0]
[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,237602750,null,null,0,0,0,0,0,5000,7500,17500,60000,63000,96000,135000,190000,250000,300000,337500,297499.99999999994,525000,287500,472500,750000,765000,760000,945000,1092500,1250000,1375000,1318500,1116500,1685000,892500,1312500,1975000,1845000,1720000,2025000,2232500,2400000,2500000,2295000,1855000,2725000,1387500,2012500,2925000,2722500,2460000,2857500,3016250,3275000,3300000,3060000,2414999.9999999995,3550000,1800000,2554999.9999999995,3700000,3375000,3040000,3465000,3728750,3975000,4075000,3667500,2922500,4175000,2137500,2992500,4375000,3937500,3580000,4050000,4322500,4600000,4650000,4230000,3325000,4800000,2425000,3430000,4950000,4500000,4000000,4567500,4821250,5175000,5175000,4747500,3692500,5375000,2687500,3832500,5475000,4972500,4420000,5017500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",0]
[199,null,null,null,null,null,0,"натуральные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","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,234090500,null,null,0,0,0,0,499.99999999999994,1750.0000000000002,6750,14750,30550,64200,76800,113200,157500,213000,268750,307250,348249.99999999994,341999.99999999994,472250,370750,557250,754000,782000,830250,1005000,1152250,1281850,1337850,1314750,1207800,1489250,1084750,1498250,1923500,1838000,1832250,2104000,2292750,2409500,2394500,2250000,1982250,2386250,1666250,2266000,2838000,2683500,2595125,2931000,3096375,3258500,3163500,2980000,2580499.9999999995,3100500,2141000,2865999.9999999995,3569000,3317000,3193875,3568750,3812625,3964250,3878250,3569250,3094500,3649250,2532250,3363500,4208000,3877250,3748250,4159500,4410750,4573000,4433500,4106000,3530000,4188000,2878500,3841000,4765000,4406750,4195625,4679000,4927375,5132250,4941250,4599250,3928500,4683250,3195250,4275000,5269000,4866500,4097500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков"]
[204,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[205,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[206,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[207,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[208,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[209,null,null,null,null,null,0,"Представительские расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[210]
[211,null,null,null,null,null,0,"Представительские расходы",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,237602750,null,null,0,0,0,0,0,5000,7500,17500,60000,63000,96000,135000,190000,250000,300000,337500,297499.99999999994,525000,287500,472500,750000,765000,760000,945000,1092500,1250000,1375000,1318500,1116500,1685000,892500,1312500,1975000,1845000,1720000,2025000,2232500,2400000,2500000,2295000,1855000,2725000,1387500,2012500,2925000,2722500,2460000,2857500,3016250,3275000,3300000,3060000,2414999.9999999995,3550000,1800000,2554999.9999999995,3700000,3375000,3040000,3465000,3728750,3975000,4075000,3667500,2922500,4175000,2137500,2992500,4375000,3937500,3580000,4050000,4322500,4600000,4650000,4230000,3325000,4800000,2425000,3430000,4950000,4500000,4000000,4567500,4821250,5175000,5175000,4747500,3692500,5375000,2687500,3832500,5475000,4972500,4420000,5017500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,0,"Представительские расходы","Задаем через %-ное распределение"]
[213,null,null,null,null,null,0,"Представительские расходы","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[214,null,null,null,null,null,0,"Представительские расходы","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[215]
[216,null,null,null,null,null,0,"Командировочные расходы",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,6000000,null,null,0,100000,200000,0,300000,0,0,400000,0,0,0,500000,0,0,0,0,500000,0,0,0,0,0,500000,0,0,0,0,0,0,500000,0,0,0,0,0,0,0,500000,0,0,0,0,0,0,0,0,500000,0,0,0,0,0,0,0,0,0,500000,0,0,0,0,0,0,0,0,0,0,500000,0,0,0,0,0,0,0,0,0,0,0,500000,0,0,0,0,0,0,0,0,0,0,0,0,500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 магазинов","^",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,6000000,null,null,0,93333.333333333328,193333.33333333331,13333.333333333334,280000,20000,0,373333.33333333331,26666.666666666668,0,0,466666.66666666669,33333.333333333336,0,0,0,466666.66666666669,33333.333333333336,0,0,0,0,466666.66666666669,33333.333333333336,0,0,0,0,0,466666.66666666669,33333.333333333336,0,0,0,0,0,0,466666.66666666669,33333.333333333336,0,0,0,0,0,0,0,466666.66666666669,33333.333333333336,0,0,0,0,0,0,0,0,466666.66666666669,33333.333333333336,0,0,0,0,0,0,0,0,0,466666.66666666669,33333.333333333336,0,0,0,0,0,0,0,0,0,0,466666.66666666669,33333.333333333336,0,0,0,0,0,0,0,0,0,0,0,466666.66666666669,33333.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6000000,null,null,0,50000,120000,70000,210000,60000,90000,200000,80000,120000,0,250000,100000,150000,0,0,250000,100000,150000,0,0,0,250000,100000,150000,0,0,0,0,250000,100000,150000,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,920000,null,null,0,5000,5000,6000.0000000000009,6000.0000000000009,7000.0000000000009,7000.0000000000009,8000,8000,9000,9000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236,null,null,null,null,null,0,"тип зависимости переменных расходов","Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",0]
[237,null,null,null,null,null,0,"натуральные факторы переменных расходов маркетинга","Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","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,919333.33333333326,null,null,0,4666.666666666667,5000,5933.3333333333339,6000.0000000000009,6933.3333333333339,7000.0000000000009,7933.3333333333339,8000,8933.3333333333339,9000,9933.3333333333339,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков"]
[242,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[243,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[244,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[245,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[246,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",2,null,0]
[247,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,6.6666666666666666E-2,null,0,0]
[248]
[249,null,null,null,null,null,0,"Расходы на поддержание конверсии",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,915000,null,null,0,2500,5000,5500,6000.0000000000009,6500.0000000000009,7000.0000000000009,7500,8000,8500,9000,9500,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через %-ное распределение"]
[251,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,0.5,0.5]
[252,null,null,null,null,null,0,"Расходы на поддержание конверсии","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0.5]
[253]
[254,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,6936022.1160780173,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[255,null,null,null,null,null,0,"дата старта","Начальная дата начисления ФОТ",null,null,null,"дата из списка",null,null,"*","2021-07-01","^",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,96,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,6896051.215451709,null,null,32500,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65975,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,67954.25,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,69992.877500000002,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,72092.663824999996,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,74255.443739749986,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,76483.107051942497,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,78777.600263500775,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[264,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков"]
[265,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[266,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[267,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[268,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.5,null,0,0]
[269,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[270,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[271]
[272,null,null,null,null,null,0,"ФОТ сотрудников маркетинга",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,6936022.1160780173,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[273,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через %-ное распределение"]
[274,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[275,null,null,null,null,null,0,"ФОТ сотрудников маркетинга","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[276]
[277,null,null,null,null,null,0,"Прочие расходы маркетинга",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1313845.0590000011,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0]
[279,null,null,null,null,null,0,"Прочие расходы маркетинга","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,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,96,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,1313845.0590000011,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков"]
[288,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[289,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[290,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[291,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[292,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[293,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[294]
[295,null,null,null,null,null,0,"Прочие расходы маркетинга",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,1255383.5460000003,null,null,0,0,0,0,2000,4000,6000,8000,10000,10000,10000,10000,10000,10000,10000,10000,10200,10400,10600,10800,11000,11000,11000,11000,11000,11000,11000,11000,11220,11440,11660,11880,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12342.000000000004,12584.000000000004,12826.000000000004,13068.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13576.200000000004,13842.400000000005,14108.600000000004,14374.800000000003,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14933.820000000003,15226.640000000003,15519.460000000003,15812.280000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16427.202000000008,16749.304000000007,17071.406000000006,17393.508000000009,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,18069.922200000008,18424.234400000012,18778.546600000012,19132.858800000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[296,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через %-ное распределение"]
[297,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,0,0.2,0.2,0.2,0.2,0.2]
[298,null,null,null,null,null,0,"Прочие расходы маркетинга","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0]
[299]
[300,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 1 маркетингового блока"]
[301,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[302,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[303,null,null,null,null,null,0,"Метод расчета потока клиентов/заказчиков",null,null,2,"Формат магазинов \"в ТЦ\""]
[304,null,null,null,null,null,0,"Метод расчета потока клиентов/заказчиков","Сеть магазинов - Поток посетителей",null,null,"начало 2 маркетингового блока"]
[305]
[306,null,null,null,null,null,0,"Поток запусков создания магазинов",null,null,null,2,"кол-во магазинов",null,null,null,"запуски процесса",null,null,null,null,null,null,13,null,null,0,0,1,0,1,0,0,1,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,1,0,1,0,0,1,0,0,0,1,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308,null,null,null,null,null,0,"Поток запусков создания магазинов","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 магазинов","номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,96,null,0,0]
[311,null,null,null,null,null,0,"Поток запусков создания магазинов","Задание потока запусков создания вручную",null,null,null,"кол-во магазинов",null,null,null,null,null,null,null,null,null,null,0,"*"]
[312,null,null,null,null,null,0,"Поток запусков создания магазинов","Задание потока запусков создания через прогрессии"]
[313,null,null,null,null,null,0,"Поток запусков создания магазинов","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 магазинов","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 магазинов",null,null,"*",1,null,0]
[316,null,null,null,null,null,0,"Поток запусков создания магазинов","Задание потока запусков создания через прогрессии","Лин. коэфф. изменения кол-ва запусков создания",null,null,"кол-во магазинов",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 магазинов",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 товары магазина",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 магазина на максим. трафик",null,null,null,null,"трафик/магазин",null,null,null,"процесс",null,null,null,null,null,null,611000,null,null,0,0,0,0,700,700,2200,2200,3700,3700,5200,5200,6700,6700,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327,null,null,null,null,null,0,"Динамика выхода магазина 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 магазина 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 магазина на максим. трафик","Вручную для каждого периода расчетов",null,null,null,"трафик/магазин",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 магазина на максим. трафик","Значение в стартовый период",null,null,null,"трафик/магазин",null,null,"M",700,null,0]
[332,null,null,null,null,null,0,"Динамика выхода магазина на максим. трафик","Коэффициент прироста",null,null,null,"трафик/магазин",null,null,"M",1500,null,0]
[333,null,null,null,null,null,0,"Динамика выхода магазина 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 магазина на максим. трафик","Обратное распределение трафика",null,null,null,"трафик/магазин",null,null,null,null,null,null,null,null,null,null,611000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,6700,6700,5200,5200,3700,3700,2200,2200,700,700,0,0,0,0]
[335,null,null,null,null,null,0,"Динамика выхода магазина на максим. трафик","Процентное распределние трафика",null,null,null,"%",null,null,null,null,null,null,0,null,null,null,0.99999999999999989,null,null,0,0,0,0,1.1456628477905073E-3,1.1456628477905073E-3,3.6006546644844518E-3,3.6006546644844518E-3,6.0556464811783962E-3,6.0556464811783962E-3,8.5106382978723406E-3,8.5106382978723406E-3,1.0965630114566284E-2,1.0965630114566284E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-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]
[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,4042745,null,null,0,0,0,0,0,0,350,489.99999999999994,2900,2610,4720,5940,9120,11100,14100,14670,12670,21100,10700,17080,25100,24210,22720,26910,29830,31700,33900,30510,25830,36900,19350,27090,40200,36810,33920,39510,41990,45700,45700,42480,33040,49400,24700,35840,51200,47430,42160,48780,51490,55700,56400,51030,40740,58200,29850,41790,61200,55080,50160,56430,60515,63700,65200,58680,46690,66700,34100,47740,69700,62730,56000,63630,67165,72200,72200,66330,51590,75200,37600,53690,76700,69300,61600,69930,73815,79200,79200,72630,56490,82200,41100,58589.999999999993,83700,75600,67200,75600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353]
[354,null,null,null,null,null,0,"Конверсия в посетителя",null,null,null,2,"%",null,null,null,null,null,null,null,null,null,null,0.11968479337677736,null,null,0,0,0.05,0.05,6.0000000000000005E-2,6.0000000000000005E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.08,0.08,0.09,0.09,0.1,0.1,0.11,0.11,0.12000000000000001,0.12000000000000001,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,483855.0999999998,null,null,0,0,0,0,0,0,24.500000000000004,34.299999999999997,232,208.8,424.8,534.6,912,1110,1551,1613.7,1520.4,2532,1284,2049.6,3012,2905.2,2726.4,3229.2,3579.6,3804,4068,3661.2,3099.6,4428,2322,3250.7999999999997,4824,4417.2,4070.3999999999996,4741.2,5038.8,5484,5484,5097.5999999999995,3964.7999999999997,5928,2964,4300.8,6144,5691.5999999999995,5059.2,5853.5999999999995,6178.8,6684,6768,6123.5999999999995,4888.8,6984,3582,5014.8,7344,6609.5999999999995,6019.2,6771.5999999999995,7261.8,7644,7824,7041.5999999999995,5602.8,8004,4092,5728.8,8364,7527.5999999999995,6720,7635.5999999999995,8059.7999999999993,8664,8664,7959.5999999999995,6190.8,9024,4512,6442.8,9204,8316,7392,8391.6,8857.7999999999993,9504,9504,8715.6,6778.8,9864,4932,7030.7999999999993,10044,9072,8064,9072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[364,null,null,null,null,null,0,"Валовый поток посетителей","Крупный чек",null,null,2,"шт",null,null,null,null,null,null,0,null,null,null,266120.30500000011,null,null,0,0,0,0,0,0,13.475000000000003,18.864999999999998,127.60000000000001,114.84000000000002,233.64000000000001,294.03000000000003,501.6,610.5,853.05000000000007,887.53500000000008,836.22000000000014,1392.6000000000001,706.2,1127.28,1656.6000000000001,1597.8600000000001,1499.5200000000002,1776.06,1968.7800000000002,2092.2000000000003,2237.4,2013.66,1704.7800000000002,2435.4,1277.1000000000001,1787.94,2653.2000000000003,2429.46,2238.7199999999998,2607.6600000000003,2771.34,3016.2000000000003,3016.2000000000003,2803.68,2180.64,3260.4,1630.2,2365.4400000000005,3379.2000000000003,3130.38,2782.56,3219.48,3398.3400000000006,3676.2000000000003,3722.4,3367.98,2688.84,3841.2000000000003,1970.1000000000001,2758.1400000000003,4039.2000000000003,3635.28,3310.56,3724.38,3993.9900000000002,4204.2000000000007,4303.2000000000007,3872.88,3081.5400000000004,4402.2000000000007,2250.6000000000004,3150.84,4600.2000000000007,4140.18,3696.0000000000005,4199.58,4432.8900000000003,4765.2000000000007,4765.2000000000007,4377.78,3404.9400000000005,4963.2000000000007,2481.6000000000004,3543.5400000000004,5062.2000000000007,4573.8,4065.6000000000004,4615.380000000001,4871.79,5227.2000000000007,5227.2000000000007,4793.5800000000008,3728.3400000000006,5425.2000000000007,2712.6000000000004,3866.94,5524.2000000000007,4989.6000000000004,4435.2000000000007,4989.6000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[365,null,null,null,null,null,0,"Валовый поток посетителей","Средний чек",null,null,2,"шт",null,null,null,null,null,null,0,null,null,null,72578.264999999999,null,null,0,0,0,0,0,0,3.6750000000000003,5.1449999999999996,34.799999999999997,31.32,63.72,80.19,136.79999999999998,166.5,232.64999999999998,242.05500000000001,228.06,379.8,192.6,307.44,451.8,435.78,408.96,484.37999999999994,536.93999999999994,570.6,610.19999999999993,549.17999999999995,464.93999999999994,664.19999999999993,348.3,487.61999999999995,723.6,662.57999999999993,610.55999999999995,711.18,755.82,822.6,822.6,764.63999999999987,594.71999999999991,889.19999999999993,444.59999999999997,645.12,921.59999999999991,853.7399999999999,758.88,878.03999999999985,926.81999999999994,1002.5999999999999,1015.1999999999999,918.53999999999985,733.32,1047.5999999999999,537.29999999999995,752.22,1101.5999999999999,991.43999999999983,902.88,1015.7399999999999,1089.27,1146.5999999999999,1173.5999999999999,1056.2399999999998,840.42,1200.5999999999999,613.79999999999995,859.32,1254.5999999999999,1129.1399999999999,1008,1145.3399999999999,1208.9699999999998,1299.5999999999999,1299.5999999999999,1193.9399999999998,928.62,1353.6,676.8,966.42,1380.6,1247.3999999999999,1108.8,1258.74,1328.6699999999998,1425.6,1425.6,1307.3399999999999,1016.8199999999999,1479.6,739.8,1054.6199999999999,1506.6,1360.8,1209.5999999999999,1360.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,null,null,null,null,null,0,"Валовый поток посетителей","Up-Sale-чек",null,null,2,"шт",null,null,null,null,null,null,0,null,null,null,145156.53,null,null,0,0,0,0,0,0,7.3500000000000005,10.29,69.599999999999994,62.64,127.44,160.38,273.59999999999997,333,465.29999999999995,484.11,456.12,759.6,385.2,614.88,903.6,871.56,817.92,968.75999999999988,1073.8799999999999,1141.2,1220.3999999999999,1098.3599999999999,929.87999999999988,1328.3999999999999,696.6,975.2399999999999,1447.2,1325.1599999999999,1221.1199999999999,1422.36,1511.64,1645.2,1645.2,1529.2799999999997,1189.4399999999998,1778.3999999999999,889.19999999999993,1290.24,1843.1999999999998,1707.4799999999998,1517.76,1756.0799999999997,1853.6399999999999,2005.1999999999998,2030.3999999999999,1837.0799999999997,1466.64,2095.1999999999998,1074.5999999999999,1504.44,2203.1999999999998,1982.8799999999997,1805.76,2031.4799999999998,2178.54,2293.1999999999998,2347.1999999999998,2112.4799999999996,1680.84,2401.1999999999998,1227.5999999999999,1718.64,2509.1999999999998,2258.2799999999997,2016,2290.6799999999998,2417.9399999999996,2599.1999999999998,2599.1999999999998,2387.8799999999997,1857.24,2707.2,1353.6,1932.84,2761.2,2494.7999999999997,2217.6,2517.48,2657.3399999999997,2851.2,2851.2,2614.6799999999998,2033.6399999999999,2959.2,1479.6,2109.2399999999998,3013.2,2721.6,2419.1999999999998,2721.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"*","Крупный чек","^",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,"*","Средний чек","^",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,"*","Up-Sale-чек","^",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,2376.5088699526536,null,null,2040.0000000000002,2040.0000000000002,2040.0000000000002,2040.0000000000002,2040.0000000000002,2040.0000000000002,2080.8000000000002,2080.8000000000002,2080.8000000000002,2080.8000000000002,2080.8000000000002,2080.8000000000002,2122.4160000000002,2122.4160000000002,2122.4160000000002,2122.4160000000002,2122.4160000000002,2122.4160000000002,2164.8643200000001,2164.8643200000001,2164.8643200000001,2164.8643200000001,2164.8643200000001,2164.8643200000001,2208.1616064,2208.1616064,2208.1616064,2208.1616064,2208.1616064,2208.1616064,2252.3248385280003,2252.3248385280003,2252.3248385280003,2252.3248385280003,2252.3248385280003,2252.3248385280003,2297.3713352985601,2297.3713352985601,2297.3713352985601,2297.3713352985601,2297.3713352985601,2297.3713352985601,2343.318762004531,2343.318762004531,2343.318762004531,2343.318762004531,2343.318762004531,2343.318762004531,2390.1851372446217,2390.1851372446217,2390.1851372446217,2390.1851372446217,2390.1851372446217,2390.1851372446217,2437.9888399895144,2437.9888399895144,2437.9888399895144,2437.9888399895144,2437.9888399895144,2437.9888399895144,2486.7486167893048,2486.7486167893048,2486.7486167893048,2486.7486167893048,2486.7486167893048,2486.7486167893048,2536.48358912509,2536.48358912509,2536.48358912509,2536.48358912509,2536.48358912509,2536.48358912509,2587.2132609075925,2587.2132609075925,2587.2132609075925,2587.2132609075925,2587.2132609075925,2587.2132609075925,2638.9575261257442,2638.9575261257442,2638.9575261257442,2638.9575261257442,2638.9575261257442,2638.9575261257442,2691.7366766482592,2691.7366766482592,2691.7366766482592,2691.7366766482592,2691.7366766482592,2691.7366766482592,2745.5714101812237,2745.5714101812237,2745.5714101812237,2745.5714101812237,2745.5714101812237,2745.5714101812237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[376,null,null,null,null,null,0,"Базовый прайс-лист продукции","Крупный чек",null,null,null,"руб./шт",null,null,"M",3000,null,0,null,null,null,null,3494.8659852244914,null,null,3000,3000,3000,3000,3000,3000,3060,3060,3060,3060,3060,3060,3121.2,3121.2,3121.2,3121.2,3121.2,3121.2,3183.6239999999998,3183.6239999999998,3183.6239999999998,3183.6239999999998,3183.6239999999998,3183.6239999999998,3247.29648,3247.29648,3247.29648,3247.29648,3247.29648,3247.29648,3312.2424096,3312.2424096,3312.2424096,3312.2424096,3312.2424096,3312.2424096,3378.487257792,3378.487257792,3378.487257792,3378.487257792,3378.487257792,3378.487257792,3446.0570029478395,3446.0570029478395,3446.0570029478395,3446.0570029478395,3446.0570029478395,3446.0570029478395,3514.9781430067965,3514.9781430067965,3514.9781430067965,3514.9781430067965,3514.9781430067965,3514.9781430067965,3585.2777058669326,3585.2777058669326,3585.2777058669326,3585.2777058669326,3585.2777058669326,3585.2777058669326,3656.9832599842712,3656.9832599842712,3656.9832599842712,3656.9832599842712,3656.9832599842712,3656.9832599842712,3730.1229251839559,3730.1229251839559,3730.1229251839559,3730.1229251839559,3730.1229251839559,3730.1229251839559,3804.7253836876357,3804.7253836876357,3804.7253836876357,3804.7253836876357,3804.7253836876357,3804.7253836876357,3880.8198913613883,3880.8198913613883,3880.8198913613883,3880.8198913613883,3880.8198913613883,3880.8198913613883,3958.4362891886162,3958.4362891886162,3958.4362891886162,3958.4362891886162,3958.4362891886162,3958.4362891886162,4037.6050149723878,4037.6050149723878,4037.6050149723878,4037.6050149723878,4037.6050149723878,4037.6050149723878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[377,null,null,null,null,null,0,"Базовый прайс-лист продукции","Средний чек",null,null,null,"руб./шт",null,null,"M",1200,null,0,null,null,null,null,1397.9463940897956,null,null,1200,1200,1200,1200,1200,1200,1224,1224,1224,1224,1224,1224,1248.48,1248.48,1248.48,1248.48,1248.48,1248.48,1273.4495999999999,1273.4495999999999,1273.4495999999999,1273.4495999999999,1273.4495999999999,1273.4495999999999,1298.918592,1298.918592,1298.918592,1298.918592,1298.918592,1298.918592,1324.8969638400001,1324.8969638400001,1324.8969638400001,1324.8969638400001,1324.8969638400001,1324.8969638400001,1351.3949031168002,1351.3949031168002,1351.3949031168002,1351.3949031168002,1351.3949031168002,1351.3949031168002,1378.4228011791358,1378.4228011791358,1378.4228011791358,1378.4228011791358,1378.4228011791358,1378.4228011791358,1405.9912572027185,1405.9912572027185,1405.9912572027185,1405.9912572027185,1405.9912572027185,1405.9912572027185,1434.1110823467729,1434.1110823467729,1434.1110823467729,1434.1110823467729,1434.1110823467729,1434.1110823467729,1462.7933039937086,1462.7933039937086,1462.7933039937086,1462.7933039937086,1462.7933039937086,1462.7933039937086,1492.0491700735824,1492.0491700735824,1492.0491700735824,1492.0491700735824,1492.0491700735824,1492.0491700735824,1521.8901534750544,1521.8901534750544,1521.8901534750544,1521.8901534750544,1521.8901534750544,1521.8901534750544,1552.3279565445553,1552.3279565445553,1552.3279565445553,1552.3279565445553,1552.3279565445553,1552.3279565445553,1583.3745156754467,1583.3745156754467,1583.3745156754467,1583.3745156754467,1583.3745156754467,1583.3745156754467,1615.042005988955,1615.042005988955,1615.042005988955,1615.042005988955,1615.042005988955,1615.042005988955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,null,null,null,null,null,0,"Базовый прайс-лист продукции","Up-Sale-чек",null,null,null,"руб./шт",null,null,"M",700,null,0,null,null,null,null,815.46872988571442,null,null,700,700,700,700,700,700,714,714,714,714,714,714,728.28,728.28,728.28,728.28,728.28,728.28,742.84559999999999,742.84559999999999,742.84559999999999,742.84559999999999,742.84559999999999,742.84559999999999,757.70251199999996,757.70251199999996,757.70251199999996,757.70251199999996,757.70251199999996,757.70251199999996,772.85656224000002,772.85656224000002,772.85656224000002,772.85656224000002,772.85656224000002,772.85656224000002,788.31369348480007,788.31369348480007,788.31369348480007,788.31369348480007,788.31369348480007,788.31369348480007,804.07996735449592,804.07996735449592,804.07996735449592,804.07996735449592,804.07996735449592,804.07996735449592,820.16156670158591,820.16156670158591,820.16156670158591,820.16156670158591,820.16156670158591,820.16156670158591,836.56479803561763,836.56479803561763,836.56479803561763,836.56479803561763,836.56479803561763,836.56479803561763,853.29609399633,853.29609399633,853.29609399633,853.29609399633,853.29609399633,853.29609399633,870.36201587625646,870.36201587625646,870.36201587625646,870.36201587625646,870.36201587625646,870.36201587625646,887.76925619378164,887.76925619378164,887.76925619378164,887.76925619378164,887.76925619378164,887.76925619378164,905.52464131765726,905.52464131765726,905.52464131765726,905.52464131765726,905.52464131765726,905.52464131765726,923.63513414401052,923.63513414401052,923.63513414401052,923.63513414401052,923.63513414401052,923.63513414401052,942.10783682689043,942.10783682689043,942.10783682689043,942.10783682689043,942.10783682689043,942.10783682689043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,null,null,null,null,null,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,1203993096.7540653,null,null,0,0,0,0,0,0,50979.600000000013,71371.44,482745.60000000003,434471.04000000004,883923.84000000008,1112395.6800000002,1935643.3920000002,2355881.7600000002,3291867.2160000005,3424942.6992000001,3226921.2864000006,5373957.3120000008,2779685.78688,4437105.9102720004,6520571.3318400001,6289363.8224640004,5902286.0820480008,6990779.8621439999,7904335.2862694394,8399846.7507456001,8982801.4148351997,8084521.2733516796,6844417.7151974393,9777739.5931391995,5229898.2750620171,7321857.5850868225,10865215.021059074,9948969.2767458819,9167863.0227443725,10678722.524428954,11575994.684302386,12598784.402777303,12598784.402777303,11711080.118817938,9108617.8701917306,13618817.275649864,6945596.8105814299,10078145.331629088,14397350.473755838,13337233.065824987,11855318.280733323,13716850.70526972,14768475.92600707,15975997.457343051,16176773.0088716,14636537.706431163,11685137.098961508,16693052.998516439,8732876.0248424411,12226026.434779417,17904590.040882993,16114131.036794692,14674742.425664885,16509085.228872994,18058271.105400573,19008706.426737446,19456321.177759521,17510689.059983566,13932755.150147118,19903935.928781595,10379290.846699869,14531007.185379816,21215148.739442252,19093633.865498025,17045169.718920603,19367574.093123537,20852421.440263011,22415615.692503382,22415615.692503382,20593182.671520073,16016919.855626725,23347012.466430113,11906976.357879357,17002275.549322944,24288965.070461348,21945570.787261687,19507174.0331215,22145075.976236794,23842865.134414949,25582265.374865055,25582265.374865055,23460100.178995568,18246744.583663221,26551290.578458428,13541158.195013795,19303563.470702145,27576519.243860211,24907823.833164062,22140287.851701386,24907823.833164062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[385,null,null,null,null,null,0,"Общий оборот (GMV)","Крупный чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,973817945.90402341,null,null,0,0,0,0,0,0,41233.500000000007,57726.899999999994,390456,351410.40000000008,714938.4,899731.8,1565593.92,1905492.5999999999,2662539.66,2770174.2420000001,2610009.8640000001,4346583.12,2248275.2688000002,3588835.6627199999,5273991.5184000004,5086985.4446400004,4773907.8604800003,5654307.2414399991,6393212.3638944002,6793993.695456001,7265501.1443520002,6538951.0299168006,5535926.0931744007,7908465.8473920003,4230064.7813001601,5922090.6938202241,8788041.5611507203,8046960.444426816,7415183.3272197116,8637202.0418175366,9362936.8770092819,10190193.266952232,10190193.266952232,9472197.154926274,7367264.4538315469,11015219.855305037,5617762.1262055682,8151441.0770529388,11644915.824361339,10787467.920887858,9588860.3741225395,11094511.599850511,11945090.822505718,12921762.649321586,13084154.6395285,11838376.086084031,9451213.8300423957,13501734.042917708,7063355.608328444,9888697.8516598232,14481653.709537715,13033488.338583943,11869276.961934833,13352936.582176687,14605954.57054458,15374689.021625876,15736730.364364319,14163057.327927884,11269140.194971932,16098771.707102761,8395014.6554190125,11753020.517586617,17159311.480431236,15443380.332388112,13786534.331479903,15664949.634144038,16865929.106095083,18130277.398348324,18130277.398348324,16656250.690200057,12954861.647933381,18883613.024318475,9630642.6424024217,13751840.517834736,19645486.454049621,17750094.01910872,15777861.350318862,17911458.51019153,19284670.329306208,20691538.170846738,20691538.170846738,18975081.027128771,14758396.354433488,21475308.556106083,10952407.363614101,15613176.336597325,22304537.623710468,20146033.982706226,17907585.762405537,20146033.982706226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,null,null,null,null,null,0,"Общий оборот (GMV)","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,106234685.00771162,null,null,0,0,0,0,0,0,4498.2000000000007,6297.48,42595.199999999997,38335.68,77993.279999999999,98152.56,170792.06399999998,207871.92,290458.87199999997,302200.82640000002,284728.34879999998,474172.70400000003,245266.39295999997,391509.34502399998,575344.52928000002,554943.86668799992,520789.94841599994,616833.5172479999,697441.34878847993,741162.94859519997,792600.12483839993,713340.11235455994,603919.21016447991,862741.72880639986,461461.61250547203,646046.25750766078,958695.4430346241,877850.23030110716,808929.09024215036,942240.22274373122,1021411.29567374,1111657.4473038798,1111657.4473038798,1033330.5987192299,803701.5767816233,1201660.3478514587,612846.77740424371,889248.11749668408,1270354.4535666914,1176814.6822786753,1046057.4953588226,1210310.3563473283,1303100.8170006236,1409646.8344714455,1427362.3243121998,1291459.2093909848,1031041.5087318977,1472916.4410455679,770547.88454492099,1078767.0383628896,1579816.7683132049,1421835.0914818842,1294830.2140292544,1456683.990782911,1593376.8622412269,1677238.8023591861,1716734.2215670163,1545060.7994103145,1229360.7485423926,1756229.6407748463,915819.78059116483,1282147.692827631,1871924.8887743163,1684732.3998968848,1503985.563434171,1708903.5964520767,1839919.5388467361,1977848.4434561806,1977848.4434561806,1817045.5298400063,1413257.6343200051,2060030.5117438335,1050615.560989355,1500200.7837637891,2143143.9768054127,1936373.8929936781,1721221.2382166027,1953977.2920208934,2103782.2177424957,2257258.7095469167,2257258.7095469167,2070008.8393231384,1610006.8750291076,2342760.9333933908,1194808.0760306288,1703255.6003560715,2433222.2862229594,2197749.1617497699,1953554.8104442398,2197749.1617497699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,null,null,null,null,null,0,"Общий оборот (GMV)","Up-Sale-чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,123940465.84233019,null,null,0,0,0,0,0,0,5247.9000000000005,7347.0599999999995,49694.399999999994,44724.959999999999,90992.16,114511.31999999999,199257.40799999997,242517.24,338868.68399999995,352567.63079999998,332183.0736,553201.48800000001,286144.12511999998,456760.90252800001,671235.28416000004,647434.51113599993,607588.27315199992,719639.10345599987,813681.57358655985,864690.10669439996,924700.14564479981,832230.13108031987,704572.41185855982,1006532.0169407999,538371.88125638408,753720.63375893759,1118478.016873728,1024158.6020179583,943750.60528250877,1099280.2598676863,1191646.5116193632,1296933.6885211931,1296933.6885211931,1205552.3651724348,937651.83957856044,1401937.0724933683,714987.90697161772,1037456.1370794649,1482080.1958278068,1372950.4626584544,1220400.4112519596,1412028.749071883,1520284.2865007275,1644587.97355002,1665256.0450308998,1506702.4109561492,1202881.760187214,1718402.5145531627,898972.53196907463,1258561.5447567047,1843119.5630320725,1658807.6067288653,1510635.2497007968,1699464.6559133963,1858939.6726147647,1956778.6027523838,2002856.5918281856,1802570.9326453668,1434254.2066327913,2048934.5809039874,1068456.4106896922,1495838.9749655696,2183912.3702367027,1965521.1332130323,1754649.824006533,1993720.8625274231,2146572.7953211921,2307489.8506988771,2307489.8506988771,2119886.4514800068,1648800.5733733391,2403368.9303678055,1225718.1544875808,1750234.2477244206,2500334.6396063152,2259102.8751592911,2008091.4445860367,2279640.1740243756,2454412.5873662448,2633468.4944714028,2633468.4944714028,2415010.3125436613,1878341.3542006253,2733221.0889589558,1393942.755369067,1987131.5337487501,2838759.3339267862,2564040.6887080651,2279147.2788516129,2564040.6887080651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[388,null,null,null,null,null,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,"Крупный чек",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,"Средний чек",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,"Up-Sale-чек",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","Крупный чек",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","Средний чек",null,null,null,"%",null,null,"*",0.4,null,0,null,null,null,null,0.24500000000000002,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-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,null,null,null,null,null,0,"Средний размер скидок","Up-Sale-чек",null,null,null,"%",null,null,"*",0.5,null,0,null,null,null,null,0.34499999999999997,null,null,0.5,0.5,0.5,0.49,0.49,0.49,0.48,0.48,0.48,0.47,0.47,0.47,0.46,0.46,0.46,0.45,0.45,0.45,0.44,0.44,0.44,0.43,0.43,0.43,0.42,0.42,0.42,0.41000000000000003,0.41000000000000003,0.41000000000000003,0.4,0.4,0.4,0.39,0.39,0.39,0.38,0.38,0.38,0.37,0.37,0.37,0.36,0.36,0.36,0.35,0.35,0.35,0.33999999999999997,0.33999999999999997,0.33999999999999997,0.32999999999999996,0.32999999999999996,0.32999999999999996,0.32,0.32,0.32,0.31,0.31,0.31,0.3,0.3,0.3,0.29000000000000004,0.29000000000000004,0.29000000000000004,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.27,0.27,0.27,0.26,0.26,0.26,0.25,0.25,0.25,0.24,0.24,0.24,0.22999999999999998,0.22999999999999998,0.22999999999999998,0.21999999999999997,0.21999999999999997,0.21999999999999997,0.21000000000000002,0.21000000000000002,0.21000000000000002,0.2,0.2,0.2,0.19,0.19,0.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,38513786.803084336,null,null,0,0,0,0,0,0,3829.4676000000009,5361.2546399999992,36262.713599999995,31639.714560000008,64370.453760000004,81008.579519999999,136519.78982400001,166158.95472000004,232173.45835200002,233701.972416,220189.92307200001,366693.55776,183295.75100543999,292587.98384793603,429974.14488192007,400299.50917094399,375663.149457408,444942.57710822392,484954.21785758971,515355.30358986242,551121.28680430073,477462.31520265224,404223.25800342526,577461.79714775039,296873.63737852033,415623.09232992848,616760.73501894146,541926.20883921685,499378.89170948754,581676.29750713008,603994.5461750715,657360.10383902758,657360.10383902758,584176.23180927127,454359.29140721104,679338.64998535789,330528.6952800221,479601.15136987832,685144.50195696892,604098.20356972003,536976.18095086224,621292.64959162869,635044.46481830394,686967.89066575118,695601.23938147875,595793.18193237437,475653.81602831546,679505.45146902208,335445.17907188903,469623.25070064468,687746.89980568201,582004.49744658475,530017.16760930815,596269.31356047164,610794.46385913691,642941.54090435477,658081.45160068956,552101.72565595247,439291.57414581499,627559.39163687848,303441.62063587265,424818.26889022172,620231.1131472236,514404.95943518216,459216.92536856688,521785.23145003407,513950.8578511884,552478.99853875977,552478.99853875977,460318.20089280151,358025.26736106793,521874.3963084378,238839.93753157998,341045.64484230138,487208.06406043051,389856.61045606044,346539.20929427596,393400.76146020647,368863.14884418406,395772.69374055922,395772.69374055922,309121.32000558876,240427.69333768013,349852.29938674648,147359.66271044425,210068.19071058219,300097.41530083172,254206.31970905673,225961.17307471708,254206.31970905673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[407,null,null,null,null,null,0,"Маркетинговые скидки","Крупный чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,17952694.593232602,null,null,0,0,0,0,0,0,2309.0760000000005,3232.7063999999996,21865.535999999996,18976.161600000007,38606.673600000009,48585.517200000009,81410.883839999995,99085.615200000015,138452.06232000003,138508.7121,130500.49320000001,217329.15600000002,107917.2129024,172264.11181056002,253151.59288320004,234001.33045343999,219599.76158208001,260098.13310623998,281301.34401135356,298935.72260006401,319682.050351488,274635.94325650565,232508.89591332481,332155.56559046404,169202.59125200639,236883.62775280897,351521.66244602879,305784.49688821903,281776.96643434907,328213.67758906638,337065.72757233412,366846.95761028037,366846.95761028037,322054.70326749329,250486.99143027261,374517.47508037125,179768.38803857815,260846.114465694,372637.30637956277,323624.03762663575,287665.8112236762,332835.34799551539,334462.54303016007,361809.3541810044,366356.32990679797,307797.77823818475,245731.55958110225,351045.08511586039,169520.53459988267,237328.74843983573,347559.68902890512,286736.74344884668,261124.09316256634,293764.60480788711,292119.09141089156,307493.78043251747,314734.60728728632,254935.03190270191,202844.52350949476,289777.89072784968,134320.2344867042,188048.32828138582,274548.98368689977,216207.32465343352,193011.4806407186,219309.29487801646,202391.149273141,217563.3287801799,217563.3287801799,166562.50690200055,129548.61647933378,188836.13024318471,77045.14113921934,110014.72414267783,157163.8916323969,106500.56411465222,94667.168101913092,107468.75106114909,77138.681317224691,82766.152683386797,82766.152683386797,37950.162054257577,29516.792708867004,42950.61711221221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[408,null,null,null,null,null,0,"Маркетинговые скидки","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,6105707.0515403058,null,null,0,0,0,0,0,0,512.79480000000012,717.91271999999992,4855.8527999999997,4255.2604799999999,8657.2540800000006,10894.934160000001,18445.542912000001,22450.167360000003,31369.558176000002,31731.086772000006,29896.476623999999,49788.13392,25017.172081919995,39933.953192448003,58685.141986560011,54939.442802111989,51558.204893183996,61066.518207551984,66954.36948369407,71151.6430651392,76089.611984486401,66340.630448974087,56164.486545296641,80234.980778995203,41531.545125492492,58144.163175689479,86282.589873116187,76372.970036196333,70376.83085106709,81974.89937870462,85798.548836594156,93379.22557352591,93379.22557352591,83699.778496257626,65099.827719311492,97334.488175968159,47802.048637531007,69361.353164741362,99087.647378201931,88261.101170900642,78454.312151911698,90773.276726049618,93823.258824044911,101494.57208194409,102770.0873504784,89110.685447977958,71141.864102500942,101631.23443214418,50856.160379964793,71198.624531950714,104267.90670867152,89575.610763358709,81574.303483843032,91771.091419323391,95602.611734473612,100634.32814155117,103004.05329402098,88068.465566387938,70073.56266691639,100105.08952416627,49454.268151922908,69235.975412692089,101083.94399381308,85921.35239474113,76703.263735142726,87154.083419055911,88316.137864643359,94936.725285896682,94936.725285896682,81767.048842800286,63596.593544400239,92701.373028472517,44125.853561552911,63008.432918079146,90012.047025827342,75518.581826753434,67127.628290447508,76205.114388814836,75736.159838729844,81261.313543689001,81261.313543689001,68310.29169766359,53130.226875960565,77311.110801981937,35844.242280918872,51097.668010682159,72996.6685866888,59339.227367243795,52745.979881994484,59339.227367243795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[409,null,null,null,null,null,0,"Маркетинговые скидки","Up-Sale-чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,14455385.15831146,null,null,0,0,0,0,0,0,1007.5968000000001,1410.63552,9541.3247999999985,8408.2924800000001,17106.52608,21528.128159999997,36663.363072,44623.172160000009,62351.837855999998,63462.173543999997,59792.953247999998,99576.26784,50361.366021119997,80389.918844928005,118137.41001216001,111358.73591539198,104505.18298214399,123777.92579443197,136698.50436254207,145267.9379246592,155349.62446832639,136485.74149717248,115549.87554480381,165071.2507782912,86139.501001021461,120595.30140143003,178956.4826997965,159768.7419148015,147225.09442407137,171487.72053935908,181130.26976614323,197133.92065522136,197133.92065522136,178421.75004552037,138772.47225762694,207486.68672901852,102958.25860391295,149393.68373944296,213419.54819920418,192213.06477218363,170856.05757527435,197684.02487006364,206758.66296409891,223663.96440280273,226474.82212420239,198884.71824621171,158780.39234471225,226829.13192101748,115068.48409204156,161095.87772885824,235919.3040681053,205692.1432343793,187318.77096289879,210733.61733326115,223072.76071377177,234813.43233028607,240342.79101938228,209098.2281868626,166373.48796940382,237676.41138486259,119667.11799724554,167533.96519614381,244598.18546651074,212276.28238700752,189502.18099270557,215321.85315296173,223243.57071340401,239978.94447268322,239978.94447268322,211988.64514800068,164880.05733733391,240336.89303678056,117668.94283080775,168022.48778154439,240032.12540220623,207837.46451465477,184744.41290191538,209726.89601024255,215988.30768822954,231745.22751348343,231745.22751348343,202860.8662536676,157780.67375285257,229590.57147255231,111515.42042952537,158970.52269990003,227100.74671414291,194867.09234181294,173215.1931927226,194867.09234181294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3.1988378427514681E-2,null,null,0,0,0,0,0,0,7.5117647058823525E-2,7.5117647058823511E-2,7.5117647058823511E-2,7.2823529411764718E-2,7.2823529411764704E-2,7.282352941176469E-2,7.0529411764705882E-2,7.0529411764705896E-2,7.0529411764705882E-2,6.8235294117647061E-2,6.8235294117647047E-2,6.8235294117647047E-2,6.5941176470588225E-2,6.5941176470588239E-2,6.5941176470588239E-2,6.3647058823529404E-2,6.3647058823529404E-2,6.3647058823529404E-2,6.1352941176470589E-2,6.1352941176470589E-2,6.1352941176470582E-2,5.9058823529411782E-2,5.9058823529411768E-2,5.9058823529411768E-2,5.6764705882352932E-2,5.6764705882352946E-2,5.6764705882352932E-2,5.4470588235294118E-2,5.4470588235294111E-2,5.4470588235294118E-2,5.2176470588235289E-2,5.2176470588235296E-2,5.2176470588235296E-2,4.9882352941176468E-2,4.9882352941176475E-2,4.9882352941176468E-2,4.758823529411764E-2,4.758823529411764E-2,4.758823529411764E-2,4.5294117647058825E-2,4.5294117647058818E-2,4.5294117647058839E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.0705882352941175E-2,4.0705882352941175E-2,4.0705882352941175E-2,3.8411764705882347E-2,3.8411764705882354E-2,3.8411764705882354E-2,3.6117647058823525E-2,3.6117647058823525E-2,3.6117647058823525E-2,3.3823529411764697E-2,3.3823529411764704E-2,3.3823529411764697E-2,3.1529411764705882E-2,3.1529411764705882E-2,3.1529411764705882E-2,2.9235294117647057E-2,2.9235294117647061E-2,2.9235294117647064E-2,2.6941176470588239E-2,2.6941176470588236E-2,2.6941176470588232E-2,2.4647058823529414E-2,2.4647058823529411E-2,2.4647058823529411E-2,2.2352941176470582E-2,2.2352941176470586E-2,2.2352941176470589E-2,2.0058823529411757E-2,2.0058823529411764E-2,2.0058823529411761E-2,1.7764705882352936E-2,1.7764705882352936E-2,1.7764705882352936E-2,1.5470588235294111E-2,1.5470588235294111E-2,1.5470588235294111E-2,1.3176470588235298E-2,1.3176470588235296E-2,1.31764705882353E-2,1.0882352941176471E-2,1.0882352941176471E-2,1.0882352941176471E-2,1.0205882352941176E-2,1.0205882352941176E-2,1.0205882352941176E-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]
[413,null,null,null,null,null,0,"Доля скидок в общем обороте","Крупный чек",null,null,2,"%",null,null,null,null,null,null,null,null,null,null,1.8435370459892887E-2,null,null,0,0,0,0,0,0,5.6000000000000001E-2,5.6000000000000001E-2,5.5999999999999994E-2,5.4000000000000006E-2,5.4000000000000013E-2,5.4000000000000006E-2,5.1999999999999998E-2,5.2000000000000011E-2,5.2000000000000005E-2,0.05,0.05,0.05,4.7999999999999994E-2,4.8000000000000008E-2,4.8000000000000001E-2,4.5999999999999992E-2,4.5999999999999999E-2,4.6000000000000006E-2,4.3999999999999991E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.2000000000000003E-2,4.1999999999999996E-2,4.2000000000000003E-2,3.9999999999999994E-2,0.04,3.9999999999999994E-2,3.8000000000000006E-2,3.8000000000000006E-2,3.7999999999999999E-2,3.5999999999999997E-2,3.6000000000000004E-2,3.6000000000000004E-2,3.3999999999999996E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.1999999999999994E-2,3.1999999999999994E-2,3.1999999999999994E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000006E-2,2.7999999999999997E-2,2.8000000000000001E-2,2.7999999999999997E-2,2.5999999999999995E-2,2.5999999999999995E-2,2.5999999999999999E-2,2.4E-2,2.3999999999999997E-2,2.3999999999999997E-2,2.1999999999999995E-2,2.2000000000000002E-2,2.1999999999999999E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.9999999999999997E-2,1.8000000000000002E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.6E-2,1.5999999999999997E-2,1.6E-2,1.3999999999999997E-2,1.3999999999999997E-2,1.3999999999999995E-2,1.2E-2,1.2E-2,1.2E-2,9.9999999999999985E-3,9.9999999999999985E-3,9.9999999999999985E-3,7.9999999999999967E-3,7.9999999999999967E-3,7.9999999999999967E-3,5.9999999999999949E-3,5.9999999999999949E-3,5.9999999999999949E-3,3.9999999999999931E-3,3.9999999999999923E-3,3.9999999999999923E-3,2.0000000000000018E-3,2.0000000000000018E-3,2.0000000000000022E-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","Средний чек",null,null,2,"%",null,null,null,null,null,null,null,null,null,null,5.7473762463710325E-2,null,null,0,0,0,0,0,0,0.114,0.11399999999999999,0.114,0.111,0.11100000000000002,0.11100000000000002,0.10800000000000001,0.10800000000000001,0.10800000000000001,0.10500000000000001,0.10500000000000001,0.105,0.10199999999999999,0.10200000000000001,0.10200000000000002,9.8999999999999991E-2,9.9000000000000005E-2,9.8999999999999991E-2,9.6000000000000002E-2,9.6000000000000002E-2,9.6000000000000002E-2,9.3000000000000013E-2,9.3000000000000013E-2,9.3000000000000013E-2,9.0000000000000024E-2,9.0000000000000011E-2,9.0000000000000024E-2,8.7000000000000008E-2,8.7000000000000008E-2,8.7000000000000008E-2,8.3999999999999991E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,7.8E-2,7.8E-2,7.8E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.2000000000000008E-2,7.2000000000000008E-2,7.2000000000000008E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.8999999999999992E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,6.3E-2,6.3E-2,6.3E-2,0.06,6.0000000000000005E-2,0.06,5.7000000000000009E-2,5.7000000000000009E-2,5.7000000000000016E-2,5.4000000000000006E-2,5.4000000000000013E-2,5.3999999999999999E-2,5.1000000000000004E-2,5.1000000000000004E-2,5.0999999999999997E-2,4.8000000000000015E-2,4.8000000000000008E-2,4.8000000000000008E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2000000000000003E-2,3.8999999999999993E-2,3.9E-2,3.8999999999999993E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.3000000000000008E-2,3.3000000000000008E-2,3.3000000000000015E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000006E-2,2.7000000000000003E-2,2.7000000000000007E-2,2.7000000000000003E-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]
[415,null,null,null,null,null,0,"Доля скидок в общем обороте","Up-Sale-чек",null,null,2,"%",null,null,null,null,null,null,null,null,null,null,0.11663168328494711,null,null,0,0,0,0,0,0,0.192,0.19200000000000003,0.192,0.188,0.188,0.18799999999999997,0.18400000000000002,0.18400000000000005,0.18400000000000002,0.18,0.18,0.18,0.17599999999999999,0.17600000000000002,0.17599999999999999,0.17199999999999999,0.17200000000000001,0.17199999999999999,0.16800000000000001,0.16800000000000001,0.16800000000000004,0.16400000000000003,0.16400000000000001,0.16400000000000001,0.16,0.16000000000000003,0.16,0.156,0.156,0.15600000000000003,0.15200000000000002,0.152,0.152,0.14800000000000002,0.14799999999999999,0.14800000000000002,0.14399999999999999,0.14400000000000002,0.14399999999999999,0.14000000000000001,0.13999999999999999,0.14000000000000001,0.13599999999999998,0.13600000000000001,0.13600000000000001,0.13200000000000001,0.13200000000000001,0.13200000000000001,0.128,0.12800000000000003,0.128,0.124,0.124,0.12400000000000001,0.12000000000000001,0.12000000000000001,0.12,0.11600000000000003,0.11600000000000002,0.11600000000000002,0.11200000000000002,0.11200000000000002,0.11200000000000002,0.10800000000000001,0.108,0.10800000000000003,0.10400000000000001,0.104,0.104,0.1,0.1,0.1,9.6000000000000002E-2,9.6000000000000002E-2,9.5999999999999988E-2,9.1999999999999998E-2,9.1999999999999998E-2,9.1999999999999998E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.4000000000000019E-2,8.4000000000000019E-2,8.4000000000000005E-2,8.0000000000000016E-2,8.0000000000000016E-2,0.08,7.5999999999999998E-2,7.6000000000000012E-2,7.5999999999999998E-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]
[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,1165479309.9509804,null,null,0,0,0,0,0,0,47150.13240000001,66010.185360000003,446482.88640000002,402831.32544000004,819553.38624000014,1031387.1004800001,1799123.6021760001,2189722.80528,3059693.7576480005,3191240.7267840002,3006731.3633280005,5007263.7542400006,2596390.03587456,4144517.9264240642,6090597.1869580802,5889064.3132930566,5526622.9325905927,6545837.285035776,7419381.0684118494,7884491.4471557373,8431680.1280308999,7607058.9581490271,6440194.4571940145,9200277.7959914487,4933024.6376834968,6906234.4927568939,10248454.286040133,9407043.0679066647,8668484.1310348846,10097046.226921825,10972000.138127314,11941424.298938276,11941424.298938276,11126903.887008667,8654258.5787845198,12939478.625664506,6615068.1153014079,9598544.1802592091,13712205.971798869,12733134.862255268,11318342.099782461,13095558.055678092,14133431.461188765,15289029.5666773,15481171.769490121,14040744.524498789,11209483.282933192,16013547.547047416,8397430.8457705528,11756403.184078772,17216843.14107731,15532126.539348107,14144725.258055577,15912815.915312523,17447476.641541436,18365764.885833092,18798239.726158831,16958587.334327616,13493463.576001303,19276376.537144717,10075849.226063997,14106188.916489594,20594917.626295026,18579228.906062841,16585952.793552037,18845788.861673504,20338470.582411822,21863136.693964623,21863136.693964623,20132864.470627271,15658894.588265657,22825138.070121676,11668136.420347778,16661229.904480644,23801757.006400917,21555714.176805627,19160634.823827226,21751675.214776587,23474001.985570766,25186492.681124497,25186492.681124497,23150978.85898998,18006316.890325543,26201438.279071681,13393798.53230335,19093495.279991563,27276421.82855938,24653617.513455007,21914326.678626668,24653617.513455007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[419,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Крупный чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,955865251.3107909,null,null,0,0,0,0,0,0,38924.424000000006,54494.193599999991,368590.46399999998,332434.23840000009,676331.72640000004,851146.28280000004,1484183.0361599999,1806406.9847999997,2524087.5976800001,2631665.5299,2479509.3708000001,4129253.9640000002,2140358.0558976,3416571.55090944,5020839.9255168,4852984.1141865607,4554308.09889792,5394209.108333759,6111911.0198830469,6495057.9728559367,6945819.0940005118,6264315.0866602948,5303417.1972610755,7576310.2818015367,4060862.1900481535,5685207.0660674153,8436519.8987046909,7741175.9475385966,7133406.3607853623,8308988.3642284703,9025871.149436947,9823346.3093419503,9823346.3093419503,9150142.4516587816,7116777.4624012746,10640702.380224666,5437993.7381669898,7890594.9625872448,11272278.517981777,10463843.883261222,9301194.5628988631,10761676.251854995,11610628.279475559,12559953.295140581,12717798.309621703,11530578.307845846,9205482.2704612929,13150688.957801847,6893835.0737285614,9651369.1032199878,14134094.020508809,12746751.595135096,11608152.868772266,13059171.9773688,14313835.479133688,15067195.24119336,15421995.757077033,13908122.296025181,11066295.671462437,15808993.816374911,8260694.4209323088,11564972.189305231,16884762.496744335,15227173.007734679,13593522.850839185,15445640.339266021,16663537.956821943,17912714.069568142,17912714.069568142,16489688.183298057,12825313.031454047,18694776.894075289,9553597.5012632031,13641825.793692058,19488322.562417224,17643593.454994068,15683194.18221695,17803989.759130381,19207531.647988982,20608772.018163349,20608772.018163349,18937130.865074512,14728879.561724622,21432357.938993871,10952407.363614101,15613176.336597325,22304537.623710468,20146033.982706226,17907585.762405537,20146033.982706226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[420,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,100128977.95617132,null,null,0,0,0,0,0,0,3985.4052000000006,5579.5672799999993,37739.347199999997,34080.419520000003,69336.02592,87257.625839999993,152346.52108799998,185421.75264000002,259089.31382399998,270469.73962800001,254831.87217599998,424384.57008000003,220249.22087807997,351575.39183155197,516659.38729344,500004.42388588795,469231.74352281593,555766.99904044787,630486.97930478584,670011.30553006078,716510.51285391347,646999.48190558585,547754.72361918329,782506.74802740465,419930.06737997953,587902.09433197125,872412.85316150787,801477.26026491087,738552.25939108327,860265.32336502662,935612.74683714588,1018278.2217303539,1018278.2217303539,949630.82022297231,738601.74906231184,1104325.8596754905,565044.72876671271,819886.76433194266,1171266.8061884895,1088553.5811077745,967603.18320691097,1119537.0796212787,1209277.5581765787,1308152.2623895016,1324592.2369617214,1202348.523943007,959899.64462939673,1371285.2066134238,719691.72416495625,1007568.4138309389,1475548.8616045334,1332259.4807185256,1213255.9105454113,1364912.8993635876,1497774.2505067533,1576604.4742176349,1613730.1682729954,1456992.3338439267,1159287.1858754763,1656124.5512506801,866365.51243924187,1212911.7174149388,1770840.9447805032,1598811.0475021438,1427282.2996990283,1621749.5130330208,1751603.4009820926,1882911.7181702838,1882911.7181702838,1735278.4809972059,1349661.0407756048,1967329.138715361,1006489.707427802,1437192.3508457099,2053131.9297795855,1860855.3111669247,1654093.6099261553,1877772.1776320785,2028046.0579037659,2175997.3960032277,2175997.3960032277,2001698.5476254749,1556876.648153147,2265449.8225914091,1158963.8337497099,1652157.9323453894,2360225.6176362708,2138409.9343825262,1900808.8305622453,2138409.9343825262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[421,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Up-Sale-чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,109485080.68401879,null,null,0,0,0,0,0,0,4240.3032000000003,5936.4244799999997,40153.075199999992,36316.667520000003,73885.633920000007,92983.19184,162594.04492799996,197894.06783999997,276516.84614399995,289105.45725599997,272390.120352,453625.22016000003,235782.75909887999,376370.98368307203,553097.87414784008,536075.77522060799,503083.09016985592,595861.17766156793,676983.06922401779,719422.16876974073,769350.52117647347,695744.38958314736,589022.53631375602,841460.76616250863,452232.3802553626,633125.33235750755,939521.53417393146,864389.86010315677,796525.5108584374,927792.53932832717,1010516.2418532199,1099799.7678659717,1099799.7678659717,1027130.6151269145,798879.3673209335,1194450.3857643497,612029.64836770482,888062.45334002189,1268660.6476286026,1180737.3978862709,1049544.3536766854,1214344.7242018194,1313525.6235366287,1420924.0091472173,1438781.2229066975,1307817.6927099375,1044101.3678425017,1491573.3826321452,783904.04787703301,1097465.6670278464,1607200.2589639672,1453115.4634944859,1323316.4787378979,1488731.0385801352,1635866.911900993,1721965.1704220977,1762513.8008088034,1593472.7044585042,1267880.7186633875,1811258.1695191248,948789.29269244673,1328305.0097694257,1939314.184770192,1753244.8508260248,1565147.6430138275,1778399.0093744614,1923329.224607788,2067510.906226194,2067510.906226194,1907897.8063320061,1483920.5160360052,2163032.0373310251,1108049.211656773,1582211.7599428762,2260302.5142041091,2051265.4106446363,1823347.0316841213,2069913.278014133,2238424.279678015,2401723.2669579196,2401723.2669579196,2212149.4462899938,1720560.6804477728,2503630.5174864037,1282427.3349395415,1828161.0110488501,2611658.5872126431,2369173.5963662523,2105932.0856588902,2369173.5963662523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,650000,null,null,0,0,0,40000,10000,40000,10000,0,40000,10000,0,0,40000,10000,0,0,0,40000,10000,0,0,0,0,40000,10000,0,0,0,0,0,40000,10000,0,0,0,0,0,0,40000,10000,0,0,0,0,0,0,0,40000,10000,0,0,0,0,0,0,0,0,40000,10000,0,0,0,0,0,0,0,0,0,40000,10000,0,0,0,0,0,0,0,0,0,0,40000,10000,0,0,0,0,0,0,0,0,0,0,0,40000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,650000,null,null,0,0,3999.9999999999995,9000,34000,16000,30000,11000,9000,30000,7000,3999.9999999999995,9000,30000,7000,0,3999.9999999999995,9000,30000,7000,0,0,3999.9999999999995,9000,30000,7000,0,0,0,3999.9999999999995,9000,30000,7000,0,0,0,0,3999.9999999999995,9000,30000,7000,0,0,0,0,0,3999.9999999999995,9000,30000,7000,0,0,0,0,0,0,3999.9999999999995,9000,30000,7000,0,0,0,0,0,0,0,3999.9999999999995,9000,30000,7000,0,0,0,0,0,0,0,0,3999.9999999999995,9000,30000,7000,0,0,0,0,0,0,0,0,0,3999.9999999999995,9000,30000,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,384615.38461538439,null,null,0,0,0,0,0,0,57.283142389525366,57.283142389525366,237.31587561374795,237.31587561374795,482.81505728314244,540.09819967266776,785.59738134206225,908.34697217675955,1153.8461538461538,1333.8788870703765,1481.1783960720131,1726.6775777414075,1751.227495908347,1996.7266775777414,2054.0098199672666,2201.3093289689036,2324.0589198036009,2446.8085106382982,2569.5581014729951,2594.1080196399344,2774.1407528641571,2774.1407528641571,3019.6399345335517,3019.6399345335517,3166.9394435351878,3166.9394435351878,3289.6890343698851,3346.9721767594106,3469.7217675941079,3592.4713584288052,3617.0212765957444,3739.7708674304413,3739.7708674304413,3862.5204582651386,3862.5204582651386,4042.5531914893613,4042.5531914893613,4189.8527004909974,4189.8527004909974,4312.6022913256948,4312.6022913256948,4435.3518821603921,4435.3518821603921,4558.1014729950894,4615.3846153846143,4639.9345335515536,4762.6841243862509,4762.6841243862509,4885.4337152209482,4885.4337152209482,5008.1833060556455,5008.1833060556455,5130.9328968903428,5130.9328968903428,5212.7659574468071,5212.7659574468071,5335.5155482815044,5335.5155482815044,5458.2651391162017,5458.2651391162017,5581.014729950899,5581.014729950899,5703.7643207855963,5703.7643207855963,5728.3142389525356,5785.5973813420605,5785.5973813420605,5908.3469721767578,5908.3469721767578,6031.0965630114551,6031.0965630114551,6153.8461538461524,6153.8461538461524,6276.5957446808497,6276.5957446808497,6301.145662847789,6301.145662847789,6358.428805237314,6358.428805237314,6481.1783960720113,6481.1783960720113,6603.9279869067086,6603.9279869067086,6726.6775777414059,6726.6775777414059,6849.4271685761032,6849.4271685761032,6873.9770867430425,6873.9770867430425,6873.9770867430425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[439,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,0.99999999999999989,null,null,0,0,0,0,1.1456628477905073E-3,1.1456628477905073E-3,3.6006546644844518E-3,3.6006546644844518E-3,6.0556464811783962E-3,6.0556464811783962E-3,8.5106382978723406E-3,8.5106382978723406E-3,1.0965630114566284E-2,1.0965630114566284E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-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]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,548.28150572831419,548.28150572831419,425.53191489361706,425.53191489361706,302.78232405891981,302.78232405891981,180.0327332242226,180.0327332242226,57.283142389525366,57.283142389525366,0,0,0,0]
[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,260000,null,null,0,0,0,20000,0,20000,0,0,20000,0,0,0,20000,0,0,0,0,20000,0,0,0,0,0,20000,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,260000,null,null,0,0,1999.9999999999998,4000,16000,4000,14000,1999.9999999999998,4000,14000,0,1999.9999999999998,4000,14000,0,0,1999.9999999999998,4000,14000,0,0,0,1999.9999999999998,4000,14000,0,0,0,0,1999.9999999999998,4000,14000,0,0,0,0,0,1999.9999999999998,4000,14000,0,0,0,0,0,0,1999.9999999999998,4000,14000,0,0,0,0,0,0,0,1999.9999999999998,4000,14000,0,0,0,0,0,0,0,0,1999.9999999999998,4000,14000,0,0,0,0,0,0,0,0,0,1999.9999999999998,4000,14000,0,0,0,0,0,0,0,0,0,0,1999.9999999999998,4000,14000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,153846.15384615381,null,null,0,0,0,0,0,0,22.913256955810144,22.913256955810144,94.926350245499179,94.926350245499179,193.12602291325697,216.03927986906712,314.23895253682485,363.33878887070375,461.53846153846149,533.55155482815053,592.47135842880527,690.67103109656296,700.4909983633388,798.69067103109649,821.60392798690668,880.52373158756131,929.6235679214401,978.72340425531911,1027.8232405891979,1037.6432078559737,1109.6563011456628,1109.6563011456628,1207.8559738134206,1207.8559738134206,1266.7757774140753,1266.7757774140753,1315.8756137479543,1338.7888707037644,1387.8887070376431,1436.9885433715222,1446.808510638298,1495.9083469721768,1495.9083469721768,1545.0081833060558,1545.0081833060558,1617.0212765957447,1617.0212765957447,1675.9410801963995,1675.9410801963995,1725.0409165302783,1725.0409165302783,1774.1407528641573,1774.1407528641573,1823.2405891980361,1846.1538461538462,1855.973813420622,1905.073649754501,1905.073649754501,1954.1734860883798,1954.1734860883798,2003.2733224222588,2003.2733224222588,2052.3731587561379,2052.3731587561379,2085.1063829787236,2085.1063829787236,2134.2062193126026,2134.2062193126026,2183.3060556464816,2183.3060556464816,2232.4058919803601,2232.4058919803601,2281.5057283142391,2281.5057283142391,2291.3256955810148,2314.2389525368249,2314.2389525368249,2363.3387888707039,2363.3387888707039,2412.4386252045829,2412.4386252045829,2461.5384615384614,2461.5384615384614,2510.6382978723404,2510.6382978723404,2520.4582651391161,2520.4582651391161,2543.3715220949261,2543.3715220949261,2592.4713584288052,2592.4713584288052,2641.5711947626842,2641.5711947626842,2690.6710310965627,2690.6710310965627,2739.7708674304417,2739.7708674304417,2749.5908346972174,2749.5908346972174,2749.5908346972174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.99999999999999989,null,null,0,0,0,0,1.1456628477905073E-3,1.1456628477905073E-3,3.6006546644844518E-3,3.6006546644844518E-3,6.0556464811783962E-3,6.0556464811783962E-3,8.5106382978723406E-3,8.5106382978723406E-3,1.0965630114566284E-2,1.0965630114566284E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-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]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,229.13256955810147,219.31260229132567,219.31260229132567,170.21276595744681,170.21276595744681,121.11292962356792,121.11292962356792,72.013093289689039,72.013093289689039,22.913256955810144,22.913256955810144,0,0,0,0]
[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,650000,null,null,0,0,15000,30000,20000,30000,5000,15000,30000,5000,0,15000,30000,5000,0,0,15000,30000,5000,0,0,0,15000,30000,5000,0,0,0,0,15000,30000,5000,0,0,0,0,0,15000,30000,5000,0,0,0,0,0,0,15000,30000,5000,0,0,0,0,0,0,0,15000,30000,5000,0,0,0,0,0,0,0,0,15000,30000,5000,0,0,0,0,0,0,0,0,0,15000,30000,5000,0,0,0,0,0,0,0,0,0,0,15000,30000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,650000,null,null,0,1500,6000,18500,28000,20500,23500,9500,17000,22000,5000,6000,17000,22000,3500,1500,6000,17000,22000,3500,0,1500,6000,17000,22000,3500,0,0,1500,6000,17000,22000,3500,0,0,0,1500,6000,17000,22000,3500,0,0,0,0,1500,6000,17000,22000,3500,0,0,0,0,0,1500,6000,17000,22000,3500,0,0,0,0,0,0,1500,6000,17000,22000,3500,0,0,0,0,0,0,0,1500,6000,17000,22000,3500,0,0,0,0,0,0,0,0,1500,6000,17000,22000,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,384615.38461538439,null,null,0,0,0,0,0,0,57.283142389525366,57.283142389525366,237.31587561374795,237.31587561374795,482.81505728314244,540.09819967266776,785.59738134206225,908.34697217675955,1153.8461538461538,1333.8788870703765,1481.1783960720131,1726.6775777414075,1751.227495908347,1996.7266775777414,2054.0098199672666,2201.3093289689036,2324.0589198036009,2446.8085106382982,2569.5581014729951,2594.1080196399344,2774.1407528641571,2774.1407528641571,3019.6399345335517,3019.6399345335517,3166.9394435351878,3166.9394435351878,3289.6890343698851,3346.9721767594106,3469.7217675941079,3592.4713584288052,3617.0212765957444,3739.7708674304413,3739.7708674304413,3862.5204582651386,3862.5204582651386,4042.5531914893613,4042.5531914893613,4189.8527004909974,4189.8527004909974,4312.6022913256948,4312.6022913256948,4435.3518821603921,4435.3518821603921,4558.1014729950894,4615.3846153846143,4639.9345335515536,4762.6841243862509,4762.6841243862509,4885.4337152209482,4885.4337152209482,5008.1833060556455,5008.1833060556455,5130.9328968903428,5130.9328968903428,5212.7659574468071,5212.7659574468071,5335.5155482815044,5335.5155482815044,5458.2651391162017,5458.2651391162017,5581.014729950899,5581.014729950899,5703.7643207855963,5703.7643207855963,5728.3142389525356,5785.5973813420605,5785.5973813420605,5908.3469721767578,5908.3469721767578,6031.0965630114551,6031.0965630114551,6153.8461538461524,6153.8461538461524,6276.5957446808497,6276.5957446808497,6301.145662847789,6301.145662847789,6358.428805237314,6358.428805237314,6481.1783960720113,6481.1783960720113,6603.9279869067086,6603.9279869067086,6726.6775777414059,6726.6775777414059,6849.4271685761032,6849.4271685761032,6873.9770867430425,6873.9770867430425,6873.9770867430425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.99999999999999989,null,null,0,0,0,0,1.1456628477905073E-3,1.1456628477905073E-3,3.6006546644844518E-3,3.6006546644844518E-3,6.0556464811783962E-3,6.0556464811783962E-3,8.5106382978723406E-3,8.5106382978723406E-3,1.0965630114566284E-2,1.0965630114566284E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-2,1.1456628477905073E-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]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,572.83142389525369,548.28150572831419,548.28150572831419,425.53191489361706,425.53191489361706,302.78232405891981,302.78232405891981,180.0327332242226,180.0327332242226,57.283142389525366,57.283142389525366,0,0,0,0]
[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,40427450,null,null,0,0,0,0,0,0,3500,4899.9999999999991,29000,26100,47200,59400,91200,111000,141000,146700,126700,211000,107000,170800,251000,242100,227200,269100,298300,317000,339000,305100,258300,369000,193500,270900,402000,368100,339200,395100,419900,457000,457000,424800,330400,494000,247000,358400,512000,474300,421600,487800,514900,557000,564000,510300,407400,582000,298500,417900,612000,550800,501600,564300,605150,637000,652000,586800,466900,667000,341000,477400,697000,627300,560000,636300,671650,722000,722000,663300,515900,752000,376000,536900,767000,693000,616000,699300,738150,792000,792000,726300,564900,822000,411000,585899.99999999988,837000,756000,672000,756000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,39898250,null,null,0,0,0,0,0,349.99999999999994,1190,6330,11840,30240,33650,54040,70920,100140,120570,140710,149130,141590,186180,134160,193970,246840,241820,242690,279730,306110,320210,324150,302130,273960,324090,229830,306840,388940,365020,358450,406250,431030,453780,437900,412840,354780,431040,295780,400710,495420,465110,444170,500140,528230,553730,537600,496890,431430,508890,353730,470010,588720,542310,524495,579740,616205,634980,620450,570840,494330,582840,403880,536310,669360,614740,586425,651940,686755,716130,689650,642690,549130,655290,447280,598530,737100,678230,644875,716340,754305,785430,756150,703590,600930,716190,488580,653129.99999999988,804300,739200,621600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[490,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,40427450,null,null,0,0,0,0,0,0,3500,4899.9999999999991,29000,26100,47200,59400,91200,111000,141000,146700,126700,211000,107000,170800,251000,242100,227200,269100,298300,317000,339000,305100,258300,369000,193500,270900,402000,368100,339200,395100,419900,457000,457000,424800,330400,494000,247000,358400,512000,474300,421600,487800,514900,557000,564000,510300,407400,582000,298500,417900,612000,550800,501600,564300,605150,637000,652000,586800,466900,667000,341000,477400,697000,627300,560000,636300,671650,722000,722000,663300,515900,752000,376000,536900,767000,693000,616000,699300,738150,792000,792000,726300,564900,822000,411000,585899.99999999988,837000,756000,672000,756000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[499,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,1300000,null,null,0,0,100000,0,100000,0,0,100000,0,0,0,100000,0,0,0,0,100000,0,0,0,0,0,100000,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 магазинов","^",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,1300000,null,null,0,0,93333.333333333328,6666.666666666667,93333.333333333328,6666.666666666667,0,93333.333333333328,6666.666666666667,0,0,93333.333333333328,6666.666666666667,0,0,0,93333.333333333328,6666.666666666667,0,0,0,0,93333.333333333328,6666.666666666667,0,0,0,0,0,93333.333333333328,6666.666666666667,0,0,0,0,0,0,93333.333333333328,6666.666666666667,0,0,0,0,0,0,0,93333.333333333328,6666.666666666667,0,0,0,0,0,0,0,0,93333.333333333328,6666.666666666667,0,0,0,0,0,0,0,0,0,93333.333333333328,6666.666666666667,0,0,0,0,0,0,0,0,0,0,93333.333333333328,6666.666666666667,0,0,0,0,0,0,0,0,0,0,0,93333.333333333328,6666.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1300000,null,null,0,0,50000,20000,80000,20000,30000,50000,20000,30000,0,50000,20000,30000,0,0,50000,20000,30000,0,0,0,50000,20000,30000,0,0,0,0,50000,20000,30000,0,0,0,0,0,50000,20000,30000,0,0,0,0,0,0,50000,20000,30000,0,0,0,0,0,0,0,50000,20000,30000,0,0,0,0,0,0,0,0,50000,20000,30000,0,0,0,0,0,0,0,0,0,50000,20000,30000,0,0,0,0,0,0,0,0,0,0,50000,20000,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1072000,null,null,0,0,5000,5000,6000.0000000000009,6000.0000000000009,7000.0000000000009,7000.0000000000009,8000,8000,9000,9000,10000,10000,11000,11000,12000.000000000002,12000.000000000002,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1071200,null,null,0,0,4666.666666666667,5000,5933.3333333333339,6000.0000000000009,6933.3333333333339,7000.0000000000009,7933.3333333333339,8000,8933.3333333333339,9000,9933.3333333333339,10000,10933.333333333332,11000,11933.333333333336,12000.000000000002,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[528,null,null,null,null,null,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,1066000,null,null,0,0,2500,5000,5500,6000.0000000000009,6500.0000000000009,7000.0000000000009,7500,8000,8500,9000,9500,10000,10500,11000,11500,12000.000000000002,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7297379.9376937803,null,null,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,96,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,7254334.352403908,null,null,0,0,35000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,71050,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,73181.5,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,75376.945000000007,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,77638.253349999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,79967.400950499985,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,82366.422979014984,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,84837.415668385453,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7297379.9376937803,null,null,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1313845.0590000011,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[565,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,96,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,1313845.0590000011,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1255383.5460000003,null,null,0,0,0,0,2000,4000,6000,8000,10000,10000,10000,10000,10000,10000,10000,10000,10200,10400,10600,10800,11000,11000,11000,11000,11000,11000,11000,11000,11220,11440,11660,11880,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12342.000000000004,12584.000000000004,12826.000000000004,13068.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13576.200000000004,13842.400000000005,14108.600000000004,14374.800000000003,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14933.820000000003,15226.640000000003,15519.460000000003,15812.280000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16105.100000000006,16427.202000000008,16749.304000000007,17071.406000000006,17393.508000000009,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,17715.610000000008,18069.922200000008,18424.234400000012,18778.546600000012,19132.858800000013,19487.171000000013,19487.171000000013,19487.171000000013,19487.171000000013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,0,"Внеоборотные активы","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-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,null,null,null,null,0,"Внеоборотные активы","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-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,0,"Внеоборотные активы","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-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,null,null,null,null,null,0,"Внеоборотные активы","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-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 7",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 8",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 9",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113,null,null,null,null,null,0,"Внеоборотные активы","Разовые капзатраты - 10",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[115]
[116,null,null,null,null,null,0,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,"начисление"]
[117,null,null,null,null,null,0,"Налоги на внеоборотные активы","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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,null,null,null,null,null,0,"Налоги на внеоборотные активы","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 магазинов",null,null,null,null,"кол-во магазинов",null,null,null,"запуски процесса",null,null,null,null,null,null,73,null,null,0,1,3,0,4,0,0,5,0,0,0,6,0,0,0,0,6,0,0,0,0,0,6,0,0,0,0,0,0,6,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.7916666666666663,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Торговое пространство",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,0.7916666666666663,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Подсобные помещения",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,0.7916666666666663,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Торговое оборудование",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,0.7916666666666663,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[202,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Охранная и пожарная сигнализации",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,0.7916666666666663,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Оргтехника, кассовая техника и ПО",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,0.7916666666666663,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[204,null,null,null,null,null,0,"Параметры амортизации капзатрат одной точки","Автомобиль",null,null,null,"кол-во лет // %",null,null,"*",10,null,0,0,null,null,null,0.7916666666666663,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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205,null,null,null,null,null,0,"Параметры амортизации капзатрат 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,0.7916666666666663,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-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,0.7916666666666663,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-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,0.7916666666666663,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-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,0.7916666666666663,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-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,0.7916666666666663,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-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,0.7916666666666663,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-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,0.7916666666666663,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-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,4874166.666666666,null,null,0,0,0,44166.666666666664,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,52500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Ремонтные работы (200кв.м.)",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,1084999.9999999988,null,null,0,0,0,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Торговое пространство",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,1162500,null,null,0,0,0,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[226,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Подсобные помещения",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,542499.99999999942,null,null,0,0,0,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Торговое оборудование",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,930000,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Охранная и пожарная сигнализации",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,387500.00000000035,null,null,0,0,0,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Оргтехника, кассовая техника и ПО",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,306666.66666666669,null,null,0,0,0,0,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,null,null,null,null,null,0,"Амортизация перем. капзатрат одной точки","Автомобиль",null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,460000,null,null,0,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,null,null,null,null,null,0,"Амортизация перем. капзатрат 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,1084999.9999999988,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,0,0,0]
[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,1162500,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,0,0,0]
[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,542499.99999999942,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,0,0,0]
[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,930000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0]
[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,387500.00000000035,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,0,0,0]
[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,306666.66666666669,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,3333.3333333333335,0,0,0,0]
[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,460000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,0,0,0,0]
[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,459900000,null,null,0,280000,3890000,11920000,9630000,12800000,11080000,2200000,15250000,13850000,1000000,1680000,18300000,16620000,1200000,0,1680000,18300000,16620000,1200000,0,0,1680000,18300000,16620000,1200000,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Ремонтные работы (200кв.м.)",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,102200000,null,null,0,280000,1540000,2520000,2380000,2800000,1680000,1400000,3500000,2100000,0,1680000,4200000,2520000,0,0,1680000,4200000,2520000,0,0,0,1680000,4200000,2520000,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,109500000,null,null,0,0,750000,3000000,2250000,3000000,3000000,0,3750000,3750000,0,0,4500000,4500000,0,0,0,4500000,4500000,0,0,0,0,4500000,4500000,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,51100000,null,null,0,0,350000,1400000,1050000,1400000,1400000,0,1750000,1750000,0,0,2100000,2100000,0,0,0,2100000,2100000,0,0,0,0,2100000,2100000,0,0,0,0,0,2100000,2100000,0,0,0,0,0,0,2100000,2100000,0,0,0,0,0,0,0,2100000,2100000,0,0,0,0,0,0,0,0,2100000,2100000,0,0,0,0,0,0,0,0,0,2100000,2100000,0,0,0,0,0,0,0,0,0,0,2100000,2100000,0,0,0,0,0,0,0,0,0,0,0,2100000,2100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,87600000,null,null,0,0,600000,2400000,1800000,2400000,2400000,0,3000000,3000000,0,0,3600000,3600000,0,0,0,3600000,3600000,0,0,0,0,3600000,3600000,0,0,0,0,0,3600000,3600000,0,0,0,0,0,0,3600000,3600000,0,0,0,0,0,0,0,3600000,3600000,0,0,0,0,0,0,0,0,3600000,3600000,0,0,0,0,0,0,0,0,0,3600000,3600000,0,0,0,0,0,0,0,0,0,0,3600000,3600000,0,0,0,0,0,0,0,0,0,0,0,3600000,3600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,36500000,null,null,0,0,250000,1000000,750000,1000000,1000000,0,1250000,1250000,0,0,1500000,1500000,0,0,0,1500000,1500000,0,0,0,0,1500000,1500000,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,29200000,null,null,0,0,160000,640000,560000,880000,640000,320000,800000,800000,400000,0,960000,960000,480000,0,0,960000,960000,480000,0,0,0,960000,960000,480000,0,0,0,0,960000,960000,480000,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Автомобиль",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,43800000,null,null,0,0,240000,960000,840000,1320000,960000,480000,1200000,1200000,600000,0,1440000,1440000,720000,0,0,1440000,1440000,720000,0,0,0,1440000,1440000,720000,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[259,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[260,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[261]
[262,null,null,null,null,null,0,"Капзатраты переменные амортизируемые",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,459900000,null,null,0,280000,3890000,11920000,9630000,12800000,11080000,2200000,15250000,13850000,1000000,1680000,18300000,16620000,1200000,0,1680000,18300000,16620000,1200000,0,0,1680000,18300000,16620000,1200000,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[263,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков"]
[264,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",null,null,0]
[265,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[266,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[267,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[268,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[269,null,null,null,null,null,0,"Капзатраты переменные амортизируемые","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[270]
[271,null,null,null,null,null,0,"Ввод в эксплуатацию",null,null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,459900000,null,null,0,0,0,5300000,16900000,3000000,21200000,4000000,0,26500000,5000000,0,0,31800000,6000000,0,0,0,31800000,6000000,0,0,0,0,31800000,6000000,0,0,0,0,0,31800000,6000000,0,0,0,0,0,0,31800000,6000000,0,0,0,0,0,0,0,31800000,6000000,0,0,0,0,0,0,0,0,31800000,6000000,0,0,0,0,0,0,0,0,0,31800000,6000000,0,0,0,0,0,0,0,0,0,0,31800000,6000000,0,0,0,0,0,0,0,0,0,0,0,31800000,6000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272,null,null,null,null,null,0,"Ввод в эксплуатацию","Ремонтные работы (200кв.м.)",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,102200000,null,null,0,0,0,1400000,4200000,0,5600000,0,0,7000000,0,0,0,8400000,0,0,0,0,8400000,0,0,0,0,0,8400000,0,0,0,0,0,0,8400000,0,0,0,0,0,0,0,8400000,0,0,0,0,0,0,0,0,8400000,0,0,0,0,0,0,0,0,0,8400000,0,0,0,0,0,0,0,0,0,0,8400000,0,0,0,0,0,0,0,0,0,0,0,8400000,0,0,0,0,0,0,0,0,0,0,0,0,8400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,109500000,null,null,0,0,0,1500000,4500000,0,6000000,0,0,7500000,0,0,0,9000000,0,0,0,0,9000000,0,0,0,0,0,9000000,0,0,0,0,0,0,9000000,0,0,0,0,0,0,0,9000000,0,0,0,0,0,0,0,0,9000000,0,0,0,0,0,0,0,0,0,9000000,0,0,0,0,0,0,0,0,0,0,9000000,0,0,0,0,0,0,0,0,0,0,0,9000000,0,0,0,0,0,0,0,0,0,0,0,0,9000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,51100000,null,null,0,0,0,700000,2100000,0,2800000,0,0,3500000,0,0,0,4200000,0,0,0,0,4200000,0,0,0,0,0,4200000,0,0,0,0,0,0,4200000,0,0,0,0,0,0,0,4200000,0,0,0,0,0,0,0,0,4200000,0,0,0,0,0,0,0,0,0,4200000,0,0,0,0,0,0,0,0,0,0,4200000,0,0,0,0,0,0,0,0,0,0,0,4200000,0,0,0,0,0,0,0,0,0,0,0,0,4200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,87600000,null,null,0,0,0,1200000,3600000,0,4800000,0,0,6000000,0,0,0,7200000,0,0,0,0,7200000,0,0,0,0,0,7200000,0,0,0,0,0,0,7200000,0,0,0,0,0,0,0,7200000,0,0,0,0,0,0,0,0,7200000,0,0,0,0,0,0,0,0,0,7200000,0,0,0,0,0,0,0,0,0,0,7200000,0,0,0,0,0,0,0,0,0,0,0,7200000,0,0,0,0,0,0,0,0,0,0,0,0,7200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,36500000,null,null,0,0,0,500000,1500000,0,2000000,0,0,2500000,0,0,0,3000000,0,0,0,0,3000000,0,0,0,0,0,3000000,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,0,0,0,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,29200000,null,null,0,0,0,0,400000,1200000,0,1600000,0,0,2000000,0,0,0,2400000,0,0,0,0,2400000,0,0,0,0,0,2400000,0,0,0,0,0,0,2400000,0,0,0,0,0,0,0,2400000,0,0,0,0,0,0,0,0,2400000,0,0,0,0,0,0,0,0,0,2400000,0,0,0,0,0,0,0,0,0,0,2400000,0,0,0,0,0,0,0,0,0,0,0,2400000,0,0,0,0,0,0,0,0,0,0,0,0,2400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[278,null,null,null,null,null,0,"Ввод в эксплуатацию","Автомобиль",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,43800000,null,null,0,0,0,0,600000,1800000,0,2400000,0,0,3000000,0,0,0,3600000,0,0,0,0,3600000,0,0,0,0,0,3600000,0,0,0,0,0,0,3600000,0,0,0,0,0,0,0,3600000,0,0,0,0,0,0,0,0,3600000,0,0,0,0,0,0,0,0,0,3600000,0,0,0,0,0,0,0,0,0,0,3600000,0,0,0,0,0,0,0,0,0,0,0,3600000,0,0,0,0,0,0,0,0,0,0,0,0,3600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[279,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[281,null,null,null,null,null,0,"Ввод в эксплуатацию","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[283]
[284,null,null,null,null,null,0,"Амортизация",null,null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,209444166.66666666,null,null,0,0,0,0,44166.666666666664,185000,210000,386666.66666666663,420000,420000,640833.33333333326,682500,682500,682500,947500,997500,997500,997500,997500,1262500,1312500,1312500,1312500,1312500,1312500,1577500,1627500,1627500,1627500,1627500,1627500,1627500,1892500,1942500,1942500,1942500,1942500,1942500,1942500,1942500,2207500,2257500,2257500,2257500,2257500,2257500,2257500,2257500,2257500,2522500,2572500,2572500,2572500,2572500,2572500,2572500,2572500,2572500,2572500,2837500,2887500,2887500,2887500,2887500,2887500,2887500,2887500,2887500,2887500,2887500,3152500,3202500,3202500,3202500,3202500,3202500,3202500,3202500,3202500,3202500,3202500,3202500,3467500,3517500,3517500,3517500,3517500,3517500,3517500,3517500,3517500,3517500,3517500,3517500,3517500,3782500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[285,null,null,null,null,null,0,"Амортизация","Ремонтные работы (200кв.м.)",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,46678333.333333313,null,null,0,0,0,0,11666.666666666666,46666.666666666664,46666.666666666664,93333.333333333328,93333.333333333328,93333.333333333328,151666.66666666666,151666.66666666666,151666.66666666666,151666.66666666666,221666.66666666666,221666.66666666666,221666.66666666666,221666.66666666666,221666.66666666666,291666.66666666663,291666.66666666663,291666.66666666663,291666.66666666663,291666.66666666663,291666.66666666663,361666.66666666663,361666.66666666663,361666.66666666663,361666.66666666663,361666.66666666663,361666.66666666663,361666.66666666663,431666.66666666663,431666.66666666663,431666.66666666663,431666.66666666663,431666.66666666663,431666.66666666663,431666.66666666663,431666.66666666663,501666.66666666663,501666.66666666663,501666.66666666663,501666.66666666663,501666.66666666663,501666.66666666663,501666.66666666663,501666.66666666663,501666.66666666663,571666.66666666663,571666.66666666663,571666.66666666663,571666.66666666663,571666.66666666663,571666.66666666663,571666.66666666663,571666.66666666663,571666.66666666663,571666.66666666663,641666.66666666663,641666.66666666663,641666.66666666663,641666.66666666663,641666.66666666663,641666.66666666663,641666.66666666663,641666.66666666663,641666.66666666663,641666.66666666663,641666.66666666663,711666.66666666663,711666.66666666663,711666.66666666663,711666.66666666663,711666.66666666663,711666.66666666663,711666.66666666663,711666.66666666663,711666.66666666663,711666.66666666663,711666.66666666663,711666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,781666.66666666663,851666.66666666663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,null,null,null,null,null,0,"Амортизация","Торговое пространство",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,50012500,null,null,0,0,0,0,12500,50000,50000,100000,100000,100000,162500,162500,162500,162500,237500,237500,237500,237500,237500,312500,312500,312500,312500,312500,312500,387500,387500,387500,387500,387500,387500,387500,462500,462500,462500,462500,462500,462500,462500,462500,537500,537500,537500,537500,537500,537500,537500,537500,537500,612500,612500,612500,612500,612500,612500,612500,612500,612500,612500,687500,687500,687500,687500,687500,687500,687500,687500,687500,687500,687500,762500,762500,762500,762500,762500,762500,762500,762500,762500,762500,762500,762500,837500,837500,837500,837500,837500,837500,837500,837500,837500,837500,837500,837500,837500,912500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,0,"Амортизация","Подсобные помещения",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,23339166.666666657,null,null,0,0,0,0,5833.333333333333,23333.333333333332,23333.333333333332,46666.666666666664,46666.666666666664,46666.666666666664,75833.333333333328,75833.333333333328,75833.333333333328,75833.333333333328,110833.33333333333,110833.33333333333,110833.33333333333,110833.33333333333,110833.33333333333,145833.33333333331,145833.33333333331,145833.33333333331,145833.33333333331,145833.33333333331,145833.33333333331,180833.33333333331,180833.33333333331,180833.33333333331,180833.33333333331,180833.33333333331,180833.33333333331,180833.33333333331,215833.33333333331,215833.33333333331,215833.33333333331,215833.33333333331,215833.33333333331,215833.33333333331,215833.33333333331,215833.33333333331,250833.33333333331,250833.33333333331,250833.33333333331,250833.33333333331,250833.33333333331,250833.33333333331,250833.33333333331,250833.33333333331,250833.33333333331,285833.33333333331,285833.33333333331,285833.33333333331,285833.33333333331,285833.33333333331,285833.33333333331,285833.33333333331,285833.33333333331,285833.33333333331,285833.33333333331,320833.33333333331,320833.33333333331,320833.33333333331,320833.33333333331,320833.33333333331,320833.33333333331,320833.33333333331,320833.33333333331,320833.33333333331,320833.33333333331,320833.33333333331,355833.33333333331,355833.33333333331,355833.33333333331,355833.33333333331,355833.33333333331,355833.33333333331,355833.33333333331,355833.33333333331,355833.33333333331,355833.33333333331,355833.33333333331,355833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,390833.33333333331,425833.33333333331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288,null,null,null,null,null,0,"Амортизация","Торговое оборудование",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,40010000,null,null,0,0,0,0,10000,40000,40000,80000,80000,80000,130000,130000,130000,130000,190000,190000,190000,190000,190000,250000,250000,250000,250000,250000,250000,310000,310000,310000,310000,310000,310000,310000,370000,370000,370000,370000,370000,370000,370000,370000,430000,430000,430000,430000,430000,430000,430000,430000,430000,490000,490000,490000,490000,490000,490000,490000,490000,490000,490000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,610000,610000,610000,610000,610000,610000,610000,610000,610000,610000,610000,610000,670000,670000,670000,670000,670000,670000,670000,670000,670000,670000,670000,670000,670000,730000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,0,"Амортизация","Охранная и пожарная сигнализации",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,16670833.333333319,null,null,0,0,0,0,4166.666666666667,16666.666666666668,16666.666666666668,33333.333333333336,33333.333333333336,33333.333333333336,54166.666666666672,54166.666666666672,54166.666666666672,54166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,304166.66666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,0,"Амортизация","Оргтехника, кассовая техника и ПО",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,13093333.333333341,null,null,0,0,0,0,0,3333.3333333333335,13333.333333333334,13333.333333333334,26666.666666666668,26666.666666666668,26666.666666666668,43333.333333333336,43333.333333333336,43333.333333333336,43333.333333333336,63333.333333333336,63333.333333333336,63333.333333333336,63333.333333333336,63333.333333333336,83333.333333333343,83333.333333333343,83333.333333333343,83333.333333333343,83333.333333333343,83333.333333333343,103333.33333333334,103333.33333333334,103333.33333333334,103333.33333333334,103333.33333333334,103333.33333333334,103333.33333333334,123333.33333333334,123333.33333333334,123333.33333333334,123333.33333333334,123333.33333333334,123333.33333333334,123333.33333333334,123333.33333333334,143333.33333333334,143333.33333333334,143333.33333333334,143333.33333333334,143333.33333333334,143333.33333333334,143333.33333333334,143333.33333333334,143333.33333333334,163333.33333333334,163333.33333333334,163333.33333333334,163333.33333333334,163333.33333333334,163333.33333333334,163333.33333333334,163333.33333333334,163333.33333333334,163333.33333333334,183333.33333333334,183333.33333333334,183333.33333333334,183333.33333333334,183333.33333333334,183333.33333333334,183333.33333333334,183333.33333333334,183333.33333333334,183333.33333333334,183333.33333333334,203333.33333333334,203333.33333333334,203333.33333333334,203333.33333333334,203333.33333333334,203333.33333333334,203333.33333333334,203333.33333333334,203333.33333333334,203333.33333333334,203333.33333333334,203333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,223333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[291,null,null,null,null,null,0,"Амортизация","Автомобиль",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,19640000,null,null,0,0,0,0,0,5000,20000,20000,40000,40000,40000,65000,65000,65000,65000,95000,95000,95000,95000,95000,125000,125000,125000,125000,125000,125000,155000,155000,155000,155000,155000,155000,155000,185000,185000,185000,185000,185000,185000,185000,185000,215000,215000,215000,215000,215000,215000,215000,215000,215000,245000,245000,245000,245000,245000,245000,245000,245000,245000,245000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,305000,305000,305000,305000,305000,305000,305000,305000,305000,305000,305000,305000,335000,335000,335000,335000,335000,335000,335000,335000,335000,335000,335000,335000,335000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[292,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[293,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[294,null,null,null,null,null,0,"Амортизация","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[295,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[296]
[297,null,null,null,null,null,0,"Внеоборотные активы",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,250455833.33333337,null,null,0,0,0,5300000,22155833.333333332,24970833.333333336,45960833.333333336,49574166.666666664,49154166.666666672,75234166.666666672,79593333.333333328,78910833.333333343,78228333.333333328,109345833.33333333,114398333.33333334,113400833.33333333,112403333.33333333,111405833.33333334,142208333.33333331,146945833.33333331,145633333.33333334,144320833.33333331,143008333.33333331,141695833.33333334,172183333.33333334,176605833.33333334,174978333.33333331,173350833.33333334,171723333.33333334,170095833.33333331,168468333.33333334,198640833.33333334,202748333.33333331,200805833.33333334,198863333.33333334,196920833.33333331,194978333.33333334,193035833.33333334,191093333.33333331,220950833.33333334,224743333.33333334,222485833.33333331,220228333.33333334,217970833.33333334,215713333.33333331,213455833.33333334,211198333.33333334,208940833.33333331,238483333.33333334,241960833.33333334,239388333.33333331,236815833.33333334,234243333.33333334,231670833.33333331,229098333.33333334,226525833.33333334,223953333.33333331,221380833.33333334,250608333.33333331,253770833.33333331,250883333.33333334,247995833.33333331,245108333.33333331,242220833.33333334,239333333.33333331,236445833.33333331,233558333.33333334,230670833.33333331,227783333.33333331,256695833.33333331,259543333.33333331,256340833.33333331,253138333.33333331,249935833.33333331,246733333.33333331,243530833.33333331,240328333.33333331,237125833.33333328,233923333.33333328,230720833.33333331,227518333.33333334,256115833.33333331,258648333.33333331,255130833.33333334,251613333.33333334,248095833.33333334,244578333.33333334,241060833.33333334,237543333.33333334,234025833.33333334,230508333.33333331,226990833.33333334,223473333.33333337,219955833.33333337,248238333.33333337,250455833.33333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,null,null,null,null,null,0,"Внеоборотные активы","Ремонтные работы (200кв.м.)",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,55521666.666666687,null,null,0,0,0,1400000,5588333.333333333,5541666.666666667,11095000,11001666.666666666,10908333.333333334,17815000,17663333.333333332,17511666.666666668,17360000,25608333.333333332,25386666.666666668,25165000,24943333.333333332,24721666.666666668,32900000,32608333.333333332,32316666.666666668,32025000,31733333.333333336,31441666.666666668,39550000,39188333.333333336,38826666.666666664,38465000,38103333.333333336,37741666.666666664,37380000,45418333.333333328,44986666.666666664,44555000,44123333.333333328,43691666.666666664,43260000,42828333.333333328,42396666.666666664,50365000,49863333.333333336,49361666.666666672,48860000,48358333.333333336,47856666.666666672,47355000,46853333.333333336,46351666.666666672,54250000.000000007,53678333.333333343,53106666.666666672,52535000.000000007,51963333.333333343,51391666.666666672,50820000.000000007,50248333.333333343,49676666.666666672,49105000,56933333.333333336,56291666.666666672,55650000,55008333.333333328,54366666.666666664,53725000,53083333.333333328,52441666.666666657,51799999.999999993,51158333.333333328,50516666.666666657,58274999.999999985,57563333.333333321,56851666.666666657,56139999.999999985,55428333.333333313,54716666.666666649,54004999.999999985,53293333.333333313,52581666.666666642,51869999.999999978,51158333.333333313,50446666.666666649,58134999.999999985,57353333.333333321,56571666.666666657,55789999.999999993,55008333.333333328,54226666.666666664,53445000,52663333.333333336,51881666.666666672,51100000.000000007,50318333.333333343,49536666.666666679,48755000.000000015,56373333.333333351,55521666.666666687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,0,"Внеоборотные активы","Торговое пространство",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,59487500,null,null,0,0,0,1500000,5987500,5937500,11887500,11787500,11687500,19087500,18925000,18762500,18600000,27437500,27200000,26962500,26725000,26487500,35250000,34937500,34625000,34312500,34000000,33687500,42375000,41987500,41600000,41212500,40825000,40437500,40050000,48662500,48200000,47737500,47275000,46812500,46350000,45887500,45425000,53962500,53425000,52887500,52350000,51812500,51275000,50737500,50200000,49662500,58125000,57512500,56900000,56287500,55675000,55062500,54450000,53837500,53225000,52612500,61000000,60312500,59625000,58937500,58250000,57562500,56875000,56187500,55500000,54812500,54125000,62437500,61675000,60912500,60150000,59387500,58625000,57862500,57100000,56337500,55575000,54812500,54050000,62287500,61450000,60612500,59775000,58937500,58100000,57262500,56425000,55587500,54750000,53912500,53075000,52237500,60400000,59487500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300,null,null,null,null,null,0,"Внеоборотные активы","Подсобные помещения",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,27760833.333333343,null,null,0,0,0,700000,2794166.6666666665,2770833.3333333335,5547500,5500833.333333333,5454166.666666667,8907500,8831666.666666666,8755833.333333334,8680000,12804166.666666666,12693333.333333334,12582500,12471666.666666666,12360833.333333334,16450000,16304166.666666666,16158333.333333334,16012500,15866666.666666668,15720833.333333334,19775000,19594166.666666668,19413333.333333332,19232500,19051666.666666668,18870833.333333332,18690000,22709166.666666664,22493333.333333332,22277500,22061666.666666664,21845833.333333332,21630000,21414166.666666664,21198333.333333332,25182500,24931666.666666668,24680833.333333336,24430000,24179166.666666668,23928333.333333336,23677500,23426666.666666668,23175833.333333336,27125000.000000004,26839166.666666672,26553333.333333336,26267500.000000004,25981666.666666672,25695833.333333336,25410000.000000004,25124166.666666672,24838333.333333336,24552500,28466666.666666668,28145833.333333336,27825000,27504166.666666664,27183333.333333332,26862500,26541666.666666664,26220833.333333328,25899999.999999996,25579166.666666664,25258333.333333328,29137499.999999993,28781666.66666666,28425833.333333328,28069999.999999993,27714166.666666657,27358333.333333325,27002499.999999993,26646666.666666657,26290833.333333321,25934999.999999989,25579166.666666657,25223333.333333325,29067499.999999993,28676666.66666666,28285833.333333328,27894999.999999996,27504166.666666664,27113333.333333332,26722500,26331666.666666668,25940833.333333336,25550000.000000004,25159166.666666672,24768333.33333334,24377500.000000007,28186666.666666675,27760833.333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,null,null,null,null,null,0,"Внеоборотные активы","Торговое оборудование",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,47590000,null,null,0,0,0,1200000,4790000,4750000,9510000,9430000,9350000,15270000,15140000,15010000,14880000,21950000,21760000,21570000,21380000,21190000,28200000,27950000,27700000,27450000,27200000,26950000,33900000,33590000,33280000,32970000,32660000,32350000,32040000,38930000,38560000,38190000,37820000,37450000,37080000,36710000,36340000,43170000,42740000,42310000,41880000,41450000,41020000,40590000,40160000,39730000,46500000,46010000,45520000,45030000,44540000,44050000,43560000,43070000,42580000,42090000,48800000,48250000,47700000,47150000,46600000,46050000,45500000,44950000,44400000,43850000,43300000,49950000,49340000,48730000,48120000,47510000,46900000,46290000,45680000,45070000,44460000,43850000,43240000,49830000,49160000,48490000,47820000,47150000,46480000,45810000,45140000,44470000,43800000,43130000,42460000,41790000,48320000,47590000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302,null,null,null,null,null,0,"Внеоборотные активы","Охранная и пожарная сигнализации",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,19829166.666666679,null,null,0,0,0,500000,1995833.3333333333,1979166.6666666667,3962500,3929166.6666666665,3895833.3333333335,6362500,6308333.333333333,6254166.666666667,6200000,9145833.333333334,9066666.666666666,8987500,8908333.333333334,8829166.666666666,11750000,11645833.333333334,11541666.666666666,11437500,11333333.333333334,11229166.666666666,14125000,13995833.333333332,13866666.666666666,13737500,13608333.333333332,13479166.666666666,13350000,16220833.333333332,16066666.666666666,15912500,15758333.333333334,15604166.666666668,15450000,15295833.333333334,15141666.666666668,17987500,17808333.333333336,17629166.666666668,17450000,17270833.333333336,17091666.666666668,16912500,16733333.333333334,16554166.666666668,19375000,19170833.333333332,18966666.666666664,18762500,18558333.333333332,18354166.666666664,18150000,17945833.333333332,17741666.666666664,17537499.999999996,20333333.333333328,20104166.666666664,19874999.999999996,19645833.333333328,19416666.666666664,19187499.999999996,18958333.333333328,18729166.666666664,18499999.999999996,18270833.333333328,18041666.666666664,20812500,20558333.333333332,20304166.666666664,20050000,19795833.333333336,19541666.666666668,19287500,19033333.333333336,18779166.666666672,18525000.000000004,18270833.333333336,18016666.666666672,20762500.000000007,20483333.33333334,20204166.666666672,19925000.000000007,19645833.333333343,19366666.666666675,19087500.000000007,18808333.333333343,18529166.666666679,18250000.000000011,17970833.333333343,17691666.666666679,17412500.000000015,20133333.333333347,19829166.666666679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[303,null,null,null,null,null,0,"Внеоборотные активы","Оргтехника, кассовая техника и ПО",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,16106666.666666659,null,null,0,0,0,0,400000,1596666.6666666667,1583333.3333333333,3170000,3143333.3333333335,3116666.6666666665,5090000,5046666.666666667,5003333.333333333,4960000,7316666.666666667,7253333.333333333,7190000,7126666.666666667,7063333.333333333,9400000,9316666.666666666,9233333.333333334,9150000,9066666.666666666,8983333.333333334,11300000,11196666.666666666,11093333.333333334,10990000,10886666.666666666,10783333.333333334,10680000,12976666.666666668,12853333.333333334,12730000,12606666.666666668,12483333.333333334,12360000,12236666.666666666,12113333.333333332,14390000,14246666.666666666,14103333.333333332,13960000,13816666.666666666,13673333.333333332,13529999.999999998,13386666.666666664,13243333.333333332,15499999.999999998,15336666.666666664,15173333.333333332,15010000,14846666.666666666,14683333.333333332,14520000,14356666.666666668,14193333.333333334,14030000,16266666.666666668,16083333.333333336,15900000.000000002,15716666.666666668,15533333.333333336,15350000.000000004,15166666.66666667,14983333.333333336,14800000.000000004,14616666.666666672,14433333.333333338,16650000.000000004,16446666.666666672,16243333.33333334,16040000.000000006,15836666.666666672,15633333.333333338,15430000.000000004,15226666.66666667,15023333.333333336,14820000.000000002,14616666.666666668,14413333.333333334,16610000,16386666.666666666,16163333.333333332,15939999.999999998,15716666.666666664,15493333.33333333,15269999.999999996,15046666.666666662,14823333.333333328,14599999.999999994,14376666.66666666,14153333.333333327,13929999.999999993,16106666.666666659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,null,null,null,null,null,0,"Внеоборотные активы","Автомобиль",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,24160000,null,null,0,0,0,0,600000,2395000,2375000,4755000,4715000,4675000,7635000,7570000,7505000,7440000,10975000,10880000,10785000,10690000,10595000,14100000,13975000,13850000,13725000,13600000,13475000,16950000,16795000,16640000,16485000,16330000,16175000,16020000,19465000,19280000,19095000,18910000,18725000,18540000,18355000,18170000,21585000,21370000,21155000,20940000,20725000,20510000,20295000,20080000,19865000,23250000,23005000,22760000,22515000,22270000,22025000,21780000,21535000,21290000,21045000,24400000,24125000,23850000,23575000,23300000,23025000,22750000,22475000,22200000,21925000,21650000,24975000,24670000,24365000,24060000,23755000,23450000,23145000,22840000,22535000,22230000,21925000,21620000,24915000,24580000,24245000,23910000,23575000,23240000,22905000,22570000,22235000,21900000,21565000,21230000,20895000,24160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 8",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 9",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[307,null,null,null,null,null,0,"Внеоборотные активы","Переменные капзатраты - 10",null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[309]
[310,null,null,null,null,null,0,"Налоги на внеоборотные активы",null,null,null,null,"руб.",null,null,null,"начисление"]
[311,null,null,null,null,null,0,"Налоги на внеоборотные активы","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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[313,null,null,null,null,null,0,"Налоги на внеоборотные активы","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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[314,null,null,null,null,null,0,"Налоги на внеоборотные активы","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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[315,null,null,null,null,null,0,"Налоги на внеоборотные активы","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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 8",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 9",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,null,null,null,null,null,0,"Налоги на внеоборотные активы","Переменные капзатраты - 10",null,null,null,"руб.",null,null,"*",null,"^",0,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[321,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[322,null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Sales","index":9,"n_rows":347,"n_cols":159,"rows_kept":347,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","Крупный чек",null,null,1,"шт",null,null,null,null,null,null,null,null,null,null,978823.10499999975,null,null,0,0,0,0,0,10.500000000000002,29.225000000000009,60.865000000000009,271.60000000000002,284.94000000000005,492.84000000000003,699.03000000000009,1071.6000000000001,1360.5,1753.0500000000002,1900.0350000000003,1728.7200000000003,2967.6000000000004,1568.7000000000003,2544.7800000000002,3906.6000000000004,3892.8600000000006,3779.5200000000004,4611.0600000000004,5246.2800000000007,5842.2000000000007,6362.4000000000015,5969.1600000000008,5054.2800000000007,7490.4000000000015,3954.6000000000004,5725.4400000000005,8578.2000000000007,7964.4600000000009,7398.7200000000012,8682.6600000000017,9468.84,10216.200000000001,10516.2,9688.68,7745.6400000000012,11435.400000000001,5792.7000000000007,8402.9400000000023,12154.200000000003,11297.880000000001,10162.560000000001,11791.980000000001,12447.090000000002,13501.200000000003,13622.400000000001,12547.980000000001,9933.84,14491.200000000003,7370.1000000000013,10423.140000000001,15139.200000000003,13760.280000000002,12430.560000000001,14119.380000000001,15180.240000000002,16129.200000000003,16528.200000000004,14875.380000000001,11849.040000000003,16927.200000000004,8663.1000000000022,12128.340000000002,17725.200000000004,15952.680000000002,14436.000000000002,16349.580000000002,17400.390000000003,18565.200000000004,18715.200000000004,17067.780000000002,13379.940000000002,19363.200000000004,9756.6000000000022,13833.540000000003,19912.200000000004,18073.800000000003,16065.600000000002,18317.880000000005,19335.54,20752.200000000004,20752.200000000004,19036.080000000002,14805.840000000002,21550.200000000004,10775.100000000002,15364.440000000002,21949.200000000004,19907.100000000002,17695.200000000004,20042.100000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок"]
[19,null,null,null,null,null,0,"Общий оборот (GMV) с учетом скидок","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3141080234.3012614,null,null,0,0,0,0,0,25252.500000000004,77641.074000000022,157738.59359999999,722571.26399999997,751441.56840000022,1314819.0864000001,1848782.7828000002,2919310.7961600004,3694732.9847999997,4790078.7976800008,5186172.6549000004,4731260.0958000012,8102931.7140000006,4364517.3728976008,7071929.0371094402,10822994.665516801,10783359.310786562,10445922.673297921,12719966.70413376,14768229.246619046,16399312.236855937,17840498.784400515,16732730.286371898,14168025.138465475,20954603.502517536,11303494.248939756,16336136.564437419,24463632.858156696,22743895.135761559,21119681.159562327,24775387.473253675,27580354.244867723,29769935.079345919,30601042.944762751,28262836.104258243,22565163.835199531,33334423.601720758,17248061.844394606,25020513.56711559,36169178.850029185,33684022.104811817,30282512.625346787,35133268.269515544,37903719.282609306,41108605.772641793,41484379.431989335,38258823.605083838,30299832.725634411,44158947.390872061,22963049.751424156,32460726.604060121,47165257.524660863,42937030.677100837,38801767.212231778,44054525.168186963,48403776.305799574,51408466.387287065,52677512.718166798,47438087.561005972,37785129.614722528,53978756.592460752,28193538.802384075,39470954.323337704,57682981.990943857,51945570.552514248,46978123.031235598,53213134.956753582,57778351.634296462,61667055.981975965,62142646.654936917,56724659.115794815,44452092.783357523,64351481.498326927,33081068.092641622,46919856.362115964,67513468.718014419,61302817.232809693,54491393.095830835,62118101.893613242,66919059.046115533,71821041.509541079,71821041.509541079,65918821.572381914,51270194.556297049,74623845.574965909,38080066.057959832,54298479.386301517,77569256.266145036,70338511.325081736,62523121.177850425,70792741.889266118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20]
[21,null,null,null,null,null,0,"Коммерческие затраты на одного посетителя",null,null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,25,null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,0,"Коммерческие затраты на одного посетителя","Представительские расходы",null,null,null,"руб. // %",null,null,"*",10,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25]
[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,24470577.625000004,null,null,0,0,0,0,0,262.50000000000006,730.62500000000023,1521.6250000000002,6790.0000000000009,7123.5000000000018,12321,17475.750000000004,26790.000000000004,34012.5,43826.250000000007,47500.875000000007,43218.000000000007,74190.000000000015,39217.500000000007,63619.500000000007,97665.000000000015,97321.500000000015,94488.000000000015,115276.50000000001,131157.00000000003,146055.00000000003,159060.00000000003,149229.00000000003,126357.00000000001,187260.00000000003,98865.000000000015,143136,214455.00000000003,199111.50000000003,184968.00000000003,217066.50000000003,236721,255405.00000000003,262905,242217,193641.00000000003,285885.00000000006,144817.50000000003,210073.50000000006,303855.00000000006,282447,254064.00000000003,294799.50000000006,311177.25000000006,337530.00000000006,340560.00000000006,313699.50000000006,248346,362280.00000000006,184252.50000000003,260578.50000000003,378480.00000000006,344007.00000000006,310764.00000000006,352984.5,379506.00000000006,403230.00000000006,413205.00000000012,371884.5,296226.00000000006,423180.00000000012,216577.50000000006,303208.50000000006,443130.00000000012,398817.00000000006,360900.00000000006,408739.50000000006,435009.75000000006,464130.00000000012,467880.00000000012,426694.50000000006,334498.50000000006,484080.00000000012,243915.00000000006,345838.50000000006,497805.00000000012,451845.00000000006,401640.00000000006,457947.00000000012,483388.5,518805.00000000012,518805.00000000012,475902.00000000006,370146.00000000006,538755.00000000012,269377.50000000006,384111.00000000006,548730.00000000012,497677.50000000006,442380.00000000012,501052.50000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28]
[29,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,24119840.874999996,null,null,0,0,0,0,26.250000000000004,125.56250000000003,482.03750000000014,1494.7625000000003,3135.4875000000002,7409.8000000000011,9198.2250000000022,14798.849999999999,20992.275000000001,29938.125,37324.087500000001,44500.350000000006,49313.212500000009,49012.350000000006,66138.450000000012,49942.650000000009,73798.8,97278.6,98550.3,102312.6,121530.45000000001,136926.90000000002,148973.40000000002,153823.50000000003,148457.70000000001,135788.40000000002,165168.6,119278.2,162997.35,208437.6,198078.30000000002,196563,224831.25000000003,243076.19999999998,255586.2,251841,236868.6,207207.45,250090.35000000003,173772.45,236067.15000000005,294594.30000000005,278005.65000000002,267922.42500000005,302348.10000000003,319386.07500000007,335752.95000000007,325966.50000000006,305486.85000000003,264723.45,316504.35000000003,218940.45,292501.65000000002,364813.80000000005,338256.15,326082.30000000005,363313.35,387620.70000000007,402090.45,393243.00000000006,361882.35000000003,313651.95000000007,369862.35000000009,256558.95000000007,340753.65000000008,426044.40000000008,392225.85000000003,377878.87500000006,419532.60000000009,444120.82500000007,461136.45000000007,446304.75000000006,413993.85000000003,355356.45000000007,422222.85000000009,289688.70000000007,386832.45000000007,478996.50000000006,442414.2,421076.25,469121.10000000009,494013.44999999995,514514.70000000007,495358.50000000006,461036.10000000003,393790.95000000007,469415.10000000009,320259.45000000007,428391.45000000007,527884.50000000012,486955.5,409876.50000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков"]
[31,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[32,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[33,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[34,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[35,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[36,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[37]
[38,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,24470577.625000004,null,null,0,0,0,0,0,262.50000000000006,730.62500000000023,1521.6250000000002,6790.0000000000009,7123.5000000000018,12321,17475.750000000004,26790.000000000004,34012.5,43826.250000000007,47500.875000000007,43218.000000000007,74190.000000000015,39217.500000000007,63619.500000000007,97665.000000000015,97321.500000000015,94488.000000000015,115276.50000000001,131157.00000000003,146055.00000000003,159060.00000000003,149229.00000000003,126357.00000000001,187260.00000000003,98865.000000000015,143136,214455.00000000003,199111.50000000003,184968.00000000003,217066.50000000003,236721,255405.00000000003,262905,242217,193641.00000000003,285885.00000000006,144817.50000000003,210073.50000000006,303855.00000000006,282447,254064.00000000003,294799.50000000006,311177.25000000006,337530.00000000006,340560.00000000006,313699.50000000006,248346,362280.00000000006,184252.50000000003,260578.50000000003,378480.00000000006,344007.00000000006,310764.00000000006,352984.5,379506.00000000006,403230.00000000006,413205.00000000012,371884.5,296226.00000000006,423180.00000000012,216577.50000000006,303208.50000000006,443130.00000000012,398817.00000000006,360900.00000000006,408739.50000000006,435009.75000000006,464130.00000000012,467880.00000000012,426694.50000000006,334498.50000000006,484080.00000000012,243915.00000000006,345838.50000000006,497805.00000000012,451845.00000000006,401640.00000000006,457947.00000000012,483388.5,518805.00000000012,518805.00000000012,475902.00000000006,370146.00000000006,538755.00000000012,269377.50000000006,384111.00000000006,548730.00000000012,497677.50000000006,442380.00000000012,501052.50000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Срок цикла продаж и производства",null,null,null,"кол-во дней",null,null,"*",0,null,0]
[40,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Срок цикла продаж и производства","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[43,null,null,null,null,null,0,"Затраты времени на одного посетителя",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,0.16666666666666666,null,null,0.16666666666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,0,"Затраты времени на одного посетителя","информирование об услугах",null,null,null,"кол-во минут // %",null,null,"*",5,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,"*",2,null,0,0,null,null,null,1,"*",null,1]
[47,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666]
[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,163137.18416666673,null,null,0,0,0,0,0,1.7500000000000002,4.8708333333333345,10.144166666666667,45.266666666666666,47.490000000000009,82.14,116.50500000000001,178.60000000000002,226.75,292.17500000000001,316.67250000000001,288.12,494.6,261.45000000000005,424.13,651.1,648.81000000000006,629.92000000000007,768.51,874.38000000000011,973.7,1060.4000000000001,994.86000000000013,842.38000000000011,1248.4000000000001,659.1,954.24,1429.7,1327.41,1233.1200000000001,1447.1100000000001,1578.1399999999999,1702.7,1752.7,1614.78,1290.94,1905.9,965.45,1400.4900000000002,2025.7000000000003,1882.98,1693.7600000000002,1965.3300000000002,2074.5150000000003,2250.2000000000003,2270.4,2091.33,1655.6399999999999,2415.2000000000003,1228.3500000000001,1737.19,2523.2000000000003,2293.38,2071.7600000000002,2353.23,2530.04,2688.2000000000003,2754.7000000000007,2479.23,1974.8400000000004,2821.2000000000007,1443.8500000000004,2021.3900000000003,2954.2000000000007,2658.78,2406,2724.9300000000003,2900.0650000000005,3094.2000000000007,3119.2000000000007,2844.63,2229.9900000000002,3227.2000000000007,1626.1000000000004,2305.59,3318.7000000000007,3012.3,2677.6000000000004,3052.9800000000005,3222.59,3458.7000000000007,3458.7000000000007,3172.6800000000003,2467.6400000000003,3591.7000000000007,1795.8500000000004,2560.7400000000002,3658.2000000000007,3317.8500000000004,2949.2000000000007,3340.3500000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50]
[51,null,null,null,null,null,0,"Потребность в сотрудниках отдела продаж",null,null,null,null,"кол-во сотр.*пер.",null,null,null,null,null,null,null,null,null,null,1161.7226979166671,null,null,0,0,0,0,0,1.0937500000000001E-2,3.0442708333333339E-2,6.3401041666666672E-2,0.28291666666666665,0.29681250000000003,0.51337500000000003,0.72815625000000006,1.1162500000000002,1.4171875,1.8260937500000001,1.9792031250000002,1.9792031250000002,3.0912500000000001,3.0912500000000001,3.0912500000000001,4.069375,4.069375,4.069375,4.8031874999999999,5.464875000000001,6.0856250000000003,6.6275000000000004,6.6275000000000004,6.6275000000000004,7.8025000000000002,7.8025000000000002,7.8025000000000002,8.9356249999999999,8.9356249999999999,8.9356249999999999,9.0444375000000008,9.8633749999999996,10.641875000000001,10.954375000000001,10.954375000000001,10.954375000000001,11.911875,11.911875,11.911875,12.660625000000001,12.660625000000001,12.660625000000001,12.660625000000001,12.965718750000002,14.063750000000002,14.190000000000001,14.190000000000001,14.190000000000001,15.095000000000002,15.095000000000002,15.095000000000002,15.770000000000001,15.770000000000001,15.770000000000001,15.770000000000001,15.812749999999999,16.801250000000003,17.216875000000005,17.216875000000005,17.216875000000005,17.632500000000004,17.632500000000004,17.632500000000004,18.463750000000005,18.463750000000005,18.463750000000005,18.463750000000005,18.463750000000005,19.338750000000005,19.495000000000005,19.495000000000005,19.495000000000005,20.170000000000005,20.170000000000005,20.170000000000005,20.741875000000004,20.741875000000004,20.741875000000004,20.741875000000004,20.741875000000004,21.616875000000004,21.616875000000004,21.616875000000004,21.616875000000004,22.448125000000005,22.448125000000005,22.448125000000005,22.863750000000003,22.863750000000003,22.863750000000003,22.863750000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52]
[53,null,null,null,null,null,0,"ФОТ продавцов-консультантов",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,47070214.359733187,null,null,0,0,0,0,0,382.81250000000006,1065.494791666667,2219.0364583333335,9902.0833333333321,10388.437500000002,17968.125,25485.468750000004,40240.812500000007,51089.609375,65830.6796875,71350.272656250003,71350.272656250003,111439.5625,111439.5625,111439.5625,146700.96875,146700.96875,146700.96875,173154.90937500002,202919.00606250003,225968.38468749999,246089.01624999999,246089.01624999999,246089.01624999999,289718.52875,289718.52875,289718.52875,331793.15968749998,331793.15968749998,331793.15968749998,335833.53103124996,377229.166076875,407003.24500937498,418954.94657187501,418954.94657187501,418954.94657187501,455574.96015937498,455574.96015937498,455574.96015937498,484211.23710312508,484211.23710312508,484211.23710312508,484211.23710312508,510756.07383875159,554010.6084323125,558983.95048650005,558983.95048650005,558983.95048650005,594634.44204325008,594634.44204325008,594634.44204325008,621224.58767949999,621224.58767949999,621224.58767949999,621224.58767949999,641595.88914355624,681703.87392915064,698567.68897873361,698567.68897873361,698567.68897873361,715431.50402831624,715431.50402831624,715431.50402831624,749159.13412748196,749159.13412748196,749159.13412748196,749159.13412748196,771633.90815130644,808201.75973250705,814731.73322914995,814731.73322914995,814731.73322914995,842941.21873464773,842941.21873464773,842941.21873464773,866840.92173236085,866840.92173236085,866840.92173236085,866840.92173236085,892846.14938433177,930511.03651296836,930511.03651296836,930511.03651296836,930511.03651296836,966292.67928517319,966292.67928517319,966292.67928517319,984183.50067127566,984183.50067127566,984183.50067127566,984183.50067127566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,0,"ФОТ 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,46578122.609397538,null,null,0,0,0,0,0,191.40625000000003,724.15364583333348,1642.2656250000002,6060.559895833333,10145.260416666668,14178.28125,21726.796875,32863.140625000007,45665.2109375,58460.14453125,68590.476171874994,71350.272656250003,91394.917578124994,111439.5625,111439.5625,129070.265625,146700.96875,146700.96875,159927.93906250002,188036.95771875003,214443.69537500001,236028.70046874997,246089.01624999999,246089.01624999999,267903.77249999996,289718.52875,289718.52875,310755.84421875002,331793.15968749998,331793.15968749998,333813.345359375,356531.34855406248,392116.20554312499,412979.09579062497,418954.94657187501,418954.94657187501,437264.953365625,455574.96015937498,455574.96015937498,469893.09863125003,484211.23710312508,484211.23710312508,484211.23710312508,497483.65547093831,532383.34113553201,556497.27945940627,558983.95048650005,558983.95048650005,576809.19626487512,594634.44204325008,594634.44204325008,607929.51486137509,621224.58767949999,621224.58767949999,621224.58767949999,631410.23841152806,661649.88153635338,690135.78145394218,698567.68897873361,698567.68897873361,706999.59650352492,715431.50402831624,715431.50402831624,732295.3190778991,749159.13412748196,749159.13412748196,749159.13412748196,760396.52113939426,789917.83394190669,811466.7464808285,814731.73322914995,814731.73322914995,828836.47598189884,842941.21873464773,842941.21873464773,854891.07023350429,866840.92173236085,866840.92173236085,866840.92173236085,879843.53555834631,911678.59294865001,930511.03651296836,930511.03651296836,930511.03651296836,948401.85789907072,966292.67928517319,966292.67928517319,975238.08997822437,984183.50067127566,984183.50067127566,984183.50067127566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,0,"ФОТ 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,47070214.359733187,null,null,0,0,0,0,0,382.81250000000006,1065.494791666667,2219.0364583333335,9902.0833333333321,10388.437500000002,17968.125,25485.468750000004,40240.812500000007,51089.609375,65830.6796875,71350.272656250003,71350.272656250003,111439.5625,111439.5625,111439.5625,146700.96875,146700.96875,146700.96875,173154.90937500002,202919.00606250003,225968.38468749999,246089.01624999999,246089.01624999999,246089.01624999999,289718.52875,289718.52875,289718.52875,331793.15968749998,331793.15968749998,331793.15968749998,335833.53103124996,377229.166076875,407003.24500937498,418954.94657187501,418954.94657187501,418954.94657187501,455574.96015937498,455574.96015937498,455574.96015937498,484211.23710312508,484211.23710312508,484211.23710312508,484211.23710312508,510756.07383875159,554010.6084323125,558983.95048650005,558983.95048650005,558983.95048650005,594634.44204325008,594634.44204325008,594634.44204325008,621224.58767949999,621224.58767949999,621224.58767949999,621224.58767949999,641595.88914355624,681703.87392915064,698567.68897873361,698567.68897873361,698567.68897873361,715431.50402831624,715431.50402831624,715431.50402831624,749159.13412748196,749159.13412748196,749159.13412748196,749159.13412748196,771633.90815130644,808201.75973250705,814731.73322914995,814731.73322914995,814731.73322914995,842941.21873464773,842941.21873464773,842941.21873464773,866840.92173236085,866840.92173236085,866840.92173236085,866840.92173236085,892846.14938433177,930511.03651296836,930511.03651296836,930511.03651296836,930511.03651296836,966292.67928517319,966292.67928517319,966292.67928517319,984183.50067127566,984183.50067127566,984183.50067127566,984183.50067127566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,0,"ФОТ 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,685176.17349999992,null,null,0,0,0,0,0,7.3500000000000005,20.457500000000003,42.605500000000006,190.12,199.45800000000003,344.988,489.32100000000003,750.12,952.34999999999991,1227.135,1330.0245000000002,1210.104,2077.3200000000002,1098.0900000000001,1781.346,2734.62,2725.0020000000004,2645.6640000000002,3227.7420000000002,3672.3960000000002,4089.5400000000004,4453.68,4178.4120000000003,3537.9960000000001,5243.2800000000007,2768.2200000000003,4007.808,6004.74,5575.1220000000003,5179.1040000000003,6077.862000000001,6628.1880000000001,7151.34,7361.34,6782.076,5421.9480000000003,8004.7800000000007,4054.8900000000003,5882.0580000000009,8507.94,7908.5160000000005,7113.7920000000004,8254.3860000000004,8712.9630000000016,9450.840000000002,9535.68,8783.5860000000011,6953.6880000000001,10143.840000000002,5159.0700000000006,7296.1980000000003,10597.44,9632.1960000000017,8701.3919999999998,9883.5660000000007,10626.168,11290.44,11569.740000000002,10412.766,8294.3280000000013,11849.040000000003,6064.170000000001,8489.8380000000016,12407.640000000003,11166.876,10105.200000000001,11444.706,12180.273000000001,12995.640000000003,13100.640000000003,11947.446000000002,9365.9580000000005,13554.240000000002,6829.6200000000008,9683.478000000001,13938.540000000003,12651.660000000002,11245.92,12822.516000000003,13534.878000000001,14526.540000000003,14526.540000000003,13325.256000000001,10364.088000000002,15085.140000000001,7542.5700000000006,10755.108,15364.440000000002,13934.970000000001,12386.640000000003,14029.470000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76]
[77,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2198756164.0108824,null,null,0,0,0,0,0,17676.75,54348.751800000013,110417.01551999999,505799.88479999994,526009.09788000013,920373.36048000003,1294147.94796,2043517.5573120001,2586313.0893599996,3353055.1583760004,3630320.85843,3311882.0670600007,5672052.1998000005,3055162.1610283204,4950350.3259766074,7576096.2658617599,7548351.5175505932,7312145.8713085447,8903976.6928936318,10337760.472633332,11479518.565799156,12488349.14908036,11712911.200460328,9917617.5969258323,14668222.451762274,7912445.9742578287,11435295.595106192,17124543.000709686,15920726.595033091,14783776.811693627,17342771.23127757,19306247.971407406,20838954.555542141,21420730.061333925,19783985.272980768,15795614.68463967,23334096.521204527,12073643.291076222,17514359.496980913,25318425.19502043,23578815.473368272,21197758.83774275,24593287.78866088,26532603.497826513,28776024.040849254,29039065.602392532,26781176.523558684,21209882.907944087,30911263.173610441,16074134.825996907,22722508.622842085,33015680.2672626,30055921.473970585,27161237.048562244,30838167.617730871,33882643.414059699,35985926.471100941,36874258.902716756,33206661.29270418,26449590.730305769,37785129.61472252,19735477.161668852,27629668.026336391,40378087.393660694,36361899.386759974,32884686.121864915,37249194.469727501,40444846.144007519,43166939.187383175,43499852.658455841,39707261.381056368,31116464.948350266,45046037.048828848,23156747.664849132,32843899.453481171,47259428.102610089,42911972.062966779,38143975.16708158,43482671.32552927,46843341.332280867,50274729.05667875,50274729.05667875,46143175.100667335,35889136.18940793,52236691.902476132,26656046.240571883,38008935.570411056,54298479.386301525,49236957.927557215,43766184.824495293,49554919.322486281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78]
[79,null,null,null,null,null,0,"Количество продаж",null,null,null,1,"шт",null,null,null,null,null,null,0,null,null,null,644253.36657500011,null,null,0,0,0,0,0,3.49125,13.208562499999999,29.954925000000003,110.5446125,185.04955000000001,258.61185,396.29677500000003,588.73447499999997,808.67324999999983,1035.2553749999997,1214.6507624999999,1206.5610375000001,1561.5264,1508.3197500000001,1367.7320999999999,2145.08385,2593.3204500000002,2551.0663500000001,2789.8678499999996,3277.5655499999998,3686.9196000000002,4058.0295000000001,4100.2437,3665.2937999999999,4171.1061,3805.4625000000001,3218.6133,4755.9602999999997,5500.4344499999997,5108.2573499999999,5347.0588500000003,6035.3737500000007,6545.2757999999994,6893.5230000000001,6718.1226000000006,5796.9114,6377.6957999999995,5728.3432499999999,4720.0503000000008,6835.2490500000004,7797.8166000000001,7135.5963000000002,7299.8845499999998,8059.4907750000002,8627.8064250000007,9018.5970000000016,8701.6513500000001,7475.2051500000007,8121.3258000000005,7268.8822500000006,5916.2523000000001,8499.4780499999997,9609.0771000000004,8708.4543000000012,8827.8550500000001,9742.1236500000014,10410.388800000001,10858.585500000001,10441.690350000001,8885.8696500000005,9568.0998000000018,8508.7747500000005,6913.1538,9926.3020500000021,11197.895100000002,10104.2361,10236.20535,11221.865024999999,11958.558675,12395.733000000002,11897.840850000001,10123.866900000001,10887.09405,9682.3335000000006,7843.7215500000002,11220.458550000001,12630.345000000001,11351.3505,11432.507100000001,12519.76215,13329.17355,13800.213000000002,13229.6031,11252.438400000001,12088.383300000001,10748.162249999999,8691.3970499999996,12406.7853,13917.21975,12502.764750000002,12547.652250000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80]
[81,null,null,null,null,null,0,"Продажи",null,null,null,1,"руб.",null,null,null,"учет",null,null,0,null,null,null,2065279769.1321578,null,null,0,0,0,0,0,8396.4562499999993,34212.113355000009,78263.739476999996,292703.02765199996,490109.26677300001,687031.66772100003,1051897.621509,1585391.1150042,2199169.5571691999,2821199.9176746001,3317103.6079828497,3297546.3896077499,4267368.7767585004,4145426.8213934521,3802618.4313273407,5950062.1311232243,7184112.6971208677,7058736.2597080898,7702658.2179960329,9139825.1536253057,10363207.54325543,11384737.164567769,11495598.666031826,10274501.178758426,11678274.02312685,10725817.502359549,9190177.2454479095,13565923.333012542,15696503.057977818,14584639.118195191,15260110.320411317,17408284.121275365,19068971.200301036,20073350.19301613,19572239.783799477,16900309.979869708,18586612.822775993,16818676.410833355,14054301.324327137,20345572.728700638,23226189.317484632,21268872.797777735,21750747.147541724,24284798.361081511,26271598.080870986,27462167.580539845,26514615.009826824,22795753.229963817,24757544.388738401,22318064.04981349,18428405.638198521,26475639.722799726,29959010.827085763,27178150.298203092,27549717.216489229,30742385.240100518,33187570.695451301,34608588.052563399,33288437.092824943,28336719.710929725,30511492.163888436,27322288.218785901,22498443.964302488,32303683.824498616,36451493.720699817,32892128.116596822,33313593.281006396,36904669.291524127,39715598.032410577,41166726.126773536,39523379.168768302,33641270.006468147,36177188.448660076,32396322.738997038,26600307.381206892,38049080.589143351,42831415.078649014,38501574.934272967,38772657.083990149,42904856.012459815,46131083.434755817,47760992.603844807,45798504.474739388,38965347.862785749,41859768.343644924,37474050.617947802,30715866.360216893,43846022.104438469,49179332.724082902,44176492.807224944,44327524.469816245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82]
[83,null,null,null,null,null,0,"Количество отмен",null,null,null,1,"шт",null,null,null,null,null,null,0,null,null,null,34118.513975000031,null,null,0,0,0,0,0,0.29400000000000026,0.89180000000000081,1.908795000000002,8.0308550000000078,9.8795200000000101,15.794100000000014,23.022720000000021,34.898010000000035,45.595200000000034,58.608900000000048,65.472330000000071,61.704405000000065,95.193840000000094,64.696800000000067,82.234740000000073,127.19826000000012,136.34628000000015,133.07658000000012,155.56632000000013,179.17326000000017,200.30556000000018,219.04260000000022,211.6732800000002,183.30396000000016,245.11116000000024,163.16160000000016,187.99452000000016,280.26768000000027,283.05228000000028,262.91538000000025,294.90552000000031,325.90614000000028,352.3354800000003,365.96700000000033,344.89644000000033,284.69868000000031,374.41068000000035,242.24340000000024,275.83122000000031,399.13818000000038,401.42004000000037,363.63684000000035,401.31336000000039,431.06238000000042,465.16323000000051,475.93560000000048,446.70024000000046,365.98338000000035,475.29048000000051,307.80120000000034,343.43862000000036,496.85958000000051,491.26224000000053,444.37764000000038,482.3565600000004,523.88238000000047,557.87928000000056,575.69400000000053,532.20804000000044,435.90078000000045,556.90488000000062,361.05720000000042,400.23522000000042,581.20398000000068,570.75144000000057,515.87676000000044,558.84024000000056,601.65798000000063,641.62833000000069,653.98200000000077,608.90424000000064,494.1127800000005,635.82918000000063,408.72720000000038,455.63532000000043,654.37638000000072,645.45180000000062,576.35340000000053,625.35984000000076,669.62028000000066,716.41038000000071,726.32700000000068,678.27564000000064,547.81608000000051,707.04648000000077,452.55420000000049,505.63002000000046,722.12868000000071,711.04320000000064,634.81530000000066,685.0452000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84]
[85,null,null,null,null,null,0,"Сумма возвратов из-за отмен",null,null,null,1,"руб.",null,null,null,"учет",null,null,0,null,null,null,109442259.00731939,null,null,0,0,0,0,0,707.07000000000062,2350.7175720000023,4960.1681388000043,21336.165547200017,26098.362763200028,42075.025398000042,60969.651523200053,94682.181772080075,123887.69914752009,159985.33722864016,178743.38592096017,168778.49126670018,260000.90866260027,178927.008439133,228565.63464934772,352547.35389423673,377695.02336064161,367969.35002784804,429280.5264288311,502550.18583427009,562558.34735830012,614329.15162120655,593399.93950921716,513833.81588163704,685905.07403974992,463180.06348793628,536536.28354682645,799334.67597945011,808074.49380842131,750558.33841807675,841548.61736803991,945677.63116907282,1026620.6619357606,1065218.7480087793,1005566.7115325709,829664.44011539523,1091320.0076945787,716286.69685509475,821310.81278999953,1187880.6027706275,1196336.8708849363,1083698.5082433936,1195709.0999238638,1307237.0177996703,1416366.9966122366,1449322.8645041951,1361637.716966274,1116207.0815533514,1448549.3560238597,952078.02477598144,1069641.6931736534,1547852.2969189261,1532393.6616314508,1387008.6966821968,1505139.0751948587,1663687.4127396983,1778263.4929846362,1834829.6208196813,1697009.0407353365,1390050.2421392738,1775901.09189196,1167270.3826139802,1302541.4926701454,1891420.1760097935,1858256.8494070075,1679006.4387421978,1818814.6400077508,1990285.7904575774,2131126.028935404,2171663.4982120674,2023288.9818268148,1641731.2117445758,2113006.1314366586,1376730.2770822549,1545323.4547877396,2218816.1186392172,2189073.1635447741,1954878.7273129327,2120746.6046919883,2308560.3665465293,2479422.5755899609,2513736.4528339398,2348474.2945934832,1896997.1985829922,2448359.0379931265,1588608.7686476379,1786917.8852221626,2552028.5311561739,2512463.1109653059,2243016.9722553859,2419858.6211444065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86]
[87,null,null,null,null,null,0,"Условия предоплаты от клиентов",null,null,null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,0,"Условия предоплаты от клиентов","Процент предоплаты и его распределение",null,null,null,"% // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,1]
[89]
[90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[91,null,null,null,null,null,0,"Условия окончательного расчета от клиентов",null,null,null,null,"%",null,null,null,"процесс",null,0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,null,null,null,null,null,0,"Условия окончательного расчета от клиентов","Процент доплаты и его распределение",null,null,null,"% // %",null,null,null,0,null,0,0,null,null,null,1,"*",null,1]
[93]
[94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,null,null,null,null,0,"Поступление ДС",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2089313905.0035639,null,null,0,0,0,0,0,16969.68,51998.034228000011,105456.84738119999,484463.71925279993,499910.73511680012,878298.33508200001,1233178.2964367999,1948835.3755399201,2462425.3902124795,3193069.8211473604,3451577.47250904,3143103.5757933008,5412051.2911374001,2876235.1525891875,4721784.6913272599,7223548.9119675234,7170656.4941899516,6944176.5212806966,8474696.1664648,9835210.286799062,10916960.218440857,11874019.997459155,11119511.260951111,9403783.7810441945,13982317.377722524,7449265.9107698929,10898759.311559366,16325208.324730236,15112652.101224668,14033218.47327555,16501222.61390953,18360570.340238333,19812333.89360638,20355511.313325144,18778418.561448198,14965950.244524274,22242776.513509948,11357356.594221128,16693048.684190914,24130544.592249803,22382478.602483336,20114060.329499356,23397578.688737016,25225366.480026841,27359657.044237018,27589742.737888336,25419538.806592409,20093675.826390736,29462713.817586582,15122056.801220926,21652866.92966843,31467827.970343675,28523527.812339135,25774228.351880047,29333028.542536013,32218956.001320001,34207662.978116304,35039429.281897075,31509652.251968842,25059540.488166496,36009228.522830561,18568206.779054873,26327126.533666246,38486667.217650898,34503642.537352964,31205679.683122717,35430379.829719752,38454560.353549942,41035813.158447772,41328189.160243772,37683972.399229556,29474733.736605689,42933030.917392187,21780017.387766879,31298575.998693433,45040611.983970873,40722898.899422005,36189096.43976865,41361924.72083728,44534780.96573434,47795306.481088787,47760992.603844807,43794700.806073852,33992138.990824938,49788332.864483006,25067437.471924245,36222017.685188897,51746450.85514535,46724494.816591911,41523167.852239907,47135060.701341875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,0,"Поступление ДС","Поступление предоплат",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,2198756164.0108824,null,null,0,0,0,0,0,17676.75,54348.751800000013,110417.01551999999,505799.88479999994,526009.09788000013,920373.36048000003,1294147.94796,2043517.5573120001,2586313.0893599996,3353055.1583760004,3630320.85843,3311882.0670600007,5672052.1998000005,3055162.1610283204,4950350.3259766074,7576096.2658617599,7548351.5175505932,7312145.8713085447,8903976.6928936318,10337760.472633332,11479518.565799156,12488349.14908036,11712911.200460328,9917617.5969258323,14668222.451762274,7912445.9742578287,11435295.595106192,17124543.000709686,15920726.595033091,14783776.811693627,17342771.23127757,19306247.971407406,20838954.555542141,21420730.061333925,19783985.272980768,15795614.68463967,23334096.521204527,12073643.291076222,17514359.496980913,25318425.19502043,23578815.473368272,21197758.83774275,24593287.78866088,26532603.497826513,28776024.040849254,29039065.602392532,26781176.523558684,21209882.907944087,30911263.173610441,16074134.825996907,22722508.622842085,33015680.2672626,30055921.473970585,27161237.048562244,30838167.617730871,33882643.414059699,35985926.471100941,36874258.902716756,33206661.29270418,26449590.730305769,37785129.61472252,19735477.161668852,27629668.026336391,40378087.393660694,36361899.386759974,32884686.121864915,37249194.469727501,40444846.144007519,43166939.187383175,43499852.658455841,39707261.381056368,31116464.948350266,45046037.048828848,23156747.664849132,32843899.453481171,47259428.102610089,42911972.062966779,38143975.16708158,43482671.32552927,46843341.332280867,50274729.05667875,50274729.05667875,46143175.100667335,35889136.18940793,52236691.902476132,26656046.240571883,38008935.570411056,54298479.386301525,49236957.927557215,43766184.824495293,49554919.322486281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,0,"Поступление ДС","Возврат предоплат по отказам",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,-109442259.00731939,null,null,0,0,0,0,0,-707.07000000000062,-2350.7175720000023,-4960.1681388000043,-21336.165547200017,-26098.362763200028,-42075.025398000042,-60969.651523200053,-94682.181772080075,-123887.69914752009,-159985.33722864016,-178743.38592096017,-168778.49126670018,-260000.90866260027,-178927.008439133,-228565.63464934772,-352547.35389423673,-377695.02336064161,-367969.35002784804,-429280.5264288311,-502550.18583427009,-562558.34735830012,-614329.15162120655,-593399.93950921716,-513833.81588163704,-685905.07403974992,-463180.06348793628,-536536.28354682645,-799334.67597945011,-808074.49380842131,-750558.33841807675,-841548.61736803991,-945677.63116907282,-1026620.6619357606,-1065218.7480087793,-1005566.7115325709,-829664.44011539523,-1091320.0076945787,-716286.69685509475,-821310.81278999953,-1187880.6027706275,-1196336.8708849363,-1083698.5082433936,-1195709.0999238638,-1307237.0177996703,-1416366.9966122366,-1449322.8645041951,-1361637.716966274,-1116207.0815533514,-1448549.3560238597,-952078.02477598144,-1069641.6931736534,-1547852.2969189261,-1532393.6616314508,-1387008.6966821968,-1505139.0751948587,-1663687.4127396983,-1778263.4929846362,-1834829.6208196813,-1697009.0407353365,-1390050.2421392738,-1775901.09189196,-1167270.3826139802,-1302541.4926701454,-1891420.1760097935,-1858256.8494070075,-1679006.4387421978,-1818814.6400077508,-1990285.7904575774,-2131126.028935404,-2171663.4982120674,-2023288.9818268148,-1641731.2117445758,-2113006.1314366586,-1376730.2770822549,-1545323.4547877396,-2218816.1186392172,-2189073.1635447741,-1954878.7273129327,-2120746.6046919883,-2308560.3665465293,-2479422.5755899609,-2513736.4528339398,-2348474.2945934832,-1896997.1985829922,-2448359.0379931265,-1588608.7686476379,-1786917.8852221626,-2552028.5311561739,-2512463.1109653059,-2243016.9722553859,-2419858.6211444065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,0,"Поступление ДС","Поступление окончательного расчета",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99]
[100,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1872394.7520000001,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0]
[102,null,null,null,null,null,0,"Прочие расходы отдела продаж","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,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,96,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,1872394.7520000001,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков"]
[111,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[112,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[113,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[114,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[115,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[116,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[117]
[118,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,1872394.7520000001,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение"]
[120,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[121,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[122]
[123,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 1 блока продаж"]
[124,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[125,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[127,null,null,null,null,null,0,"Валовый поток посетителей",null,null,2,"начало 2 блока продаж"]
[128,null,null,null,null,null,0,"Валовый поток посетителей","Средний чек",null,null,2,"шт",null,null,null,null,null,null,null,null,null,null,1497983.8650000005,null,null,0,0,0,0,0,21,35.175000000000004,89.144999999999996,322.8,371.52,582.12,890.19,1276.8,1666.5,2032.65,2267.0549999999998,2013.06,3529.8,1917.6,3142.44,4951.8,5025.78,4968.96,6154.38,7091.94,8070.6,8860.2000000000007,8460.18,7163.94,10774.2,5703.3,8362.6200000000008,12573.6,11732.58,10930.56,12861.18,14150.82,15222.6,15822.6,14534.64,11724.72,17239.2,8769.6,12720.12,18471.599999999999,17188.740000000002,15518.88,18023.04,19024.32,20652.599999999999,20815.2,19278.54,15223.32,22347.599999999999,11337.3,16082.22,23301.599999999999,21241.439999999999,19142.88,21805.74,23461.77,24996.6,25623.599999999999,23061.239999999998,18375.419999999998,26250.6,13438.8,18814.32,27504.6,24754.14,22488,25445.34,27143.97,28899.599999999999,29199.599999999999,26573.94,20878.62,30153.599999999999,15226.8,21546.42,31080.6,28247.4,25108.799999999999,28663.74,30256.17,32475.599999999999,32475.599999999999,29792.34,23171.82,33729.599999999999,16864.8,24049.62,34356.6,31195.8,27729.599999999999,31465.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1831828460.624753,null,null,0,0,0,0,0,19488,33898.4352,85347.647280000005,311229.90720000002,358182.15551999997,563205.33791999996,858928.42584000004,1263680.993088,1647703.9526400003,2013827.9538240002,2250871.1396280001,2000519.0321760001,3505008.9700800003,1946489.7442780798,3188614.1650715517,5019895.5352934394,5107918.1290058885,5047028.3656028155,6247895.6936004478,7363967.3048559865,8374222.2043300616,9191142.5015339125,8799090.5004131049,7450909.5375468638,11200613.207022605,6066226.8969648592,8891279.7848979719,13367019.28277511,12510320.423049103,11654113.365076074,13711434.648372067,15432245.474242819,16602564.244473293,17251909.495420918,15898626.099010704,12821558.717319932,18854222.214663099,9812280.2419020198,14232543.67978045,20665438.969014268,19289420.55072723,17413565.624075178,20222926.378312774,21840872.353377488,23709635.214493267,23897078.875722766,22197734.769499764,17529787.809014875,25728677.746393323,13355644.470722374,18943601.340194385,27449451.729528114,25097272.754057489,22619371.570086285,25763659.859991591,28360647.621919468,30213526.137339469,30971077.533611733,27959076.879284743,22277853.534628246,31825505.049468927,16669124.538054202,23336774.35327588,34115669.359781884,30797280.775110859,27974716.36315025,31654461.232859127,34544778.790135764,36781374.827506751,37160705.948260412,33923255.226994604,26651084.842298381,38492692.822116666,19828466.180530537,28059616.805584833,40473248.85425733,36788234.33341942,32700652.74081726,37329061.88521836,40197267.976405002,43145812.989105403,43145812.989105403,39587051.113471389,30789928.643811081,44818639.931369036,22861090.789226294,32600400.372108739,46572000.531583913,42292391.808282919,37593237.16291815,42655776.259630434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131]
[132,null,null,null,null,null,0,"Коммерческие затраты на одного посетителя",null,null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,30,null,null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,null,null,null,0,"Коммерческие затраты на одного посетителя","Представительские расходы",null,null,null,"руб. // %",null,null,"*",5,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,"*",20,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,"*",5,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30]
[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,44939515.95000001,null,null,0,0,0,0,0,630,1055.2500000000002,2674.35,9684,11145.599999999999,17463.599999999999,26705.7,38304,49995,60979.5,68011.649999999994,60391.799999999996,105894,57528,94273.2,148554,150773.4,149068.79999999999,184631.4,212758.19999999998,242118,265806,253805.40000000002,214918.19999999998,323226,171099,250878.60000000003,377208,351977.4,327916.79999999999,385835.4,424524.6,456678,474678,436039.19999999995,351741.6,517176,263088,381603.60000000003,554148,515662.20000000007,465566.39999999997,540691.20000000007,570729.6,619578,624456,578356.20000000007,456699.6,670428,340119,482466.6,699048,637243.19999999995,574286.4,654172.20000000007,703853.1,749898,768708,691837.2,551262.6,787518,403164,564429.6,825138,742624.2,674640,763360.2,814319.10000000009,866988,875988,797218.2,626358.6,904608,456804,646392.6,932418,847422,753264,859912.20000000007,907685.1,974268,974268,893770.2,695154.6,1011888,505944,721488.6,1030698,935874,831888,943974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139]
[140,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,44278734.149999999,null,null,0,0,0,0,63,231.52500000000003,919.48500000000013,2241.9449999999997,4923.4049999999997,10754.279999999999,13965.21,21396.059999999998,31354.289999999997,42909.75,53993.565000000002,62327.159999999989,70275.914999999994,69205.86,95058.719999999987,73979.64,110779.38,149049.35999999999,153818.28,162550.25999999998,196005.41999999998,223934.94,248024.33999999997,258317.09999999998,252970.02000000002,232197.83999999997,285565.86,207665.82,286254.36000000004,367232.76,350551.07999999996,349161.3,400657.5,435970.62,458214.12,454656.6,427293.35999999993,375963.12,452801.16,315897.12,429518.34000000008,537592.67999999993,508145.94000000006,491107.68000000005,554587.56000000006,585871.91999999993,616431.42000000004,598460.4,563232.06000000006,487787.22,585570.05999999994,404481.42,541260.53999999992,674210.88,626344.74,603220.23,673680.96000000008,719547.57,747853.91999999993,731589.29999999993,673290.35999999987,583703.81999999995,688338.36,477614.52,634390.74,793585.44,731100.96,706351.95,783914.75999999989,831019.77,861811.02,835271.1,773785.25999999989,665053.02,789225.66,542283.12,723700.62,897503.4,829839.41999999993,790035.75,880902.3600000001,927659.97,966218.22,930257.1,865858.85999999987,739580.22,881659.26,601528.31999999995,804769.02,991852.2,915886.79999999993,771116.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,44939515.95000001,null,null,0,0,0,0,0,630,1055.2500000000002,2674.35,9684,11145.599999999999,17463.599999999999,26705.7,38304,49995,60979.5,68011.649999999994,60391.799999999996,105894,57528,94273.2,148554,150773.4,149068.79999999999,184631.4,212758.19999999998,242118,265806,253805.40000000002,214918.19999999998,323226,171099,250878.60000000003,377208,351977.4,327916.79999999999,385835.4,424524.6,456678,474678,436039.19999999995,351741.6,517176,263088,381603.60000000003,554148,515662.20000000007,465566.39999999997,540691.20000000007,570729.6,619578,624456,578356.20000000007,456699.6,670428,340119,482466.6,699048,637243.19999999995,574286.4,654172.20000000007,703853.1,749898,768708,691837.2,551262.6,787518,403164,564429.6,825138,742624.2,674640,763360.2,814319.10000000009,866988,875988,797218.2,626358.6,904608,456804,646392.6,932418,847422,753264,859912.20000000007,907685.1,974268,974268,893770.2,695154.6,1011888,505944,721488.6,1030698,935874,831888,943974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Срок цикла продаж и производства",null,null,null,"кол-во дней",null,null,"*",0,null,0]
[151,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Срок цикла продаж и производства","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[152,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[154,null,null,null,null,null,0,"Затраты времени на одного посетителя",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,0.15,null,null,0.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[155,null,null,null,null,null,0,"Затраты времени на одного посетителя","информирование об услугах",null,null,null,"кол-во минут // %",null,null,"*",4,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,"*",3,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,"*",2,null,0,0,null,null,null,1,"*",null,1]
[158,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15]
[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,224697.57974999992,null,null,0,0,0,0,0,3.15,5.2762500000000001,13.371749999999999,48.42,55.727999999999994,87.317999999999998,133.52850000000001,191.51999999999998,249.97499999999999,304.89749999999998,340.05824999999999,301.959,529.47,287.64,471.36599999999999,742.77,753.86699999999996,745.34399999999994,923.15699999999993,1063.7909999999999,1210.5899999999999,1329.03,1269.027,1074.5909999999999,1616.13,855.495,1254.393,1886.04,1759.8869999999999,1639.5839999999998,1929.1769999999999,2122.623,2283.39,2373.39,2180.1959999999999,1758.7079999999999,2585.88,1315.44,1908.018,2770.74,2578.3110000000001,2327.8319999999999,2703.4560000000001,2853.6479999999997,3097.89,3122.28,2891.7809999999999,2283.498,3352.14,1700.5949999999998,2412.3329999999996,3495.24,3186.2159999999999,2871.4320000000002,3270.8610000000003,3519.2655,3749.49,3843.5399999999995,3459.1859999999997,2756.3129999999996,3937.5899999999997,2015.8199999999997,2822.1479999999997,4125.6899999999996,3713.1209999999996,3373.2,3816.8009999999999,4071.5954999999999,4334.9399999999996,4379.9399999999996,3986.0909999999994,3131.7929999999997,4523.04,2284.02,3231.9629999999997,4662.0899999999992,4237.1099999999997,3766.3199999999997,4299.5609999999997,4538.4254999999994,4871.3399999999992,4871.3399999999992,4468.8509999999997,3475.7729999999997,5059.4399999999996,2529.7199999999998,3607.4429999999998,5153.49,4679.37,4159.4399999999996,4719.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[161]
[162,null,null,null,null,null,0,"Потребность в сотрудниках отдела продаж",null,null,null,null,"кол-во сотр.*пер.",null,null,null,null,null,null,null,null,null,null,1598.9227312499984,null,null,0,0,0,0,0,1.96875E-2,3.2976562500000001E-2,8.3573437499999986E-2,0.30262500000000003,0.34829999999999994,0.54573749999999999,0.83455312500000001,1.1969999999999998,1.5623437499999999,1.9056093749999998,2.1253640625000001,2.1253640625000001,3.3091875000000002,3.3091875000000002,3.3091875000000002,4.6423125000000001,4.7116687499999994,4.7116687499999994,5.7697312499999995,6.6486937499999996,7.5661874999999998,8.3064374999999995,8.3064374999999995,8.3064374999999995,10.1008125,10.1008125,10.1008125,11.787749999999999,11.787749999999999,11.787749999999999,12.05735625,13.266393750000001,14.2711875,14.8336875,14.8336875,14.8336875,16.161750000000001,16.161750000000001,16.161750000000001,17.317124999999997,17.317124999999997,17.317124999999997,17.317124999999997,17.835299999999997,19.361812499999999,19.514250000000001,19.514250000000001,19.514250000000001,20.950875,20.950875,20.950875,21.84525,21.84525,21.84525,21.84525,21.995409375000001,23.434312499999997,24.022124999999996,24.022124999999996,24.022124999999996,24.609937499999997,24.609937499999997,24.609937499999997,25.785562499999997,25.785562499999997,25.785562499999997,25.785562499999997,25.785562499999997,27.093374999999998,27.374624999999998,27.374624999999998,27.374624999999998,28.268999999999998,28.268999999999998,28.268999999999998,29.138062499999997,29.138062499999997,29.138062499999997,29.138062499999997,29.138062499999997,30.445874999999994,30.445874999999994,30.445874999999994,30.445874999999994,31.621499999999997,31.621499999999997,31.621499999999997,32.209312499999996,32.209312499999996,32.209312499999996,32.209312499999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163]
[164,null,null,null,null,null,0,"ФОТ продавцов-консультантов",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,64888582.425728545,null,null,0,0,0,0,0,689.0625,1154.1796875,2925.0703124999995,10591.875000000002,12190.499999999998,19100.8125,29209.359375,43151.849999999991,56322.4921875,68697.217968750003,76619.374453124998,76619.374453124998,119296.20937500001,119296.20937500001,119296.20937500001,167355.36562500001,169855.65843749998,169855.65843749998,207998.81156249996,246875.97197812499,280943.89115624997,308430.48403125,308430.48403125,308430.48403125,375058.31934374996,375058.31934374996,375058.31934374996,437696.83912499994,437696.83912499994,437696.83912499994,447707.72359687497,507379.13251396874,545807.91661593749,567320.97942843754,567320.97942843754,567320.97942843754,618113.32072874997,618113.32072874997,618113.32072874997,662301.15174562484,662301.15174562484,662301.15174562484,662301.15174562484,702582.55476475484,762716.16912113433,768721.11034398747,768721.11034398747,768721.11034398747,825313.80363980622,825313.80363980622,825313.80363980622,860545.74660783738,860545.74660783738,860545.74660783738,860545.74660783738,892454.77447184327,950837.68256030441,974687.93527328584,974687.93527328584,974687.93527328584,998538.18798626715,998538.18798626715,998538.18798626715,1046238.69341223,1046238.69341223,1046238.69341223,1046238.69341223,1077625.854214597,1132281.7323814987,1144035.684675456,1144035.684675456,1144035.684675456,1181413.2529702405,1181413.2529702405,1181413.2529702405,1217732.9655585685,1217732.9655585685,1217732.9655585685,1217732.9655585685,1254264.9545253257,1310560.5090372341,1310560.5090372341,1310560.5090372341,1310560.5090372341,1361165.9752436385,1361165.9752436385,1361165.9752436385,1386468.70834684,1386468.70834684,1386468.70834684,1386468.70834684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165,null,null,null,null,null,0,"ФОТ 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,64195348.071555123,null,null,0,0,0,0,0,344.53125,921.62109375,2039.6249999999998,6758.4726562500009,11391.1875,15645.65625,24155.0859375,36180.604687499996,49737.171093749996,62509.855078125001,72658.296210937493,76619.374453124998,97957.791914062502,119296.20937500001,119296.20937500001,143325.78750000001,168605.51203124999,169855.65843749998,188927.23499999999,227437.39177031248,263909.93156718748,294687.18759374996,308430.48403125,308430.48403125,341744.40168749995,375058.31934374996,375058.31934374996,406377.57923437492,437696.83912499994,437696.83912499994,442702.28136093746,477543.42805542186,526593.52456495306,556564.44802218745,567320.97942843754,567320.97942843754,592717.15007859375,618113.32072874997,618113.32072874997,640207.2362371874,662301.15174562484,662301.15174562484,662301.15174562484,682441.85325518984,732649.36194294458,765718.63973256084,768721.11034398747,768721.11034398747,797017.45699189685,825313.80363980622,825313.80363980622,842929.7751238218,860545.74660783738,860545.74660783738,860545.74660783738,876500.26053984032,921646.2285160739,962762.80891679507,974687.93527328584,974687.93527328584,986613.06162977649,998538.18798626715,998538.18798626715,1022388.4406992486,1046238.69341223,1046238.69341223,1046238.69341223,1061932.2738134135,1104953.793298048,1138158.7085284772,1144035.684675456,1144035.684675456,1162724.4688228483,1181413.2529702405,1181413.2529702405,1199573.1092644045,1217732.9655585685,1217732.9655585685,1217732.9655585685,1235998.9600419472,1282412.7317812799,1310560.5090372341,1310560.5090372341,1310560.5090372341,1335863.2421404363,1361165.9752436385,1361165.9752436385,1373817.3417952391,1386468.70834684,1386468.70834684,1386468.70834684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,null,null,0,"ФОТ 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,64888582.425728545,null,null,0,0,0,0,0,689.0625,1154.1796875,2925.0703124999995,10591.875000000002,12190.499999999998,19100.8125,29209.359375,43151.849999999991,56322.4921875,68697.217968750003,76619.374453124998,76619.374453124998,119296.20937500001,119296.20937500001,119296.20937500001,167355.36562500001,169855.65843749998,169855.65843749998,207998.81156249996,246875.97197812499,280943.89115624997,308430.48403125,308430.48403125,308430.48403125,375058.31934374996,375058.31934374996,375058.31934374996,437696.83912499994,437696.83912499994,437696.83912499994,447707.72359687497,507379.13251396874,545807.91661593749,567320.97942843754,567320.97942843754,567320.97942843754,618113.32072874997,618113.32072874997,618113.32072874997,662301.15174562484,662301.15174562484,662301.15174562484,662301.15174562484,702582.55476475484,762716.16912113433,768721.11034398747,768721.11034398747,768721.11034398747,825313.80363980622,825313.80363980622,825313.80363980622,860545.74660783738,860545.74660783738,860545.74660783738,860545.74660783738,892454.77447184327,950837.68256030441,974687.93527328584,974687.93527328584,974687.93527328584,998538.18798626715,998538.18798626715,998538.18798626715,1046238.69341223,1046238.69341223,1046238.69341223,1046238.69341223,1077625.854214597,1132281.7323814987,1144035.684675456,1144035.684675456,1144035.684675456,1181413.2529702405,1181413.2529702405,1181413.2529702405,1217732.9655585685,1217732.9655585685,1217732.9655585685,1217732.9655585685,1254264.9545253257,1310560.5090372341,1310560.5090372341,1310560.5090372341,1310560.5090372341,1361165.9752436385,1361165.9752436385,1361165.9752436385,1386468.70834684,1386468.70834684,1386468.70834684,1386468.70834684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,0,"ФОТ 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,748991.93250000023,null,null,0,0,0,0,0,10.5,17.587500000000002,44.572499999999998,161.4,185.76,291.06,445.09500000000003,638.4,833.25,1016.325,1133.5274999999999,1006.53,1764.9,958.8,1571.22,2475.9,2512.89,2484.48,3077.19,3545.97,4035.3,4430.1000000000004,4230.09,3581.97,5387.1,2851.65,4181.3100000000004,6286.8,5866.29,5465.28,6430.59,7075.41,7611.3,7911.3,7267.32,5862.36,8619.6,4384.8,6360.06,9235.7999999999993,8594.3700000000008,7759.44,9011.52,9512.16,10326.299999999999,10407.6,9639.27,7611.66,11173.8,5668.65,8041.11,11650.8,10620.72,9571.44,10902.87,11730.885,12498.3,12811.8,11530.619999999999,9187.7099999999991,13125.3,6719.4,9407.16,13752.3,12377.07,11244,12722.67,13571.985000000001,14449.8,14599.8,13286.97,10439.31,15076.8,7613.4,10773.21,15540.3,14123.7,12554.4,14331.87,15128.084999999999,16237.8,16237.8,14896.17,11585.91,16864.8,8432.4,12024.81,17178.3,15597.9,13864.8,15732.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,915914230.3123765,null,null,0,0,0,0,0,9744,16949.2176,42673.823640000002,155614.95360000001,179091.07775999999,281602.66895999998,429464.21292000002,631840.49654399999,823851.97632000013,1006913.9769120001,1125435.569814,1000259.516088,1752504.4850400002,973244.87213903992,1594307.0825357758,2509947.7676467197,2553959.0645029442,2523514.1828014078,3123947.8468002239,3681983.6524279932,4187111.1021650308,4595571.2507669562,4399545.2502065524,3725454.7687734319,5600306.6035113027,3033113.4484824296,4445639.8924489859,6683509.6413875548,6255160.2115245517,5827056.6825380372,6855717.3241860336,7716122.7371214097,8301282.1222366467,8625954.7477104589,7949313.049505352,6410779.3586599659,9427111.1073315497,4906140.1209510099,7116271.8398902249,10332719.484507134,9644710.2753636148,8706782.812037589,10111463.189156387,10920436.176688744,11854817.607246634,11948539.437861383,11098867.384749882,8764893.9045074377,12864338.873196661,6677822.2353611868,9471800.6700971927,13724725.864764057,12548636.377028745,11309685.785043143,12881829.929995796,14180323.810959734,15106763.068669735,15485538.766805867,13979538.439642372,11138926.767314123,15912752.524734464,8334562.2690271009,11668387.17663794,17057834.679890942,15398640.38755543,13987358.181575125,15827230.616429564,17272389.395067882,18390687.413753375,18580352.974130206,16961627.613497302,13325542.421149191,19246346.411058333,9914233.0902652685,14029808.402792417,20236624.427128665,18394117.16670971,16350326.37040863,18664530.94260918,20098633.988202501,21572906.494552702,21572906.494552702,19793525.556735694,15394964.32190554,22409319.965684518,11430545.394613147,16300200.186054369,23286000.265791956,21146195.90414146,18796618.581459075,21327888.129815217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[189]
[190,null,null,null,null,null,0,"Количество продаж",null,null,null,2,"шт",null,null,null,null,null,null,0,null,null,null,733714.22767499997,null,null,0,0,0,0,0,5.1974999999999998,13.9033125,30.769199999999998,101.95638750000001,171.8442,236.02590000000001,364.39672500000006,536.33002499999998,728.46675000000005,915.539625,1064.1769875,1059.3284625000001,1371.8578499999999,1348.2314999999999,1252.3598999999999,2003.3244,2469.4510499999997,2473.6981500000002,2753.0266499999998,3278.4641999999999,3752.72865,4190.3729999999996,4286.7940500000004,3866.9696999999996,4439.6896500000003,4078.1812500000001,3481.3152,5181.7144499999995,6015.7795499999993,5609.1271500000003,5888.4556499999999,6685.4699999999993,7269.9214499999998,7683.6869999999999,7513.4169000000002,6499.1916000000001,7168.5702000000001,6437.1779999999999,5318.7057000000004,7719.9506999999994,8825.934150000001,8095.1359499999999,8301.6252000000004,9169.2216000000008,9820.0376999999989,10263.280499999999,9923.2006499999989,8539.2103499999994,9298.8027000000002,8337.0127499999999,6786.3311999999996,9747.4954499999985,11024.402399999999,9995.1191999999992,10134.783449999999,11203.708725,11993.446575,12528.499499999998,12049.497899999998,10255.573349999999,11044.93995,9823.1264999999985,7982.6471999999994,11463.932700000001,12934.03815,11692.429649999998,11863.50165,13015.854225000001,13870.783575000001,14379.552,13803.951150000001,11744.508600000001,12630.47445,11231.648999999999,9101.3719500000007,13025.187449999999,14683.68,13205.6595,13308.703649999999,14582.677725,15526.113074999997,16075.421999999999,15411.315149999999,13108.6296,14083.101449999998,12522.113999999998,10126.318949999999,14455.53945,16224.219000000001,14584.0365,14650.861499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191]
[192,null,null,null,null,null,0,"Продажи",null,null,null,2,"руб.",null,null,null,"учет",null,null,0,null,null,null,896197783.38499415,null,null,0,0,0,0,0,4823.28,13213.142712000001,29513.405413799999,98152.944733800003,165679.48552320001,228043.40462639998,351978.10653059999,525345.83118467999,720567.77406768012,906229.14684984018,1055513.02562937,1052219.0675214899,1362618.1805583602,1349245.9318036248,1270938.2175640338,2031606.1508403355,2506633.8819140838,2513349.2574156541,2795493.7046528077,3368936.0921179675,3895201.9035235466,4347427.7647013329,4452582.6679818872,4021875.0093950923,4616251.8792809434,4273542.9257368976,3701982.9037610507,5508929.0192490872,6404641.5771914925,5980697.3625609819,6277973.1333284155,7213060.8303471841,7928615.4053822383,8378982.2506238176,8204757.5596218267,7108245.7420418318,7839755.7806658,7094959.3579998668,5951093.9206164107,8637250.7055766918,9888827.7311360203,9083989.0782635957,9315031.7705910187,10410790.18609334,11273750.623048011,11782661.737328468,11408466.377192575,9832561.838182373,10706470.224963527,9673369.7487361338,7994063.3382018972,11482280.634756319,13005314.309687436,11809869.470225584,11974800.278944274,13395766.101772986,14497108.005416587,15143189.408560423,14585213.217191879,12433640.277443465,13390581.24956405,12002420.822911974,9901459.9756041951,14219479.818981797,16065955.158385955,14546069.291719625,14758221.455012321,16384311.905691236,17653223.02036652,18300664.992002372,17593280.390875615,14992149.167150013,16123084.971942723,14434486.853155183,11852300.539063554,16961884.250810936,19122217.088949993,17198499.550873578,17332354.369943816,19187766.640751783,20627412.538963825,21357177.429607175,20476383.865387756,17418302.489927411,18713120.722357079,16750733.353347344,13726719.062430419,19595169.22366393,21993937.10411704,19771693.170372263,19861630.822080776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193]
[194,null,null,null,null,null,0,"Количество отмен",null,null,null,2,"шт",null,null,null,null,null,null,0,null,null,null,7458.4535250000081,null,null,0,0,0,0,0,8.4000000000000075E-2,0.16170000000000015,0.3917550000000003,1.3803450000000013,1.8088800000000016,2.7000000000000024,4.1428800000000034,5.9973900000000047,7.9428000000000072,9.7971000000000092,11.100870000000009,10.319295000000007,16.132260000000016,11.200200000000009,14.487360000000013,22.949640000000024,25.054920000000024,24.901620000000023,29.58648000000003,34.522140000000029,39.374340000000039,43.511400000000037,42.700920000000039,37.11594000000003,50.260740000000048,33.587400000000031,39.15378000000004,58.657020000000053,59.503920000000058,55.454820000000048,62.375280000000053,69.464460000000059,75.041220000000067,78.513000000000062,73.961160000000064,61.433520000000051,80.681520000000063,52.317600000000041,59.650080000000059,86.606520000000074,87.226560000000092,79.264260000000064,87.611040000000074,94.120320000000078,101.63472000000009,103.9134000000001,97.929360000000088,80.171820000000068,104.61372000000009,67.696800000000053,75.666180000000068,109.28862000000009,108.2673600000001,97.812960000000089,106.36584000000011,115.6528200000001,123.44817000000012,127.4910000000001,117.8685600000001,96.562920000000076,123.37782000000011,80.005800000000065,88.69608000000008,128.83272000000011,126.52116000000011,114.7061400000001,124.26936000000012,134.02122000000011,142.74237000000011,145.69800000000012,135.49536000000012,110.0884200000001,141.49302000000012,91.060800000000086,101.41248000000009,145.86882000000011,144.07020000000014,128.68260000000009,139.76376000000013,149.68842000000012,160.15857000000014,162.37800000000016,151.64496000000014,122.47962000000011,158.09022000000013,101.18880000000007,113.06328000000009,161.47602000000012,159.13980000000015,142.11420000000012,153.59280000000012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195]
[196,null,null,null,null,null,0,"Сумма возвратов из-за отмен",null,null,null,2,"руб.",null,null,null,"учет",null,null,0,null,null,null,9116486.5268641431,null,null,0,0,0,0,0,77.952000000000069,155.08174080000015,375.28902432000035,1330.2672760800012,1743.9585292800014,2611.0035072000023,3998.919041280004,5913.6523981920054,7854.4968036480077,9703.0157679360091,11017.312512336011,10252.947268332009,16020.554912496016,11290.96794719233,14700.9464045643,23268.196306245329,25451.568051317015,25296.031591417173,30038.611140004632,35703.764913024424,40860.856122176272,45138.792210465755,44387.50450318637,38602.728650600591,52253.362365637331,35465.520794882075,41631.346036556781,62359.356915998462,63408.300974971578,59126.773883353453,66499.85195856441,75440.416545343411,81842.502452136076,85610.202226157038,80846.413891463802,67184.860968290493,88238.447575972416,58103.34318227123,66742.454961023876,96894.299555837599,97823.121171923267,88943.683047028011,98305.271137326374,107586.41579182283,116679.41321135066,119297.95071738443,112688.01795372192,92316.886005559354,120444.49879458827,79151.255629282881,89130.0498315,128741.40825830697,127838.54274575818,115574.75903440274,125674.01101005277,139206.25034766959,149214.75217127748,154097.83627178654,142807.38505075083,117070.49101779783,149579.87373250409,98502.003201685817,110016.22195115782,159799.45179240356,157304.79246022546,142696.14622771199,154592.56129458689,169833.57639340233,181670.27810016292,185424.19862054856,172853.72685623897,140527.59459618825,180621.8561307652,117806.55754423892,132066.93340287,189952.61222261432,187626.18618793518,167590.84529668861,182016.90028169085,198118.13379083856,212780.51993282681,215729.06494552721,201494.01744299114,162746.76568871585,210064.48836928743,136263.00308827433,153262.69227766138,218888.40249844457,215741.56776471576,192665.34045995571,208216.34220144007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197]
[198,null,null,null,null,null,0,"Условия предоплаты от клиентов",null,null,null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,null,null,null,null,null,0,"Условия предоплаты от клиентов","Процент предоплаты и его распределение",null,null,null,"% // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,1]
[200]
[201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[202,null,null,null,null,null,0,"Условия окончательного расчета от клиентов",null,null,null,null,"%",null,null,null,"процесс",null,0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203,null,null,null,null,null,0,"Условия окончательного расчета от клиентов","Процент доплаты и его распределение",null,null,null,"% // %",null,null,null,0,null,0,0,null,null,null,1,"*",null,1]
[204]
[205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,null,null,null,null,null,0,"Поступление ДС",null,null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,906797743.78551221,null,null,0,0,0,0,0,9666.0480000000007,16794.1358592,42298.534615680001,154284.68632392,177347.11923071998,278991.66545279999,425465.29387872003,625926.84414580802,815997.47951635218,997210.96114406409,1114418.257301664,990006.56881966803,1736483.930127504,961953.90419184754,1579606.1361312116,2486679.5713404743,2528507.496451627,2498218.1512099905,3093909.2356602191,3646279.8875149689,4146250.2460428546,4550432.458556491,4355157.7457033657,3686852.0401228312,5548053.2411456658,2997647.9276875476,4404008.5464124288,6621150.2844715565,6191751.9105495801,5767929.9086546842,6789217.4722274691,7640682.3205760662,8219439.6197845107,8540344.5454843026,7868466.6356138885,6343594.4976916751,9338872.6597555764,4848036.7777687386,7049529.3849292006,10235825.184951296,9546887.1541916914,8617839.1289905608,10013157.91801906,10812849.760896921,11738138.194035282,11829241.487143999,10986179.36679616,8672577.0185018778,12743894.374402072,6598670.9797319043,9382670.6202656925,13595984.456505749,12420797.834282987,11194111.02600874,12756155.918985743,14041117.560612064,14957548.316498457,15331440.93053408,13836731.05459162,11021856.276296325,15763172.65100196,8236060.265825415,11558370.954686781,16898035.228098538,15241335.595095204,13844662.035347413,15672638.055134976,17102555.818674479,18209017.135653213,18394928.775509655,16788773.886641063,13185014.826553002,19065724.554927569,9796426.5327210296,13897741.469389547,20046671.81490605,18206490.980521776,16182735.525111942,18482514.04232749,19900515.854411662,21360125.974619877,21357177.429607175,19592031.539292704,15232217.556216825,22199255.477315232,11294282.391524872,16146937.493776709,23067111.86329351,20930454.336376745,18603953.240999121,21119671.787613776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,null,null,null,null,null,0,"Поступление ДС","Поступление предоплат",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,915914230.3123765,null,null,0,0,0,0,0,9744,16949.2176,42673.823640000002,155614.95360000001,179091.07775999999,281602.66895999998,429464.21292000002,631840.49654399999,823851.97632000013,1006913.9769120001,1125435.569814,1000259.516088,1752504.4850400002,973244.87213903992,1594307.0825357758,2509947.7676467197,2553959.0645029442,2523514.1828014078,3123947.8468002239,3681983.6524279932,4187111.1021650308,4595571.2507669562,4399545.2502065524,3725454.7687734319,5600306.6035113027,3033113.4484824296,4445639.8924489859,6683509.6413875548,6255160.2115245517,5827056.6825380372,6855717.3241860336,7716122.7371214097,8301282.1222366467,8625954.7477104589,7949313.049505352,6410779.3586599659,9427111.1073315497,4906140.1209510099,7116271.8398902249,10332719.484507134,9644710.2753636148,8706782.812037589,10111463.189156387,10920436.176688744,11854817.607246634,11948539.437861383,11098867.384749882,8764893.9045074377,12864338.873196661,6677822.2353611868,9471800.6700971927,13724725.864764057,12548636.377028745,11309685.785043143,12881829.929995796,14180323.810959734,15106763.068669735,15485538.766805867,13979538.439642372,11138926.767314123,15912752.524734464,8334562.2690271009,11668387.17663794,17057834.679890942,15398640.38755543,13987358.181575125,15827230.616429564,17272389.395067882,18390687.413753375,18580352.974130206,16961627.613497302,13325542.421149191,19246346.411058333,9914233.0902652685,14029808.402792417,20236624.427128665,18394117.16670971,16350326.37040863,18664530.94260918,20098633.988202501,21572906.494552702,21572906.494552702,19793525.556735694,15394964.32190554,22409319.965684518,11430545.394613147,16300200.186054369,23286000.265791956,21146195.90414146,18796618.581459075,21327888.129815217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,null,null,null,null,null,0,"Поступление ДС","Возврат предоплат по отказам",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,-9116486.5268641431,null,null,0,0,0,0,0,-77.952000000000069,-155.08174080000015,-375.28902432000035,-1330.2672760800012,-1743.9585292800014,-2611.0035072000023,-3998.919041280004,-5913.6523981920054,-7854.4968036480077,-9703.0157679360091,-11017.312512336011,-10252.947268332009,-16020.554912496016,-11290.96794719233,-14700.9464045643,-23268.196306245329,-25451.568051317015,-25296.031591417173,-30038.611140004632,-35703.764913024424,-40860.856122176272,-45138.792210465755,-44387.50450318637,-38602.728650600591,-52253.362365637331,-35465.520794882075,-41631.346036556781,-62359.356915998462,-63408.300974971578,-59126.773883353453,-66499.85195856441,-75440.416545343411,-81842.502452136076,-85610.202226157038,-80846.413891463802,-67184.860968290493,-88238.447575972416,-58103.34318227123,-66742.454961023876,-96894.299555837599,-97823.121171923267,-88943.683047028011,-98305.271137326374,-107586.41579182283,-116679.41321135066,-119297.95071738443,-112688.01795372192,-92316.886005559354,-120444.49879458827,-79151.255629282881,-89130.0498315,-128741.40825830697,-127838.54274575818,-115574.75903440274,-125674.01101005277,-139206.25034766959,-149214.75217127748,-154097.83627178654,-142807.38505075083,-117070.49101779783,-149579.87373250409,-98502.003201685817,-110016.22195115782,-159799.45179240356,-157304.79246022546,-142696.14622771199,-154592.56129458689,-169833.57639340233,-181670.27810016292,-185424.19862054856,-172853.72685623897,-140527.59459618825,-180621.8561307652,-117806.55754423892,-132066.93340287,-189952.61222261432,-187626.18618793518,-167590.84529668861,-182016.90028169085,-198118.13379083856,-212780.51993282681,-215729.06494552721,-201494.01744299114,-162746.76568871585,-210064.48836928743,-136263.00308827433,-153262.69227766138,-218888.40249844457,-215741.56776471576,-192665.34045995571,-208216.34220144007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,null,null,null,null,null,0,"Поступление ДС","Поступление окончательного расчета",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[210]
[211,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1872394.7520000001,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0]
[213,null,null,null,null,null,0,"Прочие расходы отдела продаж","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,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,96,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,1872394.7520000001,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков"]
[222,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[223,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[224,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[225,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[226,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[227,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[228]
[229,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,1872394.7520000001,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение"]
[231,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[232,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[233]
[234,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 2 блока продаж"]
[235,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[236,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[238,null,null,null,null,null,0,"Валовый поток посетителей",null,null,3,"начало 3 блока продаж"]
[239,null,null,null,null,null,0,"Валовый поток посетителей","Up-Sale-чек",null,null,3,"шт",null,null,null,null,null,null,null,null,null,null,382724.13000000012,null,null,0,0,0,0,0,3.5,12.600000000000001,24.29,117.6,119.34,213.84,295.38,463.59999999999997,583,765.3,821.61,753.62,1284.5999999999999,672.7,1087.3800000000001,1653.6,1636.56,1577.92,1913.7599999999998,2166.38,2391.1999999999998,2595.3999999999996,2416.8599999999997,2046.3799999999999,3013.3999999999996,1589.1,2287.7399999999998,3422.2,3170.16,2941.12,3447.3599999999997,3744.1400000000003,4045.2,4145.2,3824.2799999999997,3044.4399999999996,4503.3999999999996,2276.6999999999998,3302.74,4768.2,4429.9799999999996,3977.76,4613.58,4869.8899999999994,5280.2,5330.4,4897.08,3881.6400000000003,5645.2,2874.6,4059.44,5903.2,5357.8799999999992,4845.76,5496.48,5907.29,6268.2,6422.2,5779.98,4603.34,6576.2,3365.1,4711.1400000000003,6884.2,6195.78,5596,6340.68,6740.44,7199.2,7249.2,6617.8799999999992,5182.24,7507.2,3778.6,5362.84,7711.2,6994.7999999999993,6217.6,7084.98,7478.59,8026.2,8026.2,7362.18,5726.1399999999994,8334.2000000000007,4167.1000000000004,5941.74,8488.2000000000007,7694.1,6839.2,7739.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,222636393.56470299,null,null,0,0,0,0,0,1237.5999999999999,6142.3992000000007,11008.680479999999,57543.667199999996,56951.83872,105329.70432000002,142114.55184,233441.12332799996,291113.90783999994,388380.65414399991,415514.057256,383816.96035199997,650260.82016,346105.94277888001,557684.737731072,840897.48374784004,830930.29560460802,796010.45682585589,960093.2322535679,1108379.9119990577,1213011.2337297408,1312298.4926324734,1218665.6341876914,1031829.945946652,1509737.0628319485,814856.67925837054,1166396.3603031076,1741967.4619396916,1617275.808774875,1498402.9264223156,1754130.775675335,1943771.5433469738,2103075.3439398841,2144878.4929429637,1990648.1531511308,1577670.2313884371,2338496.2642462621,1208748.8789981527,1753574.1302004014,2526609.2959846817,2356600.9684321326,2112032.648825563,2448515.5792375589,2647970.6722978251,2869844.8660698589,2898762.5443860004,2667354.9987746784,2117069.5358641846,3068814.3749621548,1603068.2981135098,2260223.8111135121,3291037.8844500585,2995501.9325584406,2712606.8093910599,3072247.8134857952,3381271.882226286,3582638.2531020949,3669996.2692165994,3317359.9852820495,2641585.0344661991,3773692.9063802846,1977855.6052921966,2768997.8474090751,4045590.2631907323,3656726.5795473973,3295805.3163655773,3736265.9303450165,4063492.3258992615,4345070.2505733948,4369826.3304032562,4010845.620403836,3136946.8710688269,4549355.7979799099,2342770.8682923121,3328642.8041737624,4780662.1844498487,4351815.4422436673,3868280.3931054818,4404971.560087149,4762682.1558882296,5111193.7381817438,5111193.7381817438,4707816.8566621616,3661635.3329594596,5329162.3407092374,2729235.7986379806,3891377.1736997403,5559110.2481424864,5046105.7212929456,4485427.3078159504,5070331.3513827799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242]
[243,null,null,null,null,null,0,"Коммерческие затраты на одного посетителя",null,null,null,null,"руб.",null,null,null,"процесс",null,null,null,null,null,null,3,null,null,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]
[244,null,null,null,null,null,0,"Коммерческие затраты на одного посетителя","Представительские расходы",null,null,null,"руб. // %",null,null,"*",1,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,"*",1,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,"*",1,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3]
[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,1148172.3900000004,null,null,0,0,0,0,0,10.5,37.800000000000004,72.87,352.79999999999995,358.02,641.52,886.14,1390.8,1749,2295.8999999999996,2464.83,2260.86,3853.7999999999997,2018.1000000000001,3262.1400000000003,4960.7999999999993,4909.68,4733.76,5741.2799999999988,6499.14,7173.5999999999995,7786.1999999999989,7250.579999999999,6139.1399999999994,9040.1999999999989,4767.2999999999993,6863.2199999999993,10266.599999999999,9510.48,8823.36,10342.079999999998,11232.420000000002,12135.599999999999,12435.599999999999,11472.84,9133.32,13510.199999999999,6830.0999999999995,9908.2199999999993,14304.599999999999,13289.939999999999,11933.28,13840.74,14609.669999999998,15840.599999999999,15991.199999999999,14691.24,11644.920000000002,16935.599999999999,8623.7999999999993,12178.32,17709.599999999999,16073.639999999998,14537.28,16489.439999999999,17721.87,18804.599999999999,19266.599999999999,17339.939999999999,13810.02,19728.599999999999,10095.299999999999,14133.420000000002,20652.599999999999,18587.34,16788,19022.04,20221.32,21597.599999999999,21747.599999999999,19853.64,15546.72,22521.599999999999,11335.8,16088.52,23133.599999999999,20984.399999999998,18652.800000000003,21254.94,22435.77,24078.6,24078.6,22086.54,17178.419999999998,25002.600000000002,12501.300000000001,17825.22,25464.600000000002,23082.300000000003,20517.599999999999,23217.300000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250]
[251,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1131920.28,null,null,0,0,0,0,1.05,5.88,22.197000000000003,76.313999999999993,157.37099999999998,382.71599999999995,467.53199999999998,765.37200000000007,1073.3579999999999,1552.9499999999998,1929.963,2326.1819999999998,2562.933,2555.1720000000005,3427.4940000000001,2561.1779999999999,3766.6260000000002,4927.8719999999994,4957.6559999999999,5111.8019999999997,6036.0839999999989,6762.7380000000003,7303.8179999999993,7514.369999999999,7207.253999999999,6582.1679999999997,7967.9219999999987,5736.4139999999989,7808.6219999999994,9971.0519999999979,9456.2160000000003,9368.01,10699.499999999998,11533.374,12129.323999999999,11912.819999999998,11208.671999999999,9778.3739999999998,11813.982,8193.1739999999991,11125.667999999998,13864.535999999998,13073.687999999998,12582.411,14194.511999999999,14994.008999999998,15755.784,15296.579999999998,14306.411999999998,12400.944,14797.511999999999,10243.284,13674.107999999998,17065.175999999999,15807.947999999997,15246.170999999998,16967.441999999999,18092.888999999999,18750.533999999996,18335.61,16872.822,14622.263999999999,17242.421999999999,11958.653999999999,15882.648000000001,19853.087999999996,18270.941999999999,17578.14,19519.452000000001,20649.203999999998,21453.203999999998,20748.719999999998,19259.052,16520.603999999999,19641.131999999998,13466.124,17987.124,22255.68,20545.133999999998,19551.525000000001,21773.471999999998,22928.618999999999,23879.393999999997,22990.17,21396.522000000001,18275.544000000002,21784.601999999999,14862.414000000001,19878.804000000004,24493.440000000002,22582.86,19005.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[252,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков"]
[253,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[254,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[255,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[256,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[257,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[258,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[259]
[260,null,null,null,null,null,0,"Прямые переменные коммерческие расходы",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,1148172.3900000004,null,null,0,0,0,0,0,10.5,37.800000000000004,72.87,352.79999999999995,358.02,641.52,886.14,1390.8,1749,2295.8999999999996,2464.83,2260.86,3853.7999999999997,2018.1000000000001,3262.1400000000003,4960.7999999999993,4909.68,4733.76,5741.2799999999988,6499.14,7173.5999999999995,7786.1999999999989,7250.579999999999,6139.1399999999994,9040.1999999999989,4767.2999999999993,6863.2199999999993,10266.599999999999,9510.48,8823.36,10342.079999999998,11232.420000000002,12135.599999999999,12435.599999999999,11472.84,9133.32,13510.199999999999,6830.0999999999995,9908.2199999999993,14304.599999999999,13289.939999999999,11933.28,13840.74,14609.669999999998,15840.599999999999,15991.199999999999,14691.24,11644.920000000002,16935.599999999999,8623.7999999999993,12178.32,17709.599999999999,16073.639999999998,14537.28,16489.439999999999,17721.87,18804.599999999999,19266.599999999999,17339.939999999999,13810.02,19728.599999999999,10095.299999999999,14133.420000000002,20652.599999999999,18587.34,16788,19022.04,20221.32,21597.599999999999,21747.599999999999,19853.64,15546.72,22521.599999999999,11335.8,16088.52,23133.599999999999,20984.399999999998,18652.800000000003,21254.94,22435.77,24078.6,24078.6,22086.54,17178.419999999998,25002.600000000002,12501.300000000001,17825.22,25464.600000000002,23082.300000000003,20517.599999999999,23217.300000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[261,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Срок цикла продаж и производства",null,null,null,"кол-во дней",null,null,"*",0,null,0]
[262,null,null,null,null,null,0,"Прямые переменные коммерческие расходы","Срок цикла продаж и производства","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[263,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[265,null,null,null,null,null,0,"Затраты времени на одного посетителя",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,0.05,null,null,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[266,null,null,null,null,null,0,"Затраты времени на одного посетителя","информирование об услугах",null,null,null,"кол-во минут // %",null,null,"*",1,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,"*",1,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,"*",1,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05]
[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,19136.206499999993,null,null,0,0,0,0,0,0.17500000000000002,0.63000000000000012,1.2145000000000001,5.88,5.9670000000000005,10.692,14.769,23.18,29.150000000000002,38.265000000000001,41.080500000000001,37.681000000000004,64.23,33.635000000000005,54.369000000000007,82.68,81.828000000000003,78.896000000000015,95.687999999999988,108.31900000000002,119.56,129.76999999999998,120.84299999999999,102.319,150.66999999999999,79.454999999999998,114.387,171.11,158.50800000000001,147.05600000000001,172.36799999999999,187.20700000000002,202.26,207.26,191.214,152.22199999999998,225.17,113.83499999999999,165.137,238.41,221.499,198.88800000000003,230.679,243.49449999999999,264.01,266.52,244.85400000000001,194.08200000000002,282.26,143.72999999999999,202.97200000000001,295.16000000000003,267.89399999999995,242.28800000000001,274.82400000000001,295.36450000000002,313.41000000000003,321.11,288.99899999999997,230.16700000000003,328.81,168.255,235.55700000000002,344.21000000000004,309.78899999999999,279.8,317.03400000000005,337.02199999999999,359.96000000000004,362.46000000000004,330.89400000000001,259.11200000000002,375.36,188.93,268.142,385.56,349.74,310.88000000000005,354.24900000000002,373.92950000000002,401.31,401.31,368.10900000000004,286.30699999999996,416.71000000000004,208.35500000000002,297.08699999999999,424.41000000000008,384.70500000000004,341.96000000000004,386.95500000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272]
[273,null,null,null,null,null,0,"Потребность в сотрудниках отдела продаж",null,null,null,null,"кол-во сотр.*пер.",null,null,null,null,null,null,null,null,null,null,136.32559062500007,null,null,0,0,0,0,0,1.0937500000000001E-3,3.9375000000000009E-3,7.590625000000001E-3,3.6749999999999998E-2,3.7293750000000001E-2,6.6824999999999996E-2,9.2306250000000006E-2,0.144875,0.1821875,0.23915625000000001,0.25675312500000003,0.25675312500000003,0.4014375,0.4014375,0.4014375,0.51675000000000004,0.51675000000000004,0.51675000000000004,0.59804999999999997,0.67699375000000006,0.74724999999999997,0.81106249999999991,0.81106249999999991,0.81106249999999991,0.9416874999999999,0.9416874999999999,0.9416874999999999,1.0694375,1.0694375,1.0694375,1.0772999999999999,1.17004375,1.2641249999999999,1.2953749999999999,1.2953749999999999,1.2953749999999999,1.4073125,1.4073125,1.4073125,1.4900625000000001,1.4900625000000001,1.4900625000000001,1.4900625000000001,1.5218406249999998,1.6500625,1.6657499999999998,1.6657499999999998,1.6657499999999998,1.7641249999999999,1.7641249999999999,1.7641249999999999,1.8447500000000001,1.8447500000000001,1.8447500000000001,1.8447500000000001,1.8460281250000001,1.9588125000000001,2.0069375000000003,2.0069375000000003,2.0069375000000003,2.0550625,2.0550625,2.0550625,2.1513125000000004,2.1513125000000004,2.1513125000000004,2.1513125000000004,2.1513125000000004,2.2497500000000001,2.2653750000000001,2.2653750000000001,2.2653750000000001,2.3460000000000001,2.3460000000000001,2.3460000000000001,2.4097499999999998,2.4097499999999998,2.4097499999999998,2.4097499999999998,2.4097499999999998,2.5081875,2.5081875,2.5081875,2.5081875,2.6044375000000004,2.6044375000000004,2.6044375000000004,2.6525625000000006,2.6525625000000006,2.6525625000000006,2.6525625000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[274]
[275,null,null,null,null,null,0,"ФОТ продавцов-консультантов",null,null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,5519299.9625926856,null,null,0,0,0,0,0,38.281250000000007,137.81250000000003,265.67187500000006,1286.25,1305.28125,2338.875,3230.71875,5222.7437500000005,6567.859375,8621.5828125000007,9255.9501562500027,9255.9501562500027,14471.821875,14471.821875,14471.821875,18628.837500000001,18628.837500000001,18628.837500000001,21559.702499999999,25137.793428125002,27746.513374999999,30115.967218749996,30115.967218749996,30115.967218749996,34966.269406250001,34966.269406250001,34966.269406250001,39709.818531249999,39709.818531249999,39709.818531249999,40001.764949999997,44748.843888218747,48347.023160625002,49542.193316875004,49542.193316875004,49542.193316875004,53823.292816562498,53823.292816562498,53823.292816562498,56988.103390312499,56988.103390312499,56988.103390312499,56988.103390312499,59949.576079869206,65000.595828021869,65618.570509012483,65618.570509012483,65618.570509012483,69493.838030443745,69493.838030443745,69493.838030443745,72669.88320366251,72669.88320366251,72669.88320366251,72669.88320366251,74901.839100939891,79478.019168266896,81430.671437165976,81430.671437165976,81430.671437165976,83383.323706065014,83383.323706065014,83383.323706065014,87288.628243863161,87288.628243863161,87288.628243863161,87288.628243863161,89907.287091179067,94021.170394064116,94674.167743728409,94674.167743728409,94674.167743728409,98043.634067996187,98043.634067996187,98043.634067996187,100707.86325462651,100707.86325462651,100707.86325462651,100707.86325462651,103729.09915226532,107966.39895423694,107966.39895423694,107966.39895423694,107966.39895423694,112109.53653838698,112109.53653838698,112109.53653838698,114181.105330462,114181.105330462,114181.105330462,114181.105330462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[276,null,null,null,null,null,0,"ФОТ 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,5462209.4099274557,null,null,0,0,0,0,0,19.140625000000004,88.046875000000014,201.74218750000006,775.9609375,1295.765625,1822.078125,2784.796875,4226.7312500000007,5895.3015625000007,7594.7210937500004,8938.7664843750026,9255.9501562500027,11863.886015625001,14471.821875,14471.821875,16550.329687500001,18628.837500000001,18628.837500000001,20094.27,23348.747964062502,26442.1534015625,28931.240296874996,30115.967218749996,30115.967218749996,32541.118312499999,34966.269406250001,34966.269406250001,37338.043968750004,39709.818531249999,39709.818531249999,39855.791740624998,42375.304419109372,46547.933524421875,48944.608238750006,49542.193316875004,49542.193316875004,51682.743066718751,53823.292816562498,53823.292816562498,55405.698103437499,56988.103390312499,56988.103390312499,56988.103390312499,58468.839735090849,62475.085953945541,65309.583168517172,65618.570509012483,65618.570509012483,67556.204269728114,69493.838030443745,69493.838030443745,71081.860617053127,72669.88320366251,72669.88320366251,72669.88320366251,73785.861152301193,77189.929134603386,80454.345302716436,81430.671437165976,81430.671437165976,82406.997571615502,83383.323706065014,83383.323706065014,85335.975974964094,87288.628243863161,87288.628243863161,87288.628243863161,88597.957667521114,91964.228742621592,94347.66906889627,94674.167743728409,94674.167743728409,96358.900905862305,98043.634067996187,98043.634067996187,99375.748661311343,100707.86325462651,100707.86325462651,100707.86325462651,102218.48120344592,105847.74905325113,107966.39895423694,107966.39895423694,107966.39895423694,110037.96774631196,112109.53653838698,112109.53653838698,113145.3209344245,114181.105330462,114181.105330462,114181.105330462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280,null,null,null,null,null,0,"ФОТ 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,5519299.9625926856,null,null,0,0,0,0,0,38.281250000000007,137.81250000000003,265.67187500000006,1286.25,1305.28125,2338.875,3230.71875,5222.7437500000005,6567.859375,8621.5828125000007,9255.9501562500027,9255.9501562500027,14471.821875,14471.821875,14471.821875,18628.837500000001,18628.837500000001,18628.837500000001,21559.702499999999,25137.793428125002,27746.513374999999,30115.967218749996,30115.967218749996,30115.967218749996,34966.269406250001,34966.269406250001,34966.269406250001,39709.818531249999,39709.818531249999,39709.818531249999,40001.764949999997,44748.843888218747,48347.023160625002,49542.193316875004,49542.193316875004,49542.193316875004,53823.292816562498,53823.292816562498,53823.292816562498,56988.103390312499,56988.103390312499,56988.103390312499,56988.103390312499,59949.576079869206,65000.595828021869,65618.570509012483,65618.570509012483,65618.570509012483,69493.838030443745,69493.838030443745,69493.838030443745,72669.88320366251,72669.88320366251,72669.88320366251,72669.88320366251,74901.839100939891,79478.019168266896,81430.671437165976,81430.671437165976,81430.671437165976,83383.323706065014,83383.323706065014,83383.323706065014,87288.628243863161,87288.628243863161,87288.628243863161,87288.628243863161,89907.287091179067,94021.170394064116,94674.167743728409,94674.167743728409,94674.167743728409,98043.634067996187,98043.634067996187,98043.634067996187,100707.86325462651,100707.86325462651,100707.86325462651,100707.86325462651,103729.09915226532,107966.39895423694,107966.39895423694,107966.39895423694,107966.39895423694,112109.53653838698,112109.53653838698,112109.53653838698,114181.105330462,114181.105330462,114181.105330462,114181.105330462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,0,"ФОТ 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,114817.23899999999,null,null,0,0,0,0,0,1.05,3.7800000000000002,7.286999999999999,35.279999999999994,35.802,64.152000000000001,88.61399999999999,139.07999999999998,174.9,229.58999999999997,246.483,226.08599999999998,385.37999999999994,201.81,326.214,496.07999999999993,490.96799999999996,473.37599999999998,574.12799999999993,649.91399999999999,717.3599999999999,778.61999999999989,725.05799999999988,613.91399999999999,904.01999999999987,476.72999999999996,686.32199999999989,1026.6599999999999,951.04799999999989,882.3359999999999,1034.2079999999999,1123.242,1213.56,1243.56,1147.2839999999999,913.33199999999988,1351.0199999999998,683.00999999999988,990.82199999999989,1430.4599999999998,1328.9939999999999,1193.328,1384.0739999999998,1460.9669999999999,1584.06,1599.12,1469.124,1164.492,1693.56,862.38,1217.8319999999999,1770.9599999999998,1607.3639999999998,1453.7280000000001,1648.9439999999997,1772.1869999999999,1880.4599999999998,1926.6599999999999,1733.9939999999999,1381.002,1972.86,1009.53,1413.3420000000001,2065.2599999999998,1858.7339999999999,1678.8,1902.204,2022.1319999999998,2159.7599999999998,2174.7599999999998,1985.3639999999996,1554.6719999999998,2252.16,1133.58,1608.8520000000001,2313.3599999999997,2098.4399999999996,1865.28,2125.4939999999997,2243.5769999999998,2407.8599999999997,2407.8599999999997,2208.654,1717.8419999999999,2500.2600000000002,1250.1300000000001,1782.5219999999999,2546.46,2308.23,2051.7599999999998,2321.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298]
[299,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,66790918.069410883,null,null,0,0,0,0,0,371.28,1842.7197600000002,3302.6041439999995,17263.100159999998,17085.551616000001,31598.911296000006,42634.365551999996,70032.336998399987,87334.17235199998,116514.19624319997,124654.2171768,115145.08810559999,195078.246048,103831.78283366399,167305.42131932158,252269.24512435199,249279.08868138239,238803.13704775675,288027.96967607038,332513.97359971731,363903.37011892226,393689.54778974201,365599.69025630743,309548.98378399556,452921.11884958454,244457.00377751116,349918.90809093229,522590.23858190747,485182.74263246247,449520.87792669469,526239.23270260042,583131.4630040921,630922.60318196518,643463.54788288905,597194.44594533916,473301.06941653113,701548.87927387864,362624.66369944578,526072.23906012042,757982.78879540449,706980.29052963981,633609.79464766884,734554.67377126764,794391.20168934751,860953.45982095762,869628.76331580011,800206.49963240349,635120.86075925536,920644.31248864636,480920.4894340529,678067.14333405357,987311.36533501744,898650.57976753218,813782.042817318,921674.34404573857,1014381.5646678858,1074791.4759306284,1100998.8807649799,995207.99558461481,792475.51033985976,1132107.8719140852,593356.68158765894,830699.35422272247,1213677.0789572196,1097017.9738642192,988741.59490967309,1120879.779103505,1219047.6977697783,1303521.0751720185,1310947.8991209769,1203253.6861211509,941084.06132064806,1364806.739393973,702831.26048769359,998592.84125212871,1434198.6553349546,1305544.6326731001,1160484.1179316444,1321491.4680261447,1428804.6467664689,1533358.1214545232,1533358.1214545232,1412345.0569986484,1098490.5998878379,1598748.7022127712,818770.7395913942,1167413.1521099221,1667733.0744427459,1513831.7163878835,1345628.192344785,1521099.4054148339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300]
[301,null,null,null,null,null,0,"Количество продаж",null,null,null,3,"шт",null,null,null,null,null,null,0,null,null,null,112519.81026000001,null,null,0,0,0,0,0,0.51975000000000005,2.3908500000000004,5.4781649999999997,21.070664999999995,35.185589999999991,49.477229999999999,75.619169999999997,112.70852999999998,155.42009999999999,200.22255000000001,235.65613500000001,233.92165499999999,302.67566999999997,290.65904999999998,261.37188000000003,407.03552999999999,488.58875999999998,477.35028,518.51447999999993,605.90078999999992,676.80062999999996,740.51009999999997,744.32060999999987,662.79113999999993,751.37732999999992,683.47124999999994,575.71073999999999,847.92608999999993,978.96545999999989,907.52507999999989,948.68927999999983,1067.9377499999998,1156.7169899999999,1216.2743999999998,1183.4677799999999,1020.0049199999999,1120.8542399999999,1006.8448499999998,828.54683999999986,1198.5345899999998,1365.9297299999998,1248.5493899999999,1275.8139899999999,1408.2952949999999,1507.2883649999999,1575.6741,1518.78078,1303.6399200000001,1414.7357400000001,1265.1903,1029.7049400000001,1479.4520399999999,1672.2703799999999,1515.2405399999998,1535.8226399999999,1693.4598449999999,1808.0602649999998,1884.5243999999998,1812.0237299999999,1541.9230199999997,1660.1616899999999,1476.28305,1199.3216400000001,1721.9079899999997,1942.3770299999996,1751.07933,1772.5969799999998,1942.5463199999999,2070.0365399999996,2145.5873999999994,2059.2613799999995,1752.3178199999998,1884.3818399999998,1675.9413,1357.5038399999999,1941.4949399999998,2183.8409999999994,1962.0413999999998,1975.4331299999999,2162.6901449999996,2302.4613149999996,2383.7813999999998,2285.17443,1943.6155199999998,2087.9604900000004,1856.4430500000003,1501.1627400000002,2142.84609,2403.0715499999997,2158.1950499999998,2164.8775500000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302]
[303,null,null,null,null,null,0,"Продажи",null,null,null,3,"руб.",null,null,null,"учет",null,null,0,null,null,null,65370064.683036432,null,null,0,0,0,0,0,183.78359999999998,1095.9298812000002,2546.9353324799999,10180.02363048,17002.582629119999,24098.809141440004,36745.472039760003,55770.017762447984,77896.422128447972,100904.94245462398,119378.36464289998,118700.656114788,153560.55040603201,147960.46429642368,134212.91605572787,207689.45988961842,248266.4252338385,241600.70173592388,260781.39782829443,307168.26192151487,344726.58514072659,375008.49436478881,375848.17283279449,334198.59364994999,377422.70080362214,345202.17070041236,294216.07637487951,431892.0276030557,498847.62570111314,462678.29217678274,483001.2547615011,549138.49437481281,600956.76276209834,630821.14477710286,614125.70694497298,529895.28010412585,581550.72460175282,526765.90377179557,439904.96686598525,635607.23878848483,725156.72426589695,663592.09216276777,677241.41186737362,756828.20835300442,819395.60744760104,856638.20045269514,826568.45515936078,710487.04339387116,770103.76075771137,693774.57695173612,573698.87822021265,824362.36179119023,933551.16282576206,847654.14817950083,859050.91149721295,958347.67481324403,1034140.6550962646,1077016.2265643261,1037622.4037930493,884903.3354326149,952668.77421570267,854104.95398336323,704907.73772613879,1011966.3344240712,1143794.051146612,1032450.9865430766,1044262.5801365231,1158264.1010522752,1248671.5426061894,1294162.1422750326,1244529.7846948532,1061447.1849836905,1141415.9463537375,1023480.809941425,842204.930361212,1204231.7908106062,1356172.9275639872,1220684.2315493487,1228577.9150491056,1361396.5768223437,1466270.5702693909,1518024.5402399779,1458123.07333432,1242863.6501588107,1335133.4545398015,1196672.123693062,983161.0263921516,1403397.3821435706,1574874.5714611616,1415432.6548226709,1419030.1608910114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304]
[305,null,null,null,null,null,0,"Количество отмен",null,null,null,3,"шт",null,null,null,null,null,null,0,null,null,null,1143.5289300000009,null,null,0,0,0,0,0,8.4000000000000082E-3,3.2340000000000028E-2,6.5856000000000053E-2,0.29681400000000024,0.35697600000000029,0.58482000000000056,0.83721600000000063,1.2898680000000011,1.6773600000000015,2.1865200000000016,2.4310440000000022,2.3016540000000019,3.5352120000000027,2.3852400000000022,3.0133320000000028,4.6210680000000037,4.9199040000000043,4.7689440000000038,5.5397760000000043,6.3475680000000052,7.0387080000000051,7.6636800000000056,7.3577040000000054,6.3614280000000054,8.4599880000000063,5.6218800000000044,6.444036000000005,9.5859240000000074,9.6617040000000074,8.9607840000000074,10.038336000000006,11.054352000000009,11.954964000000011,12.375600000000011,11.66539200000001,9.6012240000000073,12.634824000000009,8.1661200000000065,9.2925960000000067,13.42532400000001,13.492872000000011,12.204612000000012,13.459248000000011,14.455884000000012,15.594414000000013,15.961080000000013,14.951232000000013,12.254184000000011,15.877464000000014,10.28616000000001,11.467416000000009,16.603344000000014,16.400832000000012,14.844552000000014,16.099008000000012,17.475384000000016,18.588054000000014,19.174200000000017,17.725272000000015,14.516004000000013,18.544884000000014,12.021960000000011,13.325796000000013,19.348764000000017,19.000392000000016,17.147868000000013,18.575232000000014,19.981464000000017,21.322344000000015,21.717600000000019,20.232432000000014,16.408104000000012,21.126624000000017,13.572960000000011,15.137976000000014,21.724584000000014,21.414240000000014,19.119120000000017,20.734512000000016,22.199604000000019,23.750034000000017,24.078600000000016,22.484952000000018,18.160044000000013,23.437764000000023,15.001560000000016,16.760436000000013,23.936724000000023,23.558760000000021,21.030540000000016,22.677360000000022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306]
[307,null,null,null,null,null,0,"Сумма возвратов из-за отмен",null,null,null,3,"руб.",null,null,null,"учет",null,null,0,null,null,null,664866.98188328021,null,null,0,0,0,0,0,2.9702400000000022,15.484318080000016,30.106272672000021,144.71000956800012,171.21061324800013,286.96239360000027,404.27274700800035,645.52742709120048,838.73805281280056,1106.7819146496008,1230.262129900801,1170.4691391984011,1790.9161445952016,1220.810754765313,1546.1069362219021,2352.7648036334613,2498.771199699765,2408.983273744821,2781.8300315040792,3236.1677281498819,3576.2549081508159,3877.3231225557838,3712.1766176299466,3207.5912507845819,4242.4669183646711,2861.4982679192608,3288.2652722824837,4880.5597248371287,4926.6424182235187,4566.5325086784869,5108.9556174741974,5717.5301694379432,6213.643751463911,6409.5535894270488,6064.4826633284965,4980.7974472229316,6558.9931730240969,4304.0950681433278,4933.827239879859,7116.0067884834834,7171.8079018279341,6482.8389382406367,7143.6569794654852,7824.2389610573227,8476.4100819463638,8678.9370261683252,8140.9095236908352,6681.3798853388562,8635.3962214276889,5688.6525404497206,6386.3781255405402,9254.6252093482544,9163.8273688103,8307.557502073616,9000.9588380005534,9958.4012054345731,10627.094936780808,10957.573997981106,10163.661726206887,8330.2200738881147,10641.81399599241,7011.0691965294482,7832.308196957104,11370.81534010321,11203.497948828201,10103.968707005832,10944.521422647396,11994.141140365247,12866.263996915717,13094.625343311864,12247.925287211172,9935.1798628074939,12800.622037793093,8352.2635626895026,9394.4052509924259,13470.774925183907,13312.754372054722,11894.962208799367,12892.899980072458,14073.420110184052,15124.474265169136,15333.581214545246,14365.476698898246,11612.614913100011,14986.970817477857,9747.6633211567041,10976.846696062175,15676.690899761827,15446.119879988573,13792.688971534059,14860.051628008254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[308]
[309,null,null,null,null,null,0,"Условия предоплаты от клиентов",null,null,null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310,null,null,null,null,null,0,"Условия предоплаты от клиентов","Процент предоплаты и его распределение",null,null,null,"% // %",null,null,"*",1,null,0,0,null,null,null,1,"*",null,1]
[311]
[312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[313,null,null,null,null,null,0,"Условия окончательного расчета от клиентов",null,null,null,null,"%",null,null,null,"процесс",null,0,0,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[314,null,null,null,null,null,0,"Условия окончательного расчета от клиентов","Процент доплаты и его распределение",null,null,null,"% // %",null,null,null,0,null,0,0,null,null,null,1,"*",null,1]
[315]
[316,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317,null,null,null,null,null,0,"Поступление ДС",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,66126051.08752761,null,null,0,0,0,0,0,368.30975999999998,1827.2354419200001,3272.4978713279993,17118.390150431998,16914.341002752,31311.948902400007,42230.092804991997,69386.809571308782,86495.434299187182,115407.41432855037,123423.95504689919,113974.6189664016,193287.32990340481,102610.97207889867,165759.31438309967,249916.48032071852,246780.31748168264,236394.15377401194,285246.13964456628,329277.80587156746,360327.11521077144,389812.22466718621,361887.51363867748,306341.39253321098,448678.65193121985,241595.50550959189,346630.64281864982,517709.67885707034,480256.10021423898,444954.34541801619,521130.2770851262,577413.93283465412,624708.95943050133,637053.99429346202,591129.96328201063,468320.2719693082,694989.88610085449,358320.56863130245,521138.41182024055,750866.78200692101,699808.48262781184,627126.95570942818,727411.01679180213,786566.96272829024,852477.04973901121,860949.82628963178,792065.59010871267,628439.48087391653,912008.91626721865,475231.83689360321,671680.76520851301,978056.74012566917,889486.75239872187,805474.48531524441,912673.38520773803,1004423.1634624512,1064164.3809938475,1090041.3067669987,985044.33385840792,784145.29026597168,1121466.0579180929,586345.61239112949,822867.04602576536,1202306.2636171165,1085814.475915391,978637.62620266725,1109935.2576808576,1207053.556629413,1290654.8111751028,1297853.2737776651,1191005.7608339398,931148.88145784056,1352006.11735618,694478.99692500406,989198.43600113632,1420727.8804097706,1292231.8783010454,1148589.1557228451,1308598.5680460723,1414731.2266562849,1518233.6471893541,1518024.5402399779,1397979.5802997502,1086877.984974738,1583761.7313952933,809023.07627023745,1156436.3054138599,1652056.383542984,1498385.596507895,1331835.5033732508,1506239.3537868257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[318,null,null,null,null,null,0,"Поступление ДС","Поступление предоплат",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,66790918.069410883,null,null,0,0,0,0,0,371.28,1842.7197600000002,3302.6041439999995,17263.100159999998,17085.551616000001,31598.911296000006,42634.365551999996,70032.336998399987,87334.17235199998,116514.19624319997,124654.2171768,115145.08810559999,195078.246048,103831.78283366399,167305.42131932158,252269.24512435199,249279.08868138239,238803.13704775675,288027.96967607038,332513.97359971731,363903.37011892226,393689.54778974201,365599.69025630743,309548.98378399556,452921.11884958454,244457.00377751116,349918.90809093229,522590.23858190747,485182.74263246247,449520.87792669469,526239.23270260042,583131.4630040921,630922.60318196518,643463.54788288905,597194.44594533916,473301.06941653113,701548.87927387864,362624.66369944578,526072.23906012042,757982.78879540449,706980.29052963981,633609.79464766884,734554.67377126764,794391.20168934751,860953.45982095762,869628.76331580011,800206.49963240349,635120.86075925536,920644.31248864636,480920.4894340529,678067.14333405357,987311.36533501744,898650.57976753218,813782.042817318,921674.34404573857,1014381.5646678858,1074791.4759306284,1100998.8807649799,995207.99558461481,792475.51033985976,1132107.8719140852,593356.68158765894,830699.35422272247,1213677.0789572196,1097017.9738642192,988741.59490967309,1120879.779103505,1219047.6977697783,1303521.0751720185,1310947.8991209769,1203253.6861211509,941084.06132064806,1364806.739393973,702831.26048769359,998592.84125212871,1434198.6553349546,1305544.6326731001,1160484.1179316444,1321491.4680261447,1428804.6467664689,1533358.1214545232,1533358.1214545232,1412345.0569986484,1098490.5998878379,1598748.7022127712,818770.7395913942,1167413.1521099221,1667733.0744427459,1513831.7163878835,1345628.192344785,1521099.4054148339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,null,null,null,null,null,0,"Поступление ДС","Возврат предоплат по отказам",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,-664866.98188328021,null,null,0,0,0,0,0,-2.9702400000000022,-15.484318080000016,-30.106272672000021,-144.71000956800012,-171.21061324800013,-286.96239360000027,-404.27274700800035,-645.52742709120048,-838.73805281280056,-1106.7819146496008,-1230.262129900801,-1170.4691391984011,-1790.9161445952016,-1220.810754765313,-1546.1069362219021,-2352.7648036334613,-2498.771199699765,-2408.983273744821,-2781.8300315040792,-3236.1677281498819,-3576.2549081508159,-3877.3231225557838,-3712.1766176299466,-3207.5912507845819,-4242.4669183646711,-2861.4982679192608,-3288.2652722824837,-4880.5597248371287,-4926.6424182235187,-4566.5325086784869,-5108.9556174741974,-5717.5301694379432,-6213.643751463911,-6409.5535894270488,-6064.4826633284965,-4980.7974472229316,-6558.9931730240969,-4304.0950681433278,-4933.827239879859,-7116.0067884834834,-7171.8079018279341,-6482.8389382406367,-7143.6569794654852,-7824.2389610573227,-8476.4100819463638,-8678.9370261683252,-8140.9095236908352,-6681.3798853388562,-8635.3962214276889,-5688.6525404497206,-6386.3781255405402,-9254.6252093482544,-9163.8273688103,-8307.557502073616,-9000.9588380005534,-9958.4012054345731,-10627.094936780808,-10957.573997981106,-10163.661726206887,-8330.2200738881147,-10641.81399599241,-7011.0691965294482,-7832.308196957104,-11370.81534010321,-11203.497948828201,-10103.968707005832,-10944.521422647396,-11994.141140365247,-12866.263996915717,-13094.625343311864,-12247.925287211172,-9935.1798628074939,-12800.622037793093,-8352.2635626895026,-9394.4052509924259,-13470.774925183907,-13312.754372054722,-11894.962208799367,-12892.899980072458,-14073.420110184052,-15124.474265169136,-15333.581214545246,-14365.476698898246,-11612.614913100011,-14986.970817477857,-9747.6633211567041,-10976.846696062175,-15676.690899761827,-15446.119879988573,-13792.688971534059,-14860.051628008254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[320,null,null,null,null,null,0,"Поступление ДС","Поступление окончательного расчета",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[321]
[322,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1872394.7520000001,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[323,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0]
[324,null,null,null,null,null,0,"Прочие расходы отдела продаж","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,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,96,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,1872394.7520000001,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[332,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков"]
[333,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[334,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[335,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[336,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[337,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[338,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[339]
[340,null,null,null,null,null,0,"Прочие расходы отдела продаж",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,1872394.7520000001,null,null,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[341,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение"]
[342,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[343,null,null,null,null,null,0,"Прочие расходы отдела продаж","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[344]
[345,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 3 блока продаж"]
[346,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[347,null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Prdction","index":10,"n_rows":420,"n_cols":159,"rows_kept":420,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","Крупный чек",null,null,1,"шт",null,null,null,null,null,null,null,null,null,null,685176.17349999992,null,null,0,0,0,0,0,7.3500000000000005,20.457500000000003,42.605500000000006,190.12,199.45800000000003,344.988,489.32100000000003,750.12,952.34999999999991,1227.135,1330.0245000000002,1210.104,2077.3200000000002,1098.0900000000001,1781.346,2734.62,2725.0020000000004,2645.6640000000002,3227.7420000000002,3672.3960000000002,4089.5400000000004,4453.68,4178.4120000000003,3537.9960000000001,5243.2800000000007,2768.2200000000003,4007.808,6004.74,5575.1220000000003,5179.1040000000003,6077.862000000001,6628.1880000000001,7151.34,7361.34,6782.076,5421.9480000000003,8004.7800000000007,4054.8900000000003,5882.0580000000009,8507.94,7908.5160000000005,7113.7920000000004,8254.3860000000004,8712.9630000000016,9450.840000000002,9535.68,8783.5860000000011,6953.6880000000001,10143.840000000002,5159.0700000000006,7296.1980000000003,10597.44,9632.1960000000017,8701.3919999999998,9883.5660000000007,10626.168,11290.44,11569.740000000002,10412.766,8294.3280000000013,11849.040000000003,6064.170000000001,8489.8380000000016,12407.640000000003,11166.876,10105.200000000001,11444.706,12180.273000000001,12995.640000000003,13100.640000000003,11947.446000000002,9365.9580000000005,13554.240000000002,6829.6200000000008,9683.478000000001,13938.540000000003,12651.660000000002,11245.92,12822.516000000003,13534.878000000001,14526.540000000003,14526.540000000003,13325.256000000001,10364.088000000002,15085.140000000001,7542.5700000000006,10755.108,15364.440000000002,13934.970000000001,12386.640000000003,14029.470000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2198756164.0108824,null,null,0,0,0,0,0,17676.75,54348.751800000013,110417.01551999999,505799.88479999994,526009.09788000013,920373.36048000003,1294147.94796,2043517.5573120001,2586313.0893599996,3353055.1583760004,3630320.85843,3311882.0670600007,5672052.1998000005,3055162.1610283204,4950350.3259766074,7576096.2658617599,7548351.5175505932,7312145.8713085447,8903976.6928936318,10337760.472633332,11479518.565799156,12488349.14908036,11712911.200460328,9917617.5969258323,14668222.451762274,7912445.9742578287,11435295.595106192,17124543.000709686,15920726.595033091,14783776.811693627,17342771.23127757,19306247.971407406,20838954.555542141,21420730.061333925,19783985.272980768,15795614.68463967,23334096.521204527,12073643.291076222,17514359.496980913,25318425.19502043,23578815.473368272,21197758.83774275,24593287.78866088,26532603.497826513,28776024.040849254,29039065.602392532,26781176.523558684,21209882.907944087,30911263.173610441,16074134.825996907,22722508.622842085,33015680.2672626,30055921.473970585,27161237.048562244,30838167.617730871,33882643.414059699,35985926.471100941,36874258.902716756,33206661.29270418,26449590.730305769,37785129.61472252,19735477.161668852,27629668.026336391,40378087.393660694,36361899.386759974,32884686.121864915,37249194.469727501,40444846.144007519,43166939.187383175,43499852.658455841,39707261.381056368,31116464.948350266,45046037.048828848,23156747.664849132,32843899.453481171,47259428.102610089,42911972.062966779,38143975.16708158,43482671.32552927,46843341.332280867,50274729.05667875,50274729.05667875,46143175.100667335,35889136.18940793,52236691.902476132,26656046.240571883,38008935.570411056,54298479.386301525,49236957.927557215,43766184.824495293,49554919.322486281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19]
[20,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента"]
[21,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Товары и продукты категории - 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","Товары и продукты категории - 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","Товары и продукты категории - 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","Товары и продукты категории - 1",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,411105.70410000009,null,null,0,0,0,0,0,4.41,12.274500000000002,25.563300000000002,114.072,119.6748,206.99279999999999,293.5926,450.072,571.41,736.28099999999995,798.01470000000006,726.06240000000003,1246.3920000000001,658.85400000000004,1068.8075999999999,1640.7719999999999,1635.0012000000002,1587.3984,1936.6451999999999,2203.4376000000002,2453.7240000000002,2672.2080000000001,2507.0472,2122.7975999999999,3145.9680000000003,1660.932,2404.6848,3602.8439999999996,3345.0732000000003,3107.4623999999999,3646.7172000000005,3976.9128000000001,4290.8040000000001,4416.8040000000001,4069.2455999999997,3253.1687999999999,4802.8680000000004,2432.9340000000002,3529.2348000000006,5104.7640000000001,4745.1095999999998,4268.2752,4952.6315999999997,5227.7778000000008,5670.5040000000008,5721.4080000000004,5270.1516000000001,4172.2128000000002,6086.304000000001,3095.4420000000005,4377.7187999999996,6358.4639999999999,5779.3176000000012,5220.8351999999995,5930.1396000000004,6375.7007999999996,6774.2640000000001,6941.844000000001,6247.6596,4976.5968000000003,7109.4240000000018,3638.5020000000004,5093.9028000000008,7444.5840000000017,6700.1256000000003,6063.12,6866.8235999999997,7308.1638000000003,7797.3840000000018,7860.3840000000018,7168.4676000000009,5619.5748000000003,8132.5440000000008,4097.7719999999999,5810.0868,8363.1240000000016,7590.996000000001,6747.5519999999997,7693.5096000000012,8120.9268000000002,8715.9240000000009,8715.9240000000009,7995.1536000000006,6218.4528000000009,9051.0840000000007,4525.5420000000004,6453.0648000000001,9218.6640000000007,8360.982,7431.9840000000013,8417.6820000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,0,"Натуральный поток решений о покупке","Товары и продукты категории - 2",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,137035.23470000003,null,null,0,0,0,0,0,1.4700000000000002,4.0915000000000008,8.5211000000000023,38.024000000000001,39.891600000000011,68.997600000000006,97.864200000000011,150.024,190.47,245.42700000000002,266.00490000000008,242.02080000000001,415.46400000000006,219.61800000000005,356.26920000000001,546.92399999999998,545.00040000000013,529.13280000000009,645.54840000000013,734.47920000000011,817.90800000000013,890.7360000000001,835.68240000000014,707.59920000000011,1048.6560000000002,553.64400000000012,801.5616,1200.9480000000001,1115.0244,1035.8208000000002,1215.5724000000002,1325.6376,1430.268,1472.268,1356.4152000000001,1084.3896000000002,1600.9560000000001,810.97800000000007,1176.4116000000001,1701.5880000000002,1581.7032000000002,1422.7584000000002,1650.8772000000001,1742.5926000000004,1890.1680000000006,1907.1360000000002,1756.7172000000003,1390.7376000000002,2028.7680000000005,1031.8140000000001,1459.2396000000001,2119.4880000000003,1926.4392000000005,1740.2784000000001,1976.7132000000001,2125.2336,2258.0880000000002,2313.9480000000003,2082.5531999999998,1658.8656000000003,2369.8080000000004,1212.8340000000003,1697.9676000000004,2481.5280000000007,2233.3751999999999,2021.0400000000002,2288.9412000000002,2436.0546000000004,2599.1280000000006,2620.1280000000006,2389.4892000000004,1873.1916000000001,2710.8480000000004,1365.9240000000002,1936.6956000000002,2787.7080000000005,2530.3320000000003,2249.1840000000002,2564.503200000001,2706.9756000000002,2905.3080000000009,2905.3080000000009,2665.0512000000003,2072.8176000000003,3017.0280000000002,1508.5140000000001,2151.0216,3072.8880000000008,2786.9940000000006,2477.3280000000009,2805.8940000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,0,"Натуральный поток решений о покупке","Товары и продукты категории - 3",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,137035.23470000003,null,null,0,0,0,0,0,1.4700000000000002,4.0915000000000008,8.5211000000000023,38.024000000000001,39.891600000000011,68.997600000000006,97.864200000000011,150.024,190.47,245.42700000000002,266.00490000000008,242.02080000000001,415.46400000000006,219.61800000000005,356.26920000000001,546.92399999999998,545.00040000000013,529.13280000000009,645.54840000000013,734.47920000000011,817.90800000000013,890.7360000000001,835.68240000000014,707.59920000000011,1048.6560000000002,553.64400000000012,801.5616,1200.9480000000001,1115.0244,1035.8208000000002,1215.5724000000002,1325.6376,1430.268,1472.268,1356.4152000000001,1084.3896000000002,1600.9560000000001,810.97800000000007,1176.4116000000001,1701.5880000000002,1581.7032000000002,1422.7584000000002,1650.8772000000001,1742.5926000000004,1890.1680000000006,1907.1360000000002,1756.7172000000003,1390.7376000000002,2028.7680000000005,1031.8140000000001,1459.2396000000001,2119.4880000000003,1926.4392000000005,1740.2784000000001,1976.7132000000001,2125.2336,2258.0880000000002,2313.9480000000003,2082.5531999999998,1658.8656000000003,2369.8080000000004,1212.8340000000003,1697.9676000000004,2481.5280000000007,2233.3751999999999,2021.0400000000002,2288.9412000000002,2436.0546000000004,2599.1280000000006,2620.1280000000006,2389.4892000000004,1873.1916000000001,2710.8480000000004,1365.9240000000002,1936.6956000000002,2787.7080000000005,2530.3320000000003,2249.1840000000002,2564.503200000001,2706.9756000000002,2905.3080000000009,2905.3080000000009,2665.0512000000003,2072.8176000000003,3017.0280000000002,1508.5140000000001,2151.0216,3072.8880000000008,2786.9940000000006,2477.3280000000009,2805.8940000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[33]
[34,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах"]
[35,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Товары и продукты категории - 1",null,null,1,"кол-во периодов",null,null,"*",2,null,0]
[36,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Товары и продукты категории - 2",null,null,1,"кол-во периодов",null,null,"*",4,null,0]
[37,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Товары и продукты категории - 3",null,null,1,"кол-во периодов",null,null,"*",6,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","Товары и продукты категории - 1",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,388543642.40319777,null,null,0,0,0,0,0,3087,8592.1500000000015,17894.310000000001,82245.911999999997,86285.530800000008,149241.8088,211680.26459999999,324501.91200000001,411986.61,546784.35902999993,592629.65666099999,539195.72011200001,925608.09096000006,489284.74602000002,793728.5879879999,1255041.1056708,1250626.9693906801,1214215.1640057601,1481357.1496222799,1685429.0308346401,1876875.3257436003,2105315.5523067359,1975192.5974800822,1672459.180452799,2478570.289984656,1308575.519167644,1894545.7493711615,2923678.5500631155,2714499.6461770171,2521680.4180274392,2959281.2943847217,3227232.3333542743,3481952.4845719156,3691726.4716629311,3401224.4376743697,2719117.5736455438,4014412.895727952,2033535.3010024403,2949863.6425510468,4394751.0829332052,4085120.3999316609,3674608.0832447773,4263778.5189421512,4500655.1033278266,4881803.2713710321,5073395.9344682302,4673249.2598799523,3699664.0437557171,5396963.4694008417,2744849.3199894517,3881894.240397667,5807447.3222805429,5278489.0377186723,4768404.0363062527,5416240.9885107176,5823190.402371062,6187214.605165883,6530480.4981162017,5877432.4483045805,4681690.9670380801,6688129.9529115437,3422889.7038534423,4792045.5853948193,7213531.7283772947,6492178.5555395633,5874943.2463867599,6653702.8679869799,7081345.5053335913,7555382.1250914037,7844919.643954061,7154364.5058928691,5608518.9653825061,8116544.2020288985,4089710.1285694074,5798656.1560348934,8597070.6806431282,7803343.481273178,6936305.3166872682,7908724.7556542801,8348098.3531906279,8959739.7665171269,9228531.9595126417,8465371.0287988447,6584177.4668435473,9583403.6600403488,4791701.8300201744,6832587.657212941,10053664.69561333,9118296.2687498443,8105152.2388887526,9180131.99551473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Товары и продукты категории - 2",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,54905748.26569581,null,null,0,0,0,0,0,441.00000000000006,1227.4500000000003,2556.3300000000008,11407.2,11967.480000000003,21320.258400000002,30240.037800000002,46357.415999999997,58855.23,75836.942999999999,82195.514100000029,77027.960015999997,132229.72728000002,69897.820860000007,113389.798284,174069.50147999998,173457.27730800002,173459.30914368003,211622.44994604005,240775.57583352004,268125.04653480003,291999.38312160003,273951.81657144008,238922.74006468561,354081.46999780799,186939.35988109201,270649.39276730875,405503.26630556397,376490.93566948915,360240.05971820565,422754.47062638879,461033.190479182,497421.78351027361,512028.63684645365,471737.09260393475,388445.36766364914,573487.55653256446,290505.04300034861,421409.09179300658,609535.51774385641,566590.90151618049,524944.01189211104,609111.21699173597,642950.72904683242,697400.46733871894,703661.01726327755,648162.1719667064,528523.43482224538,770994.78134297743,392121.33142706449,554556.32005680969,805471.1958780227,732106.66265168833,681200.57661517907,773748.71264438832,831884.34319586609,883887.80073798331,905753.18975259387,815177.87077733432,668812.99529115437,955447.13613022049,488984.24340763467,684577.94077068858,1000489.8375003182,900440.85375028604,839277.60662668,950528.98114099714,1011620.7864762273,1079340.3035844862,1088060.9769700503,992283.56531107775,801216.99505464372,1159506.3145755571,584244.30408134405,828379.45086212771,1192381.5091044563,1082294.5189005795,990900.75952675275,1129817.8222363261,1192585.4790272326,1279962.8237881612,1279962.8237881612,1174115.2605823642,940596.78097764961,1369057.6657200498,684528.83286002488,976083.95103042014,1394405.6443291721,1264673.5462898538,1157878.8912698219,1311447.4279306757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Товары и продукты категории - 3",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,3623204.8807849395,null,null,0,0,0,0,0,29.400000000000006,81.830000000000013,170.42200000000005,760.48,797.83200000000022,1379.9520000000002,1957.2840000000001,3090.4944,3923.6820000000002,5055.7962000000007,5479.7009400000015,4985.6284800000003,8558.5584000000017,4659.8547240000007,7559.3198855999999,11604.633431999999,11563.818487200002,11227.139750400002,13697.245951200002,16051.705055568002,17875.003102320003,19466.625541440004,18263.454438096003,15464.255020368002,22917.894498240003,12462.6239920728,18043.292851153918,27033.551087037598,25099.395711299276,23316.508719624962,27362.74890785688,30735.546031945469,33161.452234018245,34135.242456430242,31449.139506928987,25142.094994410945,37118.935697900612,19367.002866689905,28093.939452867107,40635.70118292376,37772.726767745364,33976.958698518509,39424.6742389473,42863.381936455495,46493.364489247928,46910.734484218505,43210.811464447092,34208.63655807414,49902.574844205665,26141.422095137634,36970.421337120642,53698.079725201511,48807.110843445887,44090.652208102205,50080.822824879499,55458.95621305774,58925.853382532223,60383.545983506257,54345.191385155616,43288.867009136207,61841.238584480292,32598.94956050898,45638.529384712572,66699.322500021211,60029.390250019074,54322.175186192879,61522.91140071179,67441.385765081825,71956.02023896575,72537.398464670012,66152.237687405184,51858.705181530349,75048.952399712449,38949.620272089604,55225.296724141852,79492.100606963766,72152.967926705314,64135.971490404721,73127.36713503729,79505.6986018155,85330.854919210746,85330.854919210746,78274.350705490942,60880.050548715175,88612.146648546899,45635.255524001666,65072.263402028017,92960.376288611471,84311.569752656927,74943.61755791727,84883.328668652146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[45]
[46,null,null,null,null,null,0,"Конверсия в продажу",null,null,null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,0.95,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","Товары и продукты категории - 1",null,null,1,"шт",null,null,null,"списание",null,null,null,null,null,null,388151.379525,null,null,0,0,0,0,0,2.9326499999999998,9.4193925000000007,20.497827000000001,83.143420499999991,112.09426199999999,171.75752999999997,254.23202699999999,382.97177099999999,508.25816999999995,652.47871499999985,740.51986049999982,710.26568550000002,1035.778464,793.35962999999992,898.53044399999976,1395.7235459999999,1554.8958179999997,1521.5952779999998,1740.2776019999997,2017.2298859999999,2259.7061760000001,2476.3296599999999,2428.765668,2126.1688559999998,2697.0660360000002,2001.1206599999998,2072.4810119999997,3081.2264279999995,3251.2842180000002,3019.8083579999993,3310.693722,3683.9614139999999,3986.8048079999994,4160.0537999999997,3964.8374639999993,3323.0922479999995,4121.0603279999996,2986.7184900000002,3040.3273320000003,4400.4999780000007,4610.3556239999998,4190.7592439999989,4509.9584459999996,4887.9722430000002,5260.8018329999995,5420.82996,5135.2520939999995,4276.5147179999994,5236.4728079999995,3793.0655699999998,3793.3839719999996,5476.028417999999,5655.4084439999997,5118.9609239999991,5431.480865999999,5929.9308179999989,6321.9602880000002,6546.9915000000001,6133.1191739999995,5090.0198579999997,6146.0970480000005,4445.7896700000001,4424.4184320000004,6402.4106580000007,6577.2899639999996,5941.5105959999983,6294.4268939999993,6816.973653,7268.0870430000014,7449.4098000000013,7007.2403940000004,5780.0305079999998,7009.7205780000004,5042.7934200000009,5031.5727419999994,7217.3521979999996,7431.5026800000005,6650.5559399999993,7039.2362039999998,7593.0665579999995,8110.5535979999995,8280.1278000000002,7800.8154839999997,6413.8898880000006,7791.2299079999993,5589.0443700000005,5581.0675620000002,7969.5350279999993,8187.3722699999989,7325.14923,7715.8739700000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Товары и продукты категории - 2",null,null,1,"шт",null,null,null,"списание",null,null,null,null,null,null,129383.79317499998,null,null,0,0,0,0,0,0.97755000000000003,3.1397975000000002,6.8326090000000015,27.714473499999997,37.364754000000005,57.252510000000001,84.744009000000005,127.65725699999999,169.41938999999996,217.49290499999998,246.83995350000004,236.75522850000002,345.25948800000003,264.45321000000001,299.51014800000002,465.24118199999998,518.29860600000006,507.19842600000004,580.092534,672.40996200000006,753.23539200000005,825.44322,809.58855599999993,708.72295199999996,899.02201200000002,667.04021999999998,690.82700399999999,1027.0754759999998,1083.7614060000001,1006.6027860000002,1103.564574,1227.9871379999997,1328.9349359999999,1386.6846,1321.612488,1107.697416,1373.686776,995.57283000000007,1013.4424439999999,1466.8333259999999,1536.785208,1396.9197479999998,1503.3194819999999,1629.3240810000002,1753.6006110000003,1806.9433200000003,1711.7506980000001,1425.5049060000001,1745.4909360000001,1264.35519,1264.4613239999999,1825.3428060000001,1885.136148,1706.3203080000001,1810.493622,1976.6436059999996,2107.3200959999999,2182.3305000000005,2044.3730579999997,1696.673286,2048.699016,1481.9298900000003,1474.8061440000001,2134.1368860000002,2192.4299879999999,1980.5035320000002,2098.1422979999998,2272.3245509999997,2422.6956810000001,2483.1366000000003,2335.7467980000001,1926.6768360000001,2336.5735260000001,1680.9311400000001,1677.190914,2405.7840660000002,2477.1675599999999,2216.8519799999999,2346.4120680000005,2531.0221860000001,2703.5178660000006,2760.0426000000007,2600.2718279999999,2137.9632959999999,2597.0766360000002,1863.0147900000002,1860.3558539999999,2656.5116760000001,2729.1240900000003,2441.7164100000005,2571.9579899999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Товары и продукты категории - 3",null,null,1,"шт",null,null,null,"списание",null,null,null,null,null,null,129383.79317499998,null,null,0,0,0,0,0,0.97755000000000003,3.1397975000000002,6.8326090000000015,27.714473499999997,37.364754000000005,57.252510000000001,84.744009000000005,127.65725699999999,169.41938999999996,217.49290499999998,246.83995350000004,236.75522850000002,345.25948800000003,264.45321000000001,299.51014800000002,465.24118199999998,518.29860600000006,507.19842600000004,580.092534,672.40996200000006,753.23539200000005,825.44322,809.58855599999993,708.72295199999996,899.02201200000002,667.04021999999998,690.82700399999999,1027.0754759999998,1083.7614060000001,1006.6027860000002,1103.564574,1227.9871379999997,1328.9349359999999,1386.6846,1321.612488,1107.697416,1373.686776,995.57283000000007,1013.4424439999999,1466.8333259999999,1536.785208,1396.9197479999998,1503.3194819999999,1629.3240810000002,1753.6006110000003,1806.9433200000003,1711.7506980000001,1425.5049060000001,1745.4909360000001,1264.35519,1264.4613239999999,1825.3428060000001,1885.136148,1706.3203080000001,1810.493622,1976.6436059999996,2107.3200959999999,2182.3305000000005,2044.3730579999997,1696.673286,2048.699016,1481.9298900000003,1474.8061440000001,2134.1368860000002,2192.4299879999999,1980.5035320000002,2098.1422979999998,2272.3245509999997,2422.6956810000001,2483.1366000000003,2335.7467980000001,1926.6768360000001,2336.5735260000001,1680.9311400000001,1677.190914,2405.7840660000002,2477.1675599999999,2216.8519799999999,2346.4120680000005,2531.0221860000001,2703.5178660000006,2760.0426000000007,2600.2718279999999,2137.9632959999999,2597.0766360000002,1863.0147900000002,1860.3558539999999,2656.5116760000001,2729.1240900000003,2441.7164100000005,2571.9579899999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[57]
[58,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов",null,null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,421704673.88784224,null,null,0,0,0,0,0,2365.6709999999994,7598.3099500000008,16534.913780000003,68662.04135,92776.684181999997,142570.93296599999,211182.07042799998,318181.74401999998,422294.77151399996,552713.44409294985,631290.71267671487,606991.078659105,886198.24341888016,678878.17770905991,768955.76475194376,1218758.7812424775,1365309.8069147083,1339429.2711563695,1533627.061946935,1778003.3482693422,1991855.1734694415,2223579.220028406,2196608.9774219822,1927563.9492522129,2448104.9802579554,1816642.3910491383,1881627.1476347302,2854106.1733300947,3028721.2148008198,2820068.2396033788,3095242.5528987153,3444814.2879273975,3728251.5589219164,3961769.7636823854,3804231.845432437,3196005.8900306881,3968458.828338874,2876496.4112363518,2928449.931932753,4323692.832769013,4556309.73479346,4151799.768841987,4473244.8631080259,4849011.634416149,5219232.2997060018,5476262.1857451731,5227304.5823733676,4363410.755909129,5349660.3418298066,3875559.8641778366,3876311.8938422333,5708225.0174033102,5929488.5998540549,5380237.1525070751,5715350.0490086079,6240925.0110179866,6653970.8974327501,7017308.5144084049,6623261.3261085069,5509754.5519931307,6661334.1442328878,4819118.6997598335,4796479.042535048,7080524.0766029377,7316016.9048816375,6625086.0216216184,7026761.6787884729,7611411.2123379838,8115657.3566372255,8470072.840834273,8028084.8409385504,6637608.5406704573,8060035.6265890943,5799144.5438598767,5786881.1559910821,8467292.3106178045,8769580.1165378541,7867212.8876320738,8336792.997037814,8994251.9723273907,9607901.2573578972,9987528.5813052915,9481551.1325503588,7814021.8908407008,9504225.3341873735,6818746.7753753429,6809771.4613893805,9918802.4297126234,10249935.875012781,9192928.4018972889,9694670.5332550481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Товары и продукты категории - 1",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,366500122.6643163,null,null,0,0,0,0,0,2052.8549999999996,6593.5747500000007,14348.4789,59793.40982999999,80819.962901999999,123837.17913,183301.29146699997,276122.64689099998,366454.14056999999,481027.7826049499,549932.26400311489,527464.60602286493,769200.16072032007,589172.66202689987,667275.66362771986,1060814.9828476617,1189353.6497609802,1163881.7703401742,1331153.8262404576,1542997.0931473852,1728469.3654073665,1934944.3101209053,1913518.0097316743,1675115.2452829343,2124900.1092688432,1576595.25289211,1632816.9462946006,2484191.7743627527,2638390.6514757043,2450549.8771486967,2686600.9799036602,2989504.6705802376,3235259.6172462911,3447354.5617588446,3313956.2954773908,2777562.151211482,3444533.0841480675,2496408.6504490888,2541216.8830821412,3763220.6082776296,3969109.1245905175,3607873.6893382999,3882676.0188212916,4208112.5216115173,4529085.8799101664,4765122.2287621172,4553628.5991436141,3792152.6281633382,4643384.9596219389,3363459.386572225,3363741.7260614419,4968292.3278298965,5165317.6969328718,4675358.0598934796,4960795.4077069089,5416050.2993023107,5774106.9771110639,6106125.693719551,5769679.5200856635,4788392.7408471284,5781888.3442920288,4182338.6896423288,4162233.8798857853,6162731.5912084235,6373155.2820213381,5757108.1471759705,6099071.2324315673,6605400.0784231266,7042512.5822058572,7370155.4688804997,6993454.494945664,5768658.9961588345,6995929.7994832303,5032872.3330768915,5021673.7304054843,7369669.0070976242,7639388.5590299545,6836595.9277598877,7236148.9777659671,7805471.9602332357,8337434.9753932161,8690499.5865332875,8259603.3426123336,6791108.7586586298,8249454.0119772432,5917751.7600749154,5909305.8136023553,8632974.5048885513,8928961.4569684435,7988640.6754547255,8414756.1651005894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Товары и продукты категории - 2",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,51786698.335450746,null,null,0,0,0,0,0,293.26500000000004,941.93925000000002,2049.7827000000007,8314.3420499999993,11209.426200000002,17588.703636000002,26185.898781,39446.092412999998,52350.591509999991,67205.307644999993,76273.545631500005,74649.31492913999,109885.73724576,84167.523146700012,95325.09480395999,148072.31099513997,164958.89733161998,164785.76461332722,190164.83232006544,220428.15616391224,246924.19505819518,270595.22803828202,265397.78220966359,236959.88986587632,303557.15846697765,225227.89327030143,233259.56375637153,346794.74903188297,365934.90311729599,346859.55637841113,383800.1399862371,427072.09579717676,462179.94532089878,482264.25180331967,459633.32808285591,392761.24088844808,492076.15487829532,356629.80720701267,363030.98329744866,525442.71046067134,550500.57206525898,510566.17484036525,554668.0026887561,601158.93165878835,647012.26855859533,666693.70967161446,631571.23427789379,536194.30316730449,663340.70851741987,480494.19808174641,480534.53229449183,693686.89647507574,716410.2214886091,661648.78230482514,708685.05824384419,773721.47132890159,824872.42530158069,854233.89439580007,800232.94314641645,677086.33504015778,825984.04918457544,597476.95566318976,594604.83998368378,860430.45505735767,883932.77143153071,814745.25172557379,871295.89034736692,943628.58263187518,1006073.2260294079,1031172.5362066618,969965.94936833088,815610.11782499531,999418.54278331879,718981.76186812751,717381.96148649789,1029021.8470501697,1059554.5851636555,967402.94297195564,1033735.5682522812,1115067.4228904624,1191062.1393418883,1215964.6825987531,1145576.0530668979,960119.70861611073,1178493.4302824633,845393.10858213063,844186.54480033647,1205463.6795225691,1238413.5169165668,1130421.4233870399,1202108.0235857985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Товары и продукты категории - 3",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,3417852.8880751277,null,null,0,0,0,0,0,19.551000000000002,62.795950000000012,136.65218000000002,554.28947000000005,747.2950800000001,1145.0502000000001,1694.8801799999999,2613.0047159999995,3490.0394340000003,4480.3538429999999,5084.9030421000007,4877.1577071000002,7112.3454528000011,5537.99253546,6355.0063202639994,9871.4873996759979,10997.259822108001,10761.736202868,12308.403386412001,14578.09895804472,16461.613003879676,18039.681869218803,17693.185480644239,15488.814103402081,19647.71252213448,14819.24488672681,15550.6375837581,23119.649935458867,24395.660207819728,22658.806076270888,24841.433008817934,28237.521549982943,30811.996354726591,32150.95012022131,30642.221872190392,25682.49793075804,31849.589312511023,23457.953580250458,24202.065553163247,35029.514030711427,36700.038137683936,33359.904663322239,35900.841597977727,39740.181145842878,43134.15123723969,44446.247311440966,42104.748951859583,35063.824578486718,42934.673690447897,31606.279523865142,32035.635486299449,46245.793098338385,47760.68143257394,43230.310308770044,45869.58305785399,51153.24038677405,54991.49502010538,56948.926293053337,53348.86287642776,44275.476105844922,53461.750756283203,39303.054454315359,39640.322665578919,57362.030337157186,58928.851428768721,53232.622720073698,56394.556009538304,62382.551282982269,67071.548401960521,68744.835747110788,64664.396624555397,53339.426686628154,64687.284322544925,47290.448914857632,47825.46409909986,68601.456470011326,70636.972344243695,63214.016900230141,66908.451019565138,73712.589203692929,79404.142622792555,81064.312173250204,76371.73687112653,62793.423565960496,76277.891927667501,55601.906718296967,56279.102986689104,80364.245301504605,82560.901127771111,73866.303055522192,77806.34456866009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[63]
[64,null,null,null,null,null,0,"Затраты производств. времени на одного клиента",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,0.25,null,null,0.22500000000000001,2.5000000000000001E-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,"*",5,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,"*",5,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,"*",5,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5000000000000001E-2,0.22500000000000001]
[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,171294.04337499998,null,null,0,0,0,0,0,1.8375000000000001,5.1143750000000008,10.651375000000002,47.53,49.864500000000007,86.247,122.33025000000001,187.53,238.08749999999998,306.78375,332.50612500000005,302.52600000000001,519.33000000000004,274.52250000000004,445.3365,683.65499999999997,681.2505000000001,661.41600000000005,806.93550000000005,918.09900000000005,1022.3850000000001,1113.42,1044.6030000000001,884.49900000000002,1310.8200000000002,692.05500000000006,1001.952,1501.1849999999999,1393.7805000000001,1294.7760000000001,1519.4655000000002,1657.047,1787.835,1840.335,1695.519,1355.4870000000001,2001.1950000000002,1013.7225000000001,1470.5145000000002,2126.9850000000001,1977.1290000000001,1778.4480000000001,2063.5965000000001,2178.2407500000004,2362.7100000000005,2383.92,2195.8965000000003,1738.422,2535.9600000000005,1289.7675000000002,1824.0495000000001,2649.36,2408.0490000000004,2175.348,2470.8915000000002,2656.5419999999999,2822.61,2892.4350000000004,2603.1914999999999,2073.5820000000003,2962.2600000000007,1516.0425000000002,2122.4595000000004,3101.9100000000008,2791.7190000000001,2526.3000000000002,2861.1765,3045.0682500000003,3248.9100000000008,3275.1600000000008,2986.8615000000004,2341.4895000000001,3388.5600000000004,1707.4050000000002,2420.8695000000002,3484.6350000000007,3162.9150000000004,2811.48,3205.6290000000008,3383.7195000000002,3631.6350000000007,3631.6350000000007,3331.3140000000003,2591.0220000000004,3771.2850000000003,1885.6425000000002,2688.777,3841.1100000000006,3483.7425000000003,3096.6600000000008,3507.3675000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71]
[72,null,null,null,null,null,0,"Потребность в произв. персонале на поток",null,null,null,null,"кол-во сотр.*пер.",null,null,null,"калькуляция",null,null,null,null,null,null,1219.8088328125002,null,null,0,0,0,0,0,1.1484375000000002E-2,3.1964843750000006E-2,6.6571093750000004E-2,0.29706250000000001,0.31165312500000003,0.53904375000000004,0.76456406250000009,1.1720625,1.4880468749999998,1.9173984374999999,2.0781632812500002,2.0781632812500002,3.2458125000000004,3.2458125000000004,3.2458125000000004,4.2728437499999998,4.2728437499999998,4.2728437499999998,5.0433468750000001,5.7381187499999999,6.389906250000001,6.9588750000000008,6.9588750000000008,6.9588750000000008,8.1926250000000014,8.1926250000000014,8.1926250000000014,9.3824062499999989,9.3824062499999989,9.3824062499999989,9.4966593750000019,10.35654375,11.17396875,11.50209375,11.50209375,11.50209375,12.507468750000001,12.507468750000001,12.507468750000001,13.293656250000002,13.293656250000002,13.293656250000002,13.293656250000002,13.614004687500003,14.766937500000003,14.8995,14.8995,14.8995,15.849750000000004,15.849750000000004,15.849750000000004,16.558500000000002,16.558500000000002,16.558500000000002,16.558500000000002,16.6033875,17.641312500000002,18.077718750000003,18.077718750000003,18.077718750000003,18.514125000000003,18.514125000000003,18.514125000000003,19.386937500000005,19.386937500000005,19.386937500000005,19.386937500000005,19.386937500000005,20.305687500000005,20.469750000000005,20.469750000000005,20.469750000000005,21.178500000000003,21.178500000000003,21.178500000000003,21.778968750000004,21.778968750000004,21.778968750000004,21.778968750000004,21.778968750000004,22.697718750000003,22.697718750000003,22.697718750000003,22.697718750000003,23.570531250000002,23.570531250000002,23.570531250000002,24.006937500000003,24.006937500000003,24.006937500000003,24.006937500000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73]
[74,null,null,null,null,null,0,"ФОТ сотрудников производства на поток",null,null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,84726385.847519696,null,null,0,0,0,0,0,689.06250000000011,1917.8906250000005,3994.2656250000005,17823.75,18699.187500000004,32342.625000000004,45873.843750000007,72433.462500000009,91961.296874999985,118495.2234375,128430.49078125002,128430.49078125002,200591.21250000002,200591.21250000002,200591.21250000002,264061.74375000002,264061.74375000002,264061.74375000002,311678.83687499998,365254.21091249998,406743.09243750002,442960.22925000003,442960.22925000003,442960.22925000003,521493.35175000003,521493.35175000003,521493.35175000003,597227.68743749987,597227.68743749987,597227.68743749987,604500.35585625004,679012.49893837504,732605.841016875,754118.90382937505,754118.90382937505,754118.90382937505,820034.92828687513,820034.92828687513,820034.92828687513,871580.2267856251,871580.2267856251,871580.2267856251,871580.2267856251,919360.93290975306,997219.09517816256,1006171.1108756999,1006171.1108756999,1006171.1108756999,1070341.9956778502,1070341.9956778502,1070341.9956778502,1118204.2578231001,1118204.2578231001,1118204.2578231001,1118204.2578231001,1154872.6004584013,1227066.9730724709,1257421.8401617203,1257421.8401617203,1257421.8401617203,1287776.7072509693,1287776.7072509693,1287776.7072509693,1348486.4414294674,1348486.4414294674,1348486.4414294674,1348486.4414294674,1388941.0346723516,1454763.1675185126,1466517.1198124699,1466517.1198124699,1466517.1198124699,1517294.1937223657,1517294.1937223657,1517294.1937223657,1560313.6591182495,1560313.6591182495,1560313.6591182495,1560313.6591182495,1607123.0688917972,1674919.8657233431,1674919.8657233431,1674919.8657233431,1674919.8657233431,1739326.8227133115,1739326.8227133115,1739326.8227133115,1771530.3012082961,1771530.3012082961,1771530.3012082961,1771530.3012082961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75]
[76,null,null,null,null,null,0,"Затраты времени производственного персонала",null,null,null,1,"кол-во часов",null,null,null,"начисление",null,null,null,null,null,null,170943.30662500006,null,null,0,0,0,0,0,1.6537500000000001,4.7866875000000011,10.097675000000001,43.8421375,49.631050000000009,82.608750000000001,118.72192500000001,181.01002500000001,233.03174999999999,299.91412499999996,329.93388750000008,305.52401250000003,497.64960000000008,299.00325000000004,428.25510000000003,659.82314999999994,681.49095000000011,663.39945,792.38355000000013,906.98265000000015,1011.9564,1104.3165000000001,1051.4847000000002,900.50940000000014,1268.1879000000004,753.93150000000003,970.96230000000003,1451.2617,1404.5209500000001,1304.6764500000002,1496.9965500000003,1643.2888500000001,1774.7562,1835.085,1710.0006000000001,1389.4902,1936.6242000000002,1112.4697500000002,1424.8353000000002,2061.3379500000001,1992.1146000000001,1798.3161,2035.0816500000003,2166.7763250000003,2344.2630750000003,2381.7990000000004,2214.6988500000002,1784.1694500000001,2456.2062000000005,1414.3867500000001,1770.6213000000002,2566.8289500000001,2432.1801000000005,2198.6181000000001,2441.3371500000003,2637.9769500000002,2806.0032000000001,2885.4525000000003,2632.1158500000001,2126.5429500000005,2873.3922000000007,1660.6642500000003,2061.8178000000003,3003.964950000001,2822.7381000000005,2552.8418999999999,2827.68885,3026.6790750000005,3228.5258250000006,3272.5350000000008,3015.6913500000005,2406.0267000000003,3283.8529500000004,1875.5205000000003,2349.5230500000002,3378.2584500000007,3195.0870000000004,2846.6234999999997,3166.2141000000011,3365.9104500000003,3606.8434500000008,3631.6350000000007,3361.3461000000007,2665.0512000000008,3653.2587000000003,2074.2067500000003,2608.4635499999999,3725.8767000000007,3519.4792500000003,3135.3682500000004,3466.2967500000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77]
[78,null,null,null,null,null,0,"Потребность в производственном персонале",null,null,null,1,"кол-во сотр.*пер.",null,null,null,"начисление",null,null,null,null,null,null,1194.4042468750001,null,null,0,0,0,0,0,1.03359375E-2,2.9916796875000005E-2,6.3110468750000009E-2,0.27401335937499999,0.31019406250000003,0.51630468750000003,0.74201203125000004,1.13131265625,1.4564484375,1.8744632812499997,2.0620867968750005,2.0620867968750005,3.1103100000000006,3.1103100000000006,3.1103100000000006,4.1238946875,4.2593184375000011,4.2593184375000011,4.9523971875000008,5.6686415625000013,6.3247274999999998,6.9019781250000012,6.9019781250000012,6.9019781250000012,7.9261743750000022,7.9261743750000022,7.9261743750000022,9.0703856250000001,9.0703856250000001,9.0703856250000001,9.3562284375000022,10.270555312500001,11.09222625,11.46928125,11.46928125,11.46928125,12.103901250000002,12.103901250000002,12.103901250000002,12.883362187500001,12.883362187500001,12.883362187500001,12.883362187500001,13.542352031250001,14.651644218750002,14.886243750000002,14.886243750000002,14.886243750000002,15.351288750000004,15.351288750000004,15.351288750000004,16.042680937500002,16.042680937500002,16.042680937500002,16.042680937500002,16.487355937500002,17.537520000000001,18.034078125000001,18.034078125000001,18.034078125000001,18.034078125000001,18.034078125000001,18.034078125000001,18.774780937500005,18.774780937500005,18.774780937500005,18.774780937500005,18.916744218750004,20.178286406250002,20.453343750000005,20.453343750000005,20.453343750000005,20.524080937500003,20.524080937500003,20.524080937500003,21.114115312500005,21.114115312500005,21.114115312500005,21.114115312500005,21.114115312500005,22.542771562500004,22.697718750000003,22.697718750000003,22.697718750000003,22.832866875000001,22.832866875000001,22.832866875000001,23.286729375000004,23.286729375000004,23.286729375000004,23.286729375000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79]
[80,null,null,null,null,null,0,"ФОТ производственных рабочих",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,82963378.223258078,null,null,0,0,0,0,0,620.15625,1795.0078125000002,3786.6281250000006,16440.801562500001,18611.643750000003,30978.28125,44520.721875000003,69915.12215625,90008.513437500005,115841.83078124998,127436.96404687503,127436.96404687503,192217.15800000005,192217.15800000005,192217.15800000005,254856.69168749999,263225.87943750009,263225.87943750009,306058.14618750004,360831.71001937508,402594.20428499993,439338.51556875004,439338.51556875004,439338.51556875004,504532.70366625011,504532.70366625011,504532.70366625011,577366.32657374989,577366.32657374989,577366.32657374989,595561.36496062519,673374.78569773131,727246.50680902496,751967.59754812496,751967.59754812496,751967.59754812496,793575.58207252505,793575.58207252505,793575.58207252505,844679.86278361885,844679.86278361885,844679.86278361885,844679.86278361885,914522.19115759619,989433.27895132161,1005275.9093059463,1005275.9093059463,1005275.9093059463,1036680.6439787333,1036680.6439787333,1036680.6439787333,1083370.7238705186,1083370.7238705186,1083370.7238705186,1083370.7238705186,1146801.8575259952,1219847.5358110638,1254386.3534527952,1254386.3534527952,1254386.3534527952,1254386.3534527952,1254386.3534527952,1254386.3534527952,1305907.007490336,1305907.007490336,1305907.007490336,1305907.007490336,1355254.9126350074,1445635.7534041631,1465341.7245830742,1465341.7245830742,1465341.7245830742,1470409.558654137,1470409.558654137,1470409.558654137,1512681.4726841252,1512681.4726841252,1512681.4726841252,1512681.4726841252,1558061.9168646489,1663485.9359377029,1674919.8657233431,1674919.8657233431,1674919.8657233431,1684892.7745372632,1684892.7745372632,1684892.7745372632,1718384.3921720472,1718384.3921720472,1718384.3921720472,1718384.3921720472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81]
[82,null,null,null,null,null,0,"Количество продаж",null,null,null,1,"шт",null,null,null,null,null,null,null,null,null,null,644253.36657500011,null,null,0,0,0,0,0,3.49125,13.208562499999999,29.954925000000003,110.5446125,185.04955000000001,258.61185,396.29677500000003,588.73447499999997,808.67324999999983,1035.2553749999997,1214.6507624999999,1206.5610375000001,1561.5264,1508.3197500000001,1367.7320999999999,2145.08385,2593.3204500000002,2551.0663500000001,2789.8678499999996,3277.5655499999998,3686.9196000000002,4058.0295000000001,4100.2437,3665.2937999999999,4171.1061,3805.4625000000001,3218.6133,4755.9602999999997,5500.4344499999997,5108.2573499999999,5347.0588500000003,6035.3737500000007,6545.2757999999994,6893.5230000000001,6718.1226000000006,5796.9114,6377.6957999999995,5728.3432499999999,4720.0503000000008,6835.2490500000004,7797.8166000000001,7135.5963000000002,7299.8845499999998,8059.4907750000002,8627.8064250000007,9018.5970000000016,8701.6513500000001,7475.2051500000007,8121.3258000000005,7268.8822500000006,5916.2523000000001,8499.4780499999997,9609.0771000000004,8708.4543000000012,8827.8550500000001,9742.1236500000014,10410.388800000001,10858.585500000001,10441.690350000001,8885.8696500000005,9568.0998000000018,8508.7747500000005,6913.1538,9926.3020500000021,11197.895100000002,10104.2361,10236.20535,11221.865024999999,11958.558675,12395.733000000002,11897.840850000001,10123.866900000001,10887.09405,9682.3335000000006,7843.7215500000002,11220.458550000001,12630.345000000001,11351.3505,11432.507100000001,12519.76215,13329.17355,13800.213000000002,13229.6031,11252.438400000001,12088.383300000001,10748.162249999999,8691.3970499999996,12406.7853,13917.21975,12502.764750000002,12547.652250000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83]
[84,null,null,null,null,null,0,"Продажи",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2065279769.1321578,null,null,0,0,0,0,0,8396.4562499999993,34212.113355000009,78263.739476999996,292703.02765199996,490109.26677300001,687031.66772100003,1051897.621509,1585391.1150042,2199169.5571691999,2821199.9176746001,3317103.6079828497,3297546.3896077499,4267368.7767585004,4145426.8213934521,3802618.4313273407,5950062.1311232243,7184112.6971208677,7058736.2597080898,7702658.2179960329,9139825.1536253057,10363207.54325543,11384737.164567769,11495598.666031826,10274501.178758426,11678274.02312685,10725817.502359549,9190177.2454479095,13565923.333012542,15696503.057977818,14584639.118195191,15260110.320411317,17408284.121275365,19068971.200301036,20073350.19301613,19572239.783799477,16900309.979869708,18586612.822775993,16818676.410833355,14054301.324327137,20345572.728700638,23226189.317484632,21268872.797777735,21750747.147541724,24284798.361081511,26271598.080870986,27462167.580539845,26514615.009826824,22795753.229963817,24757544.388738401,22318064.04981349,18428405.638198521,26475639.722799726,29959010.827085763,27178150.298203092,27549717.216489229,30742385.240100518,33187570.695451301,34608588.052563399,33288437.092824943,28336719.710929725,30511492.163888436,27322288.218785901,22498443.964302488,32303683.824498616,36451493.720699817,32892128.116596822,33313593.281006396,36904669.291524127,39715598.032410577,41166726.126773536,39523379.168768302,33641270.006468147,36177188.448660076,32396322.738997038,26600307.381206892,38049080.589143351,42831415.078649014,38501574.934272967,38772657.083990149,42904856.012459815,46131083.434755817,47760992.603844807,45798504.474739388,38965347.862785749,41859768.343644924,37474050.617947802,30715866.360216893,43846022.104438469,49179332.724082902,44176492.807224944,44327524.469816245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85]
[86,null,null,null,null,null,0,"Количество отмен",null,null,null,1,"шт",null,null,null,null,null,null,null,null,null,null,34118.513975000031,null,null,0,0,0,0,0,0.29400000000000026,0.89180000000000081,1.908795000000002,8.0308550000000078,9.8795200000000101,15.794100000000014,23.022720000000021,34.898010000000035,45.595200000000034,58.608900000000048,65.472330000000071,61.704405000000065,95.193840000000094,64.696800000000067,82.234740000000073,127.19826000000012,136.34628000000015,133.07658000000012,155.56632000000013,179.17326000000017,200.30556000000018,219.04260000000022,211.6732800000002,183.30396000000016,245.11116000000024,163.16160000000016,187.99452000000016,280.26768000000027,283.05228000000028,262.91538000000025,294.90552000000031,325.90614000000028,352.3354800000003,365.96700000000033,344.89644000000033,284.69868000000031,374.41068000000035,242.24340000000024,275.83122000000031,399.13818000000038,401.42004000000037,363.63684000000035,401.31336000000039,431.06238000000042,465.16323000000051,475.93560000000048,446.70024000000046,365.98338000000035,475.29048000000051,307.80120000000034,343.43862000000036,496.85958000000051,491.26224000000053,444.37764000000038,482.3565600000004,523.88238000000047,557.87928000000056,575.69400000000053,532.20804000000044,435.90078000000045,556.90488000000062,361.05720000000042,400.23522000000042,581.20398000000068,570.75144000000057,515.87676000000044,558.84024000000056,601.65798000000063,641.62833000000069,653.98200000000077,608.90424000000064,494.1127800000005,635.82918000000063,408.72720000000038,455.63532000000043,654.37638000000072,645.45180000000062,576.35340000000053,625.35984000000076,669.62028000000066,716.41038000000071,726.32700000000068,678.27564000000064,547.81608000000051,707.04648000000077,452.55420000000049,505.63002000000046,722.12868000000071,711.04320000000064,634.81530000000066,685.0452000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87]
[88,null,null,null,null,null,0,"Сумма возвратов из-за отмен",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,109442259.00731939,null,null,0,0,0,0,0,707.07000000000062,2350.7175720000023,4960.1681388000043,21336.165547200017,26098.362763200028,42075.025398000042,60969.651523200053,94682.181772080075,123887.69914752009,159985.33722864016,178743.38592096017,168778.49126670018,260000.90866260027,178927.008439133,228565.63464934772,352547.35389423673,377695.02336064161,367969.35002784804,429280.5264288311,502550.18583427009,562558.34735830012,614329.15162120655,593399.93950921716,513833.81588163704,685905.07403974992,463180.06348793628,536536.28354682645,799334.67597945011,808074.49380842131,750558.33841807675,841548.61736803991,945677.63116907282,1026620.6619357606,1065218.7480087793,1005566.7115325709,829664.44011539523,1091320.0076945787,716286.69685509475,821310.81278999953,1187880.6027706275,1196336.8708849363,1083698.5082433936,1195709.0999238638,1307237.0177996703,1416366.9966122366,1449322.8645041951,1361637.716966274,1116207.0815533514,1448549.3560238597,952078.02477598144,1069641.6931736534,1547852.2969189261,1532393.6616314508,1387008.6966821968,1505139.0751948587,1663687.4127396983,1778263.4929846362,1834829.6208196813,1697009.0407353365,1390050.2421392738,1775901.09189196,1167270.3826139802,1302541.4926701454,1891420.1760097935,1858256.8494070075,1679006.4387421978,1818814.6400077508,1990285.7904575774,2131126.028935404,2171663.4982120674,2023288.9818268148,1641731.2117445758,2113006.1314366586,1376730.2770822549,1545323.4547877396,2218816.1186392172,2189073.1635447741,1954878.7273129327,2120746.6046919883,2308560.3665465293,2479422.5755899609,2513736.4528339398,2348474.2945934832,1896997.1985829922,2448359.0379931265,1588608.7686476379,1786917.8852221626,2552028.5311561739,2512463.1109653059,2243016.9722553859,2419858.6211444065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89]
[90,null,null,null,null,null,0,"Натуральный поток продаж"]
[91,null,null,null,null,null,0,"Натуральный поток продаж","Товары и продукты категории - 1",null,null,1,"шт",null,null,null,"учет",null,null,null,null,null,null,386552.01994500012,null,null,0,0,0,0,0,2.0947499999999999,7.9251374999999999,17.972954999999999,66.326767500000003,111.02973,155.16710999999998,237.77806499999997,353.24068499999998,485.20394999999996,621.15322499999991,728.7904575,723.9366225,936.91584,904.99185,820.63925999999992,1287.0503099999999,1555.99227,1530.6398100000001,1673.9207099999999,1966.5393299999998,2212.1517599999997,2434.8177000000001,2460.1462199999996,2199.1762799999997,2502.6636600000002,2283.2775000000001,1931.1679799999997,2853.5761799999996,3300.2606699999997,3064.9544099999998,3208.23531,3621.2242500000002,3927.1654799999997,4136.1137999999992,4030.8735599999995,3478.1468399999994,3826.6174799999999,3437.0059500000002,2832.0301800000002,4101.1494300000004,4678.6899599999997,4281.3577800000003,4379.93073,4835.6944650000005,5176.6838550000011,5411.1581999999999,5220.9908099999993,4485.12309,4872.7954800000007,4361.3293500000009,3549.7513799999997,5099.6868299999996,5765.4462600000006,5225.07258,5296.7130299999999,5845.2741900000001,6246.2332799999995,6515.1513000000004,6265.0142100000003,5331.5217899999998,5740.8598800000009,5105.2648500000014,4147.89228,5955.7812300000005,6718.7370600000004,6062.5416599999999,6141.7232100000001,6733.1190150000002,7175.1352050000005,7437.4398000000019,7138.7045100000014,6074.3201399999998,6532.2564299999995,5809.4000999999998,4706.2329300000001,6732.27513,7578.2070000000003,6810.8102999999992,6859.5042599999997,7511.8572899999999,7997.5041299999993,8280.1278000000002,7937.7618600000005,6751.4630400000005,7253.0299800000003,6448.8973500000002,5214.8382299999994,7444.071179999999,8350.3318499999987,7501.6588499999998,7528.5913500000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,null,null,null,null,null,0,"Натуральный поток продаж","Товары и продукты категории - 2",null,null,1,"шт",null,null,null,"учет",null,null,null,null,null,null,128850.67331500004,null,null,0,0,0,0,0,0.69825000000000004,2.6417125000000006,5.990985000000002,22.108922499999998,37.009910000000005,51.722370000000005,79.259354999999999,117.74689499999999,161.73464999999999,207.051075,242.93015250000002,241.31220750000003,312.30528000000004,301.66395,273.54642000000001,429.01676999999995,518.66408999999999,510.21327000000008,557.97357000000011,655.5131100000001,737.3839200000001,811.60590000000002,820.04874000000007,733.05876000000012,834.22122000000013,761.09250000000009,643.72266000000002,951.19205999999997,1100.08689,1021.65147,1069.4117700000002,1207.0747500000002,1309.0551599999999,1378.7046,1343.6245200000001,1159.3822800000003,1275.5391600000003,1145.6686500000001,944.01006000000007,1367.04981,1559.5633200000002,1427.1192599999999,1459.9769100000001,1611.8981550000003,1725.5612850000002,1803.7194000000004,1740.3302700000002,1495.0410300000001,1624.2651600000004,1453.7764500000003,1183.25046,1699.89561,1921.8154200000004,1741.6908600000002,1765.5710100000001,1948.42473,2082.0777600000001,2171.7171000000003,2088.3380699999998,1777.1739299999999,1913.6199600000002,1701.7549500000002,1382.6307600000002,1985.2604100000005,2239.5790200000001,2020.8472200000001,2047.24107,2244.3730050000004,2391.7117350000003,2479.1466000000005,2379.5681700000005,2024.7733800000003,2177.4188100000001,1936.4667000000002,1568.74431,2244.0917100000001,2526.0690000000004,2270.2701000000002,2286.5014200000005,2503.9524300000003,2665.8347100000001,2760.0426000000007,2645.9206200000003,2250.4876800000002,2417.6766600000001,2149.6324500000001,1738.2794100000001,2481.3570600000003,2783.4439500000008,2500.5529500000002,2509.5304500000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,null,null,null,null,0,"Натуральный поток продаж","Товары и продукты категории - 3",null,null,1,"шт",null,null,null,"учет",null,null,null,null,null,null,128850.67331500004,null,null,0,0,0,0,0,0.69825000000000004,2.6417125000000006,5.990985000000002,22.108922499999998,37.009910000000005,51.722370000000005,79.259354999999999,117.74689499999999,161.73464999999999,207.051075,242.93015250000002,241.31220750000003,312.30528000000004,301.66395,273.54642000000001,429.01676999999995,518.66408999999999,510.21327000000008,557.97357000000011,655.5131100000001,737.3839200000001,811.60590000000002,820.04874000000007,733.05876000000012,834.22122000000013,761.09250000000009,643.72266000000002,951.19205999999997,1100.08689,1021.65147,1069.4117700000002,1207.0747500000002,1309.0551599999999,1378.7046,1343.6245200000001,1159.3822800000003,1275.5391600000003,1145.6686500000001,944.01006000000007,1367.04981,1559.5633200000002,1427.1192599999999,1459.9769100000001,1611.8981550000003,1725.5612850000002,1803.7194000000004,1740.3302700000002,1495.0410300000001,1624.2651600000004,1453.7764500000003,1183.25046,1699.89561,1921.8154200000004,1741.6908600000002,1765.5710100000001,1948.42473,2082.0777600000001,2171.7171000000003,2088.3380699999998,1777.1739299999999,1913.6199600000002,1701.7549500000002,1382.6307600000002,1985.2604100000005,2239.5790200000001,2020.8472200000001,2047.24107,2244.3730050000004,2391.7117350000003,2479.1466000000005,2379.5681700000005,2024.7733800000003,2177.4188100000001,1936.4667000000002,1568.74431,2244.0917100000001,2526.0690000000004,2270.2701000000002,2286.5014200000005,2503.9524300000003,2665.8347100000001,2760.0426000000007,2645.9206200000003,2250.4876800000002,2417.6766600000001,2149.6324500000001,1738.2794100000001,2481.3570600000003,2783.4439500000008,2500.5529500000002,2509.5304500000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[95]
[96,null,null,null,null,null,0,"Натуральный поток продаж"]
[97,null,null,null,null,null,0,"Натуральный поток продаж","Затраты времени производственного персонала",null,null,null,"кол-во часов",null,null,null,"учет",null,null,null,null,null,null,169592.97013749997,null,null,0,0,0,0,0,0.94631250000000011,3.5250906249999998,7.9659300000000011,29.643866875000001,48.732267500000006,68.601487500000005,104.82987375000002,155.90812124999999,213.56711249999995,273.46606874999992,320.030773125,317.06636062500002,414.18006000000003,393.25413750000007,362.49171000000001,568.07052750000003,682.41668250000009,671.03573249999999,736.35854249999988,864.18470249999996,971.8062900000001,1069.2680250000001,1077.979245,962.14944000000003,1104.0543150000001,992.15602500000011,851.65195500000004,1259.0569949999999,1445.8716824999999,1342.7931825000001,1410.4910925000001,1590.3199725000002,1724.40282,1814.8725000000002,1765.7547600000003,1520.4025200000001,1688.0266199999999,1492.6466625,1248.9703800000002,1808.5968075000001,2049.8091600000002,1874.8082850000001,1925.2994775,2122.6382887500004,2273.2424137500002,2373.6331500000006,2287.0878975000001,1960.2971325000003,2149.15407,1894.1708625000001,1564.9227300000002,2249.0844075,2525.0848350000001,2288.2079850000005,2327.5529025000001,2566.5015075000006,2742.0670200000004,2858.5698750000006,2743.4745975000005,2330.4426075000001,2531.2511700000005,2217.4579875000004,1828.3472550000001,2626.8765075000006,2942.1616350000004,2655.0282150000003,2698.7613975000004,2955.8807512499998,3150.0467512500004,3262.4287500000005,3126.6862725000001,2654.4949200000005,2880.7308075000001,2522.7651750000005,2074.8392175000004,2968.7087325000007,3318.9492000000005,2981.9259750000001,3014.4667350000004,3297.3456075000004,3511.3959825000002,3631.6350000000007,3476.969685,2950.0636200000004,3198.8574450000006,2800.1791125,2299.2567675,3282.2284950000003,3657.0657375000001,3284.3950125000006,3308.1743625000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,0,"Натуральный поток продаж","Потребность в производственном персонале",null,null,1,"кол-во сотр.*пер.",null,null,null,"учет",null,null,null,null,null,null,1165.3233382656254,null,null,0,0,0,0,0,5.9144531250000009E-3,2.2031816406249998E-2,4.9787062500000007E-2,0.18527416796875001,0.30457667187500004,0.42875929687500003,0.65518671093750014,0.97442575781249996,1.3347944531249998,1.7091629296874995,2.0001923320312498,2.0001923320312498,2.5886253750000003,2.5886253750000003,2.5886253750000003,3.5504407968750002,4.2651042656250002,4.2651042656250002,4.6022408906249996,5.4011543906249999,6.0737893125000006,6.6829251562500005,6.7373702812499996,6.7373702812499996,6.9003394687500004,6.9003394687500004,6.9003394687500004,7.8691062187499998,9.0366980156249994,9.0366980156249994,9.0366980156249994,9.9394998281250011,10.777517625,11.342953125000001,11.342953125000001,11.342953125000001,11.342953125000001,11.342953125000001,11.342953125000001,11.342953125000001,12.811307250000002,12.811307250000002,12.811307250000002,13.266489304687502,14.207765085937501,14.835207187500004,14.835207187500004,14.835207187500004,14.835207187500004,14.835207187500004,14.835207187500004,14.835207187500004,15.781780218750001,15.781780218750001,15.781780218750001,16.040634421875005,17.137918875000004,17.866061718750004,17.866061718750004,17.866061718750004,17.866061718750004,17.866061718750004,17.866061718750004,17.866061718750004,18.388510218750003,18.388510218750003,18.388510218750003,18.474254695312499,19.687792195312504,20.390179687500002,20.390179687500002,20.390179687500002,20.390179687500002,20.390179687500002,20.390179687500002,20.390179687500002,20.743432500000004,20.743432500000004,20.743432500000004,20.743432500000004,21.946224890625,22.697718750000003,22.697718750000003,22.697718750000003,22.697718750000003,22.697718750000003,22.697718750000003,22.697718750000003,22.856660859375001,22.856660859375001,22.856660859375001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99]
[100,null,null,null,null,null,0,"Себестоимость продаж",null,null,null,null,"руб."]
[101,null,null,null,null,null,0,"Себестоимость продаж","Товары и продукты категории - 1",null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,364755897.58516848,null,null,0,0,0,0,0,1466.3249999999998,5547.5962500000005,12581.068500000001,47566.605450000003,80052.435330000008,111875.48631000001,171437.98486500001,254686.53388499998,349832.04794999998,455416.2102892499,541221.65745322488,537617.05396717496,695781.81025919993,672074.09756549995,609431.33365379996,973165.60448792984,1190192.3356542028,1170800.0133633092,1280396.8489733189,1504223.4357170369,1692094.5693746642,1891540.6670739097,1938241.3711487385,1732634.5945181185,1971738.9984577908,1798894.2593473424,1521482.6025559325,2288656.5422312813,2678134.6432140628,2487185.5304971165,2603456.8133957763,2938593.973176023,3186862.7885149401,3407497.5042115524,3369151.6819352177,2907162.4553769585,3198426.9729524106,2872775.3934469363,2367114.4981879061,3488691.9946050197,4027938.954360811,3685871.0295088082,3770733.6360387909,4163105.9705782393,4456667.7279819576,4728719.6227736492,4629656.467315387,3977133.819226943,4320898.0687493654,3867361.0749603892,3147703.1911838809,4602437.2422721498,5265819.7709996272,4772274.2101618387,4837706.3867880609,5338729.9106688453,5704942.3785800487,6040905.1740589906,5893758.6495498717,5015583.6222877633,5400664.9369760714,4802734.3369633686,3902094.2623929242,5702649.2240417544,6510212.3848605072,5874382.8559150035,5951106.9043275267,6524147.9773272704,6952445.624451872,7315143.3402965954,7124659.9711772911,6062369.6488558026,6519405.0045204163,5797970.8070341954,4696973.9851870425,6837970.24742206,7790196.7269102447,7001333.1790312119,7051389.2843622351,7721990.9767013313,8221223.1068611834,8639429.069864139,8404603.9194479547,7148535.5354301352,7679601.0352698509,6828175.1077787485,5521537.5064357296,8020969.8675924782,9106681.4580725059,8181138.0411283327,8210510.0113416538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,0,"Себестоимость продаж","Товары и продукты категории - 2",null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,51537523.324143954,null,null,0,0,0,0,0,209.47500000000002,792.51375000000007,1797.2955000000002,6632.6767500000005,11102.973000000002,15811.675740000002,24491.140695000002,36383.790555,49976.006849999998,63978.782175,75065.417122500017,75631.150205100013,99397.401465600007,96010.585366500003,87061.61909339999,136543.16738789997,165075.21992429998,164785.37856454804,182913.83556761703,214889.06224529102,241727.79562495201,266059.10408679,268826.81985419401,243615.41440215969,281676.99977968447,256984.89419247751,217354.65750799037,321172.51305961452,371447.24593815021,349947.22280915501,371922.40191368235,419799.13902514614,455266.11264499137,479488.9496694454,467288.72148893448,408586.66862710234,456918.13899320143,410396.48477813369,338159.21402684372,489698.68953000993,558660.04914851754,518479.0838689385,538676.23371982726,594729.42436832003,636666.81828313693,665504.20518594829,642116.01488424232,558925.66322475206,617271.15267848084,552480.1535657699,449671.88445484021,646013.07006904529,730349.4828016127,671320.93865176197,691100.91239829455,762675.70152412076,814991.7683685784,850079.47048302414,817442.25375171588,704895.6613825321,771523.5624251531,686104.90528048121,557442.03748470347,800407.19467872824,902942.07834403706,826366.26867905888,850158.12918964657,932021.13961818162,993206.51777883898,1029515.6082634048,988163.65758353577,851912.76617371768,931343.57207434531,828281.54386202805,670996.28359814908,959861.45598412724,1080471.113302392,984767.75725298282,1007341.3263374624,1103141.5681001903,1174460.4438373121,1215964.6825987531,1165687.0900759995,1004488.2197410065,1097085.8621814072,975453.5868255354,788791.07234796137,1125982.5577958063,1263062.6155440374,1150712.4078408461,1172930.0016202363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,0,"Себестоимость продаж","Товары и продукты категории - 3",null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,3401725.0556280832,null,null,0,0,0,0,0,13.965000000000002,52.834250000000004,119.81970000000001,442.17845,740.19820000000004,1034.4474,1585.1871000000001,2397.6947399999999,3331.7337899999998,4265.2521450000004,5004.3611415000014,4971.0314745000014,6433.4887680000011,6278.7462339000012,5804.1079395600009,9102.8778258599996,11005.01466162,10825.705162860002,11839.083208260001,14130.7517282148,16115.1863749968,17737.273605786002,17921.787990279605,16020.661992770401,18231.521021338802,16805.746282898581,14490.310500532691,21411.500870640968,24763.149729210014,22997.554604689012,24072.647373053875,27596.690096406113,30351.074176332761,31965.929977963031,31152.581432595631,26880.836388136468,29573.989578847992,26830.820818180495,22543.947601789579,32646.57930200066,37244.003276567833,34081.100596475342,34865.775645296257,39086.826683316322,42444.454552209121,44366.947012396558,42807.734325616155,36774.237810697581,39952.825416082909,36120.898546188066,29978.12563032268,43067.538004603019,48689.965520107507,44126.43744948534,44731.450640666306,50131.39504302018,54332.78455790523,56671.96469886828,54496.150250114384,46376.177737288614,49936.800156967831,44859.0893688699,37162.802498980236,53360.479645248546,60196.138556269136,54316.993582200681,55026.416128779718,61258.041153751961,66213.767851922588,68634.373884226981,65877.577172235717,56055.197862744375,60281.137351090321,54149.322019105966,44733.085573209937,63990.763732275169,72031.407553492812,64737.246223127266,65200.085847084949,72500.706225005066,78297.36292248746,81064.312173250204,77712.472671733296,66098.340595747897,71008.79366869948,63767.516031960564,52586.071489864102,75065.503853053757,84204.174369602493,75646.213972522732,75917.79945762048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[105]
[106,null,null,null,null,null,0,"Себестоимость продаж"]
[107,null,null,null,null,null,0,"Себестоимость продаж","ФОТ производственных рабочих",null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,83867193.651433691,null,null,0,0,0,0,0,354.86718750000011,1321.9089843750003,2987.2237500000006,11116.450078125001,18274.600312500002,25725.557812500003,39311.20265625001,59552.047406250007,82490.297203124996,105626.26905468749,123611.88611953125,128430.49078125002,165593.26246640628,200591.21250000002,200591.21250000002,233278.53609375004,264061.74375000002,264061.74375000002,288584.54670937505,339270.15450431249,386620.98489787499,425394.91789593751,442960.22925000003,442960.22925000003,483404.78733750008,521493.35175000003,521493.35175000003,560496.5346290624,597227.68743749987,597227.68743749987,600973.11167315627,642874.10954354447,706613.07010880252,743685.06836531241,754118.90382937505,754118.90382937505,788065.6564249876,820034.92828687513,820034.92828687513,846580.75701373129,871580.2267856251,871580.2267856251,871580.2267856251,896187.290439551,959457.88647798402,1001829.3832623942,1006171.1108756999,1006171.1108756999,1039219.1165488074,1070341.9956778502,1070341.9956778502,1094991.0606826539,1118204.2578231001,1118204.2578231001,1118204.2578231001,1137088.45428028,1192052.702354647,1242699.7296234344,1257421.8401617203,1257421.8401617203,1273054.5967126836,1287776.7072509693,1287776.7072509693,1319042.2203528958,1348486.4414294674,1348486.4414294674,1348486.4414294674,1369320.5569495526,1422839.4330881245,1460816.4529499006,1466517.1198124699,1466517.1198124699,1492667.3128760662,1517294.1937223657,1517294.1937223657,1539449.2184012458,1560313.6591182495,1560313.6591182495,1560313.6591182495,1584420.5051516264,1642038.4192600432,1674919.8657233431,1674919.8657233431,1674919.8657233431,1708089.448573177,1739326.8227133118,1739326.8227133118,1755911.6141382286,1771530.3012082961,1771530.3012082961,1771530.3012082961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108]
[109,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,9003655.6799999997,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-12-01","^",0]
[111,null,null,null,null,null,0,"Прочие производственные расходы","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,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,96,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,9003655.6799999997,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков"]
[120,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[121,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[122,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[123,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[124,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[125,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[126]
[127,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,9003655.6799999997,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение"]
[129,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[130,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[131]
[132,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 1 блока производства"]
[133,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[134,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[135]
[136,null,null,null,null,null,0,"Поток решений о покупке",null,null,2,"начало 2 блока производства"]
[137,null,null,null,null,null,0,"Поток решений о покупке","Средний чек",null,null,2,"шт",null,null,null,null,null,null,null,null,null,null,748991.93250000023,null,null,0,0,0,0,0,10.5,17.587500000000002,44.572499999999998,161.4,185.76,291.06,445.09500000000003,638.4,833.25,1016.325,1133.5274999999999,1006.53,1764.9,958.8,1571.22,2475.9,2512.89,2484.48,3077.19,3545.97,4035.3,4430.1000000000004,4230.09,3581.97,5387.1,2851.65,4181.3100000000004,6286.8,5866.29,5465.28,6430.59,7075.41,7611.3,7911.3,7267.32,5862.36,8619.6,4384.8,6360.06,9235.7999999999993,8594.3700000000008,7759.44,9011.52,9512.16,10326.299999999999,10407.6,9639.27,7611.66,11173.8,5668.65,8041.11,11650.8,10620.72,9571.44,10902.87,11730.885,12498.3,12811.8,11530.619999999999,9187.7099999999991,13125.3,6719.4,9407.16,13752.3,12377.07,11244,12722.67,13571.985000000001,14449.8,14599.8,13286.97,10439.31,15076.8,7613.4,10773.21,15540.3,14123.7,12554.4,14331.87,15128.084999999999,16237.8,16237.8,14896.17,11585.91,16864.8,8432.4,12024.81,17178.3,15597.9,13864.8,15732.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,915914230.3123765,null,null,0,0,0,0,0,9744,16949.2176,42673.823640000002,155614.95360000001,179091.07775999999,281602.66895999998,429464.21292000002,631840.49654399999,823851.97632000013,1006913.9769120001,1125435.569814,1000259.516088,1752504.4850400002,973244.87213903992,1594307.0825357758,2509947.7676467197,2553959.0645029442,2523514.1828014078,3123947.8468002239,3681983.6524279932,4187111.1021650308,4595571.2507669562,4399545.2502065524,3725454.7687734319,5600306.6035113027,3033113.4484824296,4445639.8924489859,6683509.6413875548,6255160.2115245517,5827056.6825380372,6855717.3241860336,7716122.7371214097,8301282.1222366467,8625954.7477104589,7949313.049505352,6410779.3586599659,9427111.1073315497,4906140.1209510099,7116271.8398902249,10332719.484507134,9644710.2753636148,8706782.812037589,10111463.189156387,10920436.176688744,11854817.607246634,11948539.437861383,11098867.384749882,8764893.9045074377,12864338.873196661,6677822.2353611868,9471800.6700971927,13724725.864764057,12548636.377028745,11309685.785043143,12881829.929995796,14180323.810959734,15106763.068669735,15485538.766805867,13979538.439642372,11138926.767314123,15912752.524734464,8334562.2690271009,11668387.17663794,17057834.679890942,15398640.38755543,13987358.181575125,15827230.616429564,17272389.395067882,18390687.413753375,18580352.974130206,16961627.613497302,13325542.421149191,19246346.411058333,9914233.0902652685,14029808.402792417,20236624.427128665,18394117.16670971,16350326.37040863,18664530.94260918,20098633.988202501,21572906.494552702,21572906.494552702,19793525.556735694,15394964.32190554,22409319.965684518,11430545.394613147,16300200.186054369,23286000.265791956,21146195.90414146,18796618.581459075,21327888.129815217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139]
[140,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента"]
[141,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Товары и продукты категории - 1",null,null,null,"шт // %",null,null,"*",0.4,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","Товары и продукты категории - 2",null,null,null,"шт // %",null,null,"*",0.7,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","Товары и продукты категории - 3",null,null,null,"шт // %",null,null,"*",0.1,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","Товары и продукты категории - 1",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,299596.77299999999,null,null,0,0,0,0,0,4.2,7.035000000000001,17.829000000000001,64.56,74.304000000000002,116.42400000000001,178.03800000000001,255.36,333.3,406.53000000000003,453.411,402.61200000000002,705.96,383.52,628.48800000000006,990.36000000000013,1005.1559999999999,993.79200000000003,1230.8760000000002,1418.3879999999999,1614.1200000000001,1772.0400000000002,1692.0360000000001,1432.788,2154.84,1140.6600000000001,1672.5240000000003,2514.7200000000003,2346.5160000000001,2186.1120000000001,2572.2360000000003,2830.1640000000002,3044.5200000000004,3164.5200000000004,2906.9279999999999,2344.944,3447.84,1753.92,2544.0240000000003,3694.3199999999997,3437.7480000000005,3103.7759999999998,3604.6080000000002,3804.864,4130.5199999999995,4163.04,3855.7080000000005,3044.6640000000002,4469.5199999999995,2267.46,3216.444,4660.32,4248.2879999999996,3828.5760000000005,4361.1480000000001,4692.3540000000003,4999.32,5124.72,4612.2479999999996,3675.0839999999998,5250.12,2687.76,3762.864,5500.92,4950.8280000000004,4497.6000000000004,5089.0680000000002,5428.7940000000008,5779.92,5839.92,5314.7880000000005,4175.7240000000002,6030.72,3045.36,4309.2839999999997,6216.12,5649.4800000000005,5021.76,5732.7480000000005,6051.2340000000004,6495.12,6495.12,5958.4680000000008,4634.3640000000005,6745.92,3372.96,4809.924,6871.32,6239.16,5545.92,6293.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,null,null,null,null,null,0,"Натуральный поток решений о покупке","Товары и продукты категории - 2",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,524294.35274999996,null,null,0,0,0,0,0,7.35,12.311250000000001,31.200749999999996,112.97999999999999,130.03199999999998,203.74199999999999,311.56650000000002,446.87999999999994,583.27499999999998,711.42750000000001,793.46924999999987,704.57099999999991,1235.43,671.16,1099.854,1733.1299999999999,1759.0229999999999,1739.136,2154.0329999999999,2482.1789999999996,2824.71,3101.07,2961.0630000000001,2507.3789999999999,3770.97,1996.155,2926.9169999999999,4400.76,4106.4029999999993,3825.6959999999995,4501.4129999999996,4952.7869999999994,5327.91,5537.91,5087.1239999999998,4103.6519999999991,6033.72,3069.36,4452.0420000000004,6465.0599999999995,6016.0590000000002,5431.6079999999993,6308.0640000000003,6658.5119999999997,7228.4099999999989,7285.32,6747.4889999999996,5328.1619999999994,7821.6599999999989,3968.0549999999994,5628.7769999999991,8155.5599999999986,7434.503999999999,6700.0079999999998,7632.009,8211.6194999999989,8748.81,8968.2599999999984,8071.4339999999984,6431.396999999999,9187.7099999999991,4703.579999999999,6585.0119999999997,9626.6099999999988,8663.9489999999987,7870.7999999999993,8905.8689999999988,9500.3894999999993,10114.859999999999,10219.859999999999,9300.878999999999,7307.5169999999989,10553.759999999998,5329.3799999999992,7541.2469999999985,10878.21,9886.59,8788.08,10032.308999999999,10589.659499999998,11366.46,11366.46,10427.319,8110.1369999999997,11805.359999999999,5902.6799999999994,8417.3669999999984,12024.81,10918.529999999999,9705.3599999999988,11013.029999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[151,null,null,null,null,null,0,"Натуральный поток решений о покупке","Товары и продукты категории - 3",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,74899.193249999997,null,null,0,0,0,0,0,1.05,1.7587500000000003,4.4572500000000002,16.14,18.576000000000001,29.106000000000002,44.509500000000003,63.84,83.325000000000003,101.63250000000001,113.35275,100.65300000000001,176.49,95.88,157.12200000000001,247.59000000000003,251.28899999999999,248.44800000000001,307.71900000000005,354.59699999999998,403.53000000000003,443.01000000000005,423.00900000000001,358.197,538.71,285.16500000000002,418.13100000000009,628.68000000000006,586.62900000000002,546.52800000000002,643.05900000000008,707.54100000000005,761.13000000000011,791.13000000000011,726.73199999999997,586.23599999999999,861.96,438.48,636.00600000000009,923.57999999999993,859.43700000000013,775.94399999999996,901.15200000000004,951.21600000000001,1032.6299999999999,1040.76,963.92700000000013,761.16600000000005,1117.3799999999999,566.86500000000001,804.11099999999999,1165.08,1062.0719999999999,957.14400000000012,1090.287,1173.0885000000001,1249.83,1281.18,1153.0619999999999,918.77099999999996,1312.53,671.94,940.71600000000001,1375.23,1237.7070000000001,1124.4000000000001,1272.2670000000001,1357.1985000000002,1444.98,1459.98,1328.6970000000001,1043.931,1507.68,761.34,1077.3209999999999,1554.03,1412.3700000000001,1255.44,1433.1870000000001,1512.8085000000001,1623.78,1623.78,1489.6170000000002,1158.5910000000001,1686.48,843.24,1202.481,1717.83,1559.79,1386.48,1573.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[153]
[154,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах"]
[155,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Товары и продукты категории - 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","Товары и продукты категории - 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","Товары и продукты категории - 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","Товары и продукты категории - 1",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,282441788.25835365,null,null,0,0,0,0,0,2940,4924.5000000000009,12480.300000000001,45192,53573.184000000001,83941.703999999998,128365.398,184114.56,240309.30000000002,293108.13,336716.61093000002,298991.74956000003,524267.0748,284813.45759999997,466734.04344000004,735471.04680000013,768852.7702884,760160.34554880008,941508.0071964002,1084937.6048532,1234654.7536680002,1355449.1671560002,1333080.997386012,1128830.8618035959,1697703.98289828,898676.01545021997,1317708.3478555081,1981237.66027824,1904178.6146110969,1774012.0755812849,2087348.5554467943,2296655.0258520297,2470603.1732814852,2567982.1955226851,2429716.8379711169,1959990.0379023296,2881830.8890451831,1465990.5427497006,2126388.3897374249,3087847.8960791104,2959597.4947816315,2672077.0905730589,3103249.2220109869,3275651.9565671529,3556013.0190303135,3584009.8677028455,3419006.8758768179,2699822.4841545611,3963297.9499145034,2010645.3421202146,2852146.519361096,4132487.7619846337,3880136.5817085006,3496796.3079365636,3983216.2727773795,4285720.3677637232,4566085.0713668521,4680618.0614433838,4338932.9429580159,3457303.9081458584,4939005.5830655117,2528487.2814221699,3539882.1939910376,5174943.542623166,4797172.6640116759,4358011.1798791867,4931122.2072139392,5260304.3723899527,5600532.7238543462,5658670.5464247726,5304331.7965956004,4167508.7674254109,6018855.2868646905,3039368.622056115,4300806.0042584334,6203890.5347595876,5807516.2904292392,5162236.7026037676,5893113.5961054182,6220508.7958890526,6676811.8850394646,6676811.8850394646,6308902.2308745887,4906923.9573469022,7142666.4936862132,3571333.2468431066,5092809.1338137966,7275441.6197339939,6804285.5908711776,6048253.8585521579,6863176.7592186863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Товары и продукты категории - 2",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,211831341.19376522,null,null,0,0,0,0,0,2205,3693.3750000000005,9360.2249999999985,33894,40179.887999999992,62956.277999999998,96274.048500000004,138085.91999999998,180231.97500000001,219831.0975,252537.45819749995,224243.81216999996,393200.30609999999,213610.09319999997,350050.53258,551603.28509999998,576639.57771630003,570120.25916160003,706131.0053973,813703.20363989996,925991.06525100011,1016586.8753670001,999810.74803950894,846623.14635269681,1273277.9871737098,674007.01158766495,988281.2608916309,1485928.2452086799,1428133.9609583223,1330509.0566859634,1565511.4165850952,1722491.2693890217,1852952.3799611134,1925986.6466420135,1822287.6284783375,1469992.5284267466,2161373.1667838874,1099492.9070622753,1594791.2923030686,2315885.9220593325,2219698.1210862235,2004057.8179297938,2327436.9165082402,2456738.9674253645,2667009.764272735,2688007.4007771341,2564255.1569076129,2024866.8631159205,2972473.4624358774,1507984.0065901605,2139109.8895208216,3099365.821488475,2910102.4362813756,2622597.2309524226,2987412.2045830344,3214290.2758227922,3424563.8035251396,3510463.5460825372,3254199.707218512,2592977.9311093935,3704254.1872991337,1896365.4610666267,2654911.6454932778,3881207.656967374,3597879.498008756,3268508.3849093891,3698341.6554104532,3945228.2792924633,4200399.5428907583,4244002.9098185785,3978248.8474466992,3125631.5755690574,4514141.4651485169,2279526.4665420861,3225604.5031938246,4652917.9010696905,4355637.2178219287,3871677.526952826,4419835.1970790634,4665381.5969167883,5007608.9137795987,5007608.9137795987,4731676.6731559411,3680192.9680101764,5356999.8702646596,2678499.9351323298,3819606.8503603465,5456581.2148004957,5103214.1931533832,4536190.3939141184,5147382.5694140149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Товары и продукты категории - 3",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,2017441.3447025255,null,null,0,0,0,0,0,21,35.175000000000004,89.14500000000001,322.8,382.66560000000004,599.58360000000005,916.89570000000015,1315.1040000000003,1716.4950000000001,2093.6295000000005,2405.1186495000002,2135.655354,3744.7648200000003,2034.38184,3333.8145960000002,5253.3646200000003,5491.8055020599995,5429.71675392,6725.0571942600009,7749.5543203799998,8818.9625262000009,9681.7797654000005,9522.0071241857986,8063.0775843113988,12126.457020701999,6419.1143960729996,9412.2024846822005,14151.697573415999,13601.275818650693,12671.514825580607,14909.632538905675,16404.678756085927,17647.16552343918,18342.729968019179,17355.120271222262,13999.928842159496,20584.506350322736,10471.361019640717,15188.488498124463,22056.056400565074,21139.982105583083,19086.264932664704,22166.065871507049,23397.513975479662,25400.092993073667,25600.070483591753,24421.477684834412,19284.446315389723,28309.271070817882,14361.752443715819,20372.475138293543,29517.76972846167,27715.261297917863,24977.116485261169,28451.544805552709,30612.288341169453,32614.89336690609,33432.986153167032,30992.378163985832,24695.027915327559,35278.611307610801,18060.623438729785,25284.872814221697,36963.88244730833,34265.519028654831,31128.651284851334,35222.301480099566,37573.602659928234,40003.805170388187,40419.07533160552,37888.084261397147,29767.919767324365,42991.823477604936,21709.775871829395,30720.042887560241,44313.503819711339,41482.259217351704,36873.119304312626,42093.668543610132,44432.205684921806,47691.513464567608,47691.513464567608,45063.587363389925,35049.456838192164,51019.046383472953,25509.523191736476,36377.208098669973,51967.440140957107,48602.039934794127,43201.813275372559,49022.691137276328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[164,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[165]
[166,null,null,null,null,null,0,"Конверсия в продажу",null,null,null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,0.99,null,null,0.495,0.495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,null,null,null,null,null,0,"Конверсия в продажу","Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",0.99,null,0,0,null,null,null,1,"*",null,0.5,0.5]
[168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.495,0.495]
[169,null,null,null,null,null,0,"Отмены продаж / отказы / возвраты",null,null,null,null,"%",null,null,null,"процесс",null,0,0,null,null,null,1.0000000000000009E-2,null,null,8.0000000000000071E-3,2.0000000000000018E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,null,null,0,"Отмены продаж / отказы / возвраты","Процент отмен и его распределение",null,null,null,"% // %",null,null,null,1.0000000000000009E-2,null,0,0,null,null,null,1,"*",null,0.8,0.2]
[171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение отмен",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0000000000000018E-3,8.0000000000000071E-3]
[172,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов",null,null,null,null,null,null,null,null,"списание"]
[173,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Товары и продукты категории - 1",null,null,2,"шт",null,null,null,"списание",null,null,null,null,null,null,294731.73674999998,null,null,0,0,0,0,0,2.9106000000000001,6.122655,14.444891999999999,50.035293000000003,70.666991999999993,102.75012,157.95826199999999,229.84176600000004,306.81882000000002,380.71539000000001,434.95323300000001,413.67318299999999,608.80604400000004,475.44947999999999,549.44762400000002,872.9804160000001,990.71002799999985,987.22918799999991,1148.1532920000002,1348.513056,1539.8463959999999,1707.4173600000001,1698.8768279999999,1495.456776,1918.8421559999997,1430.46486,1497.8351520000001,2239.4405879999999,2373.0074279999999,2211.8908679999995,2431.8348120000001,2725.257744,2950.4110680000003,3097.2348000000002,2954.3635439999998,2488.4038079999996,3085.8014880000001,2239.4750399999998,2283.9228720000001,3315.7388879999994,3479.572404,3171.9279240000001,3419.8148159999996,3707.3393279999996,3992.494968,4111.7511599999998,3908.4285240000004,3255.097428,4001.6425679999998,2898.7972199999995,2902.4313119999997,4184.885628,4328.1786239999992,3914.944704,4159.3626359999998,4547.0622780000003,4858.1578979999995,5036.2290000000003,4718.3297039999998,3916.6708679999997,4729.8331079999998,3421.9033199999999,3405.9294719999998,4929.7081679999992,5064.6970439999996,4587.2327160000004,4862.5113240000001,5273.6074380000009,5617.836378,5763.7007999999996,5417.6043239999999,4472.2687679999999,5419.4789879999998,3901.5583199999996,3890.8057319999994,5587.6285079999998,5761.2772799999993,5157.9752399999998,5464.2570839999998,5896.1313180000006,6298.3346579999998,6430.1687999999995,6058.2689639999999,4981.2792480000007,6051.3286680000001,4340.9995200000003,4335.0464519999996,6190.3721879999994,6364.5199199999988,5696.3530799999999,6008.2981199999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Товары и продукты категории - 2",null,null,2,"шт",null,null,null,"списание",null,null,null,null,null,null,515780.53931249992,null,null,0,0,0,0,0,5.0935499999999996,10.714646249999999,25.278560999999996,87.561762749999986,123.66723599999997,179.81270999999995,276.42695850000001,402.2230904999999,536.93293499999982,666.25193249999995,761.16815774999986,723.92807024999979,1065.4105769999999,832.03659000000005,961.53334199999995,1527.7157279999999,1733.7425489999998,1727.6510789999998,2009.2682609999997,2359.8978479999996,2694.7311929999996,2987.98038,2973.0344489999998,2617.0493579999998,3357.9737729999993,2503.3135049999996,2621.2115159999998,3919.021029,4152.7629989999996,3870.8090189999998,4255.710920999999,4769.2010519999994,5163.2193689999995,5420.1608999999999,5170.1362019999988,4354.7066639999985,5400.1526039999999,3919.0813200000002,3996.8650259999999,5802.5430539999998,6089.2517069999994,5550.8738669999993,5984.6759279999997,6487.8438239999996,6986.8661939999984,7195.5645299999996,6839.7499169999992,5696.420498999998,7002.8744939999988,5072.8951349999988,5079.2547959999984,7323.5498489999991,7574.3125919999984,6851.1532319999997,7278.8846130000002,7957.3589864999994,8501.7763214999977,8813.4007499999971,8257.0769819999969,6854.1740189999991,8277.2079389999981,5988.3308099999986,5960.3765759999997,8626.9892939999991,8863.219826999999,8027.6572529999994,8509.3948169999985,9228.8130164999984,9831.2136614999981,10086.4764,9480.807566999998,7826.4703439999985,9484.0882289999972,6827.7270599999983,6808.9100309999976,9778.3498889999992,10082.235239999998,9026.4566699999996,9562.4498969999986,10318.229806499996,11022.085651499998,11252.795399999999,10601.970686999999,8717.2386839999981,10589.825169,7596.7491599999985,7586.3312909999986,10833.151328999998,11137.909859999998,9968.6178899999977,10514.521709999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Товары и продукты категории - 3",null,null,2,"шт",null,null,null,"списание",null,null,null,null,null,null,73682.934187499995,null,null,0,0,0,0,0,0.72765000000000002,1.53066375,3.6112229999999998,12.508823250000001,17.666747999999998,25.687529999999999,39.489565499999998,57.460441500000009,76.704705000000004,95.178847500000003,108.73830825,103.41829575,152.20151100000001,118.86237,137.361906,218.24510400000003,247.67750699999996,246.80729699999998,287.03832300000005,337.128264,384.96159899999998,426.85434000000004,424.71920699999998,373.864194,479.71053899999993,357.61621500000001,374.45878800000003,559.86014699999998,593.25185699999997,552.97271699999988,607.95870300000001,681.314436,737.60276700000009,774.30870000000004,738.59088599999995,622.10095199999989,771.45037200000002,559.86875999999995,570.98071800000002,828.93472199999985,869.893101,792.98198100000002,854.9537039999999,926.83483199999989,998.12374199999999,1027.9377899999999,977.10713100000009,813.77435700000001,1000.4106419999999,724.69930499999987,725.60782799999993,1046.221407,1082.0446559999998,978.736176,1039.840659,1136.7655695000001,1214.5394744999999,1259.0572500000001,1179.5824259999999,979.16771699999993,1182.458277,855.47582999999997,851.48236799999995,1232.4270419999998,1266.1742609999999,1146.8081790000001,1215.627831,1318.4018595000002,1404.4590945,1440.9251999999999,1354.401081,1118.067192,1354.869747,975.38957999999991,972.70143299999984,1396.9071269999999,1440.3193199999998,1289.4938099999999,1366.064271,1474.0328295000002,1574.5836644999999,1607.5421999999999,1514.567241,1245.3198120000002,1512.832167,1085.2498800000001,1083.7616129999999,1547.5930469999998,1591.1299799999997,1424.08827,1502.0745299999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[177]
[178,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов",null,null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,487745969.22898144,null,null,0,0,0,0,0,3580.038,7530.8656499999997,17767.21716,61543.410389999997,88820.479756799992,130174.12702799999,200117.3221278,291186.53334540001,388708.76305800001,482328.32759100001,562984.57565846085,539805.03220898099,794435.26845790795,620417.3545983599,716978.05069096794,1139158.2557013119,1320053.3442466247,1326889.5463662816,1543180.2658379595,1812474.6501567659,2069637.0312971275,2294861.4909350858,2330662.9237366016,2070274.2249255015,2656398.7144401949,1980300.986860262,2073566.7911895374,3100227.4368566633,3352669.627120852,3153950.918297587,3467570.5521541312,3885964.397537542,4207012.1233820133,4416369.1269614873,4298822.7305208454,3654679.6664097072,4532068.2746561766,3289081.8868735903,3354361.7210002523,4869773.7297055023,5215361.4621336777,4798317.6457889248,5173307.266153127,5608258.4922158699,6039626.2193497084,6220030.410161702,6033717.022427381,5071855.8415643796,6235068.1303058947,4516694.7960758805,4522357.1736687711,6520584.1263226913,6881469.6074473076,6282981.2851228267,6675240.5400071666,7297448.4584091771,7796716.8021859387,8082497.9525925005,7726199.4789626645,6474324.1023663441,7818495.228048536,5656464.8619444361,5630059.8173033614,8148892.1294048941,8542172.3323322572,7810257.5650104648,8278949.031898221,8978884.4249982778,9564971.2553771101,9813321.1377403457,9412183.310592223,7842954.6384001207,9504063.8368553855,6842107.7779985024,6823251.1161330929,9798945.277627673,10309445.802931434,9316832.4556987584,9870068.2685892545,10650161.17188734,11376659.644164313,11614791.189160794,11166787.603284225,9267597.122805316,11258408.404873697,8076366.0615501506,8065290.4656797098,11517096.838455109,12082423.675582439,10915920.965274891,11513701.221225863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Товары и продукты категории - 1",null,null,2,"руб.",null,null,null,"списание",null,null,null,null,null,null,277579006.87828225,null,null,0,0,0,0,0,2037.42,4285.8585000000003,10111.424400000002,35024.705099999999,50548.240511999997,74082.836519999997,113887.90690199999,165715.913286,221216.36921999999,274495.79619000002,320397.72598449001,307206.11589129001,452117.63245571998,353083.04733239999,408036.28901111998,648301.44633408007,751249.87070946128,755140.39224097319,878232.67161509895,1031489.6383005985,1177842.2129333245,1306018.7346785043,1326393.5338338383,1178204.8434535374,1511771.626104176,1127000.5616277915,1180078.6616525822,1764357.0778859062,1908023.3650281273,1794931.4169173262,1973414.1353722699,2211524.4538831543,2394234.541762122,2513380.8039618223,2446484.4807842211,2079898.9971437361,2579225.8473653039,1871835.2201719617,1908986.3452846964,2771415.9437348386,2968091.8890191661,2730749.8797172746,2944158.6067538126,3191691.8248383002,3437185.653288451,3539854.7049700744,3433822.6956903795,2886422.0236545252,3548412.7570846556,2570476.7132139159,2573699.2045269432,3710901.5353055969,3916283.5164334266,3575680.4061674629,3798917.3804918835,4153019.4478751416,4437155.9036830543,4599795.5827762196,4397024.0937185893,3684574.6924036103,4449550.1297837198,3219126.3441960206,3204099.0830181735,4637580.8866531923,4861398.888319171,4444862.0288677439,4711597.0100233788,5109934.2256087763,5443479.5762308771,5584816.9076571073,5356527.087328908,4463470.119414703,5408816.8177225776,3893882.4752837005,3883151.0417017601,5576635.5238531474,5867164.27809106,5302262.3731618952,5617112.0227743732,6061067.3335944219,6474521.7487113979,6610043.7661890695,6355082.3758528112,5274242.265011156,6407224.2954565752,4596305.8886870779,4590002.7040453637,6554445.3552183555,6876176.0755347218,6212312.7444653846,6552512.8901285399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Товары и продукты категории - 2",null,null,2,"руб.",null,null,null,"списание",null,null,null,null,null,null,208184255.15871158,null,null,0,0,0,0,0,1528.0650000000001,3214.3938750000002,7583.5682999999981,26268.528825000001,37911.180383999992,55562.127389999994,85415.930176499998,124286.93496449999,165912.27691499999,205871.84714249999,240298.29448836745,230404.58691846745,339088.22434178996,264812.28549929993,306027.21675833996,486226.08475056,563437.40303209587,566355.29418072989,658674.50371132407,773617.22872544883,883381.65969999332,979514.05100887816,994795.15037537867,883653.63259015302,1133828.7195781318,845250.42122084356,885058.99623943667,1323267.8084144297,1431017.5237710953,1346198.5626879942,1480060.6015292022,1658643.340412365,1795675.9063215908,1885035.6029713661,1834863.3605881655,1559924.2478578016,1934419.3855239777,1403876.4151289715,1431739.7589635223,2078561.9578011285,2226068.9167643748,2048062.4097879555,2208118.9550653589,2393768.8686287245,2577889.239966339,2654891.0287275561,2575367.0217677844,2164816.5177408936,2661309.5678134914,1927857.5349104365,1930274.4033952069,2783176.1514791972,2937212.6373250703,2681760.3046255969,2849188.0353689124,3114764.5859063561,3327866.9277622909,3449846.6870821645,3297768.0702889422,2763431.0193027076,3337162.5973377894,2414344.7581470148,2403074.3122636294,3478185.6649898933,3646049.1662393776,3333646.5216508075,3533697.7575175324,3832450.6692065811,4082609.6821731566,4188612.6807428296,4017395.3154966803,3347602.5895610265,4056612.6132919318,2920411.8564627748,2912363.2812763201,4182476.6428898615,4400373.2085682945,3976696.7798714209,4212834.0170807801,4545800.5001958152,4855891.3115335479,4957532.8246418023,4766311.7818896081,3955681.6987583665,4805418.221592431,3447229.416515308,3442502.0280340221,4915834.016413766,5157132.0566510409,4659234.5583490385,4914384.6675964054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Товары и продукты категории - 3",null,null,2,"руб.",null,null,null,"списание",null,null,null,null,null,null,1982707.1919877289,null,null,0,0,0,0,0,14.552999999999999,30.613275000000002,72.224460000000008,250.17646499999998,361.05886079999999,529.16311799999994,813.48504930000001,1183.6850949000002,1580.116923,1960.6842585000002,2288.5551856035004,2194.3293992234999,3229.4116603980005,2522.0217666600001,2914.5449215079998,4630.7246166720006,5366.0705050675797,5393.8599445783793,6273.0905115364203,7367.7831307185606,8413.1586638094614,9328.7052477035995,9474.2395273845577,8415.7488818109796,10798.36875788697,8050.004011627082,8429.133297518445,12602.550556327902,13628.73832162948,12820.938692266614,14095.815252659073,15796.603242022531,17101.67529830087,17952.720028298725,17474.889148458722,14856.421408169543,18423.041766895021,13370.251572656869,13635.616752033544,19795.828169534561,21200.656350136898,19505.356283694811,21029.704333955804,22797.798748844998,24551.326094917509,25284.676464071963,24527.304969216995,20617.300168960897,25345.805407747539,18360.547951527973,18383.565746621021,26506.43953789712,27973.45368881019,25540.574329767591,27135.124146370588,29664.424627679586,31693.970740593246,32855.682734115864,31407.314955132788,26318.390660025791,31782.500927026565,22993.759601400146,22886.422021558381,33125.577761808512,34724.277773708367,31749.014491912454,33654.264357309839,36499.530182919829,38881.996973077701,39891.549340407917,38260.907766635064,31881.929424390735,38634.405840875559,27813.446252026431,27736.793155012576,39833.110884665351,41908.316272078999,37873.302665442105,40122.228734102668,43293.33809710302,46246.58391936712,47214.59832992193,45393.445541805799,37673.159035793979,45765.887824689831,32830.756347764836,32785.73360032402,46817.466822988252,49115.543396676592,44373.662460467036,46803.663500918141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[183]
[184,null,null,null,null,null,0,"Затраты производств. времени на одного клиента",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,0.25,null,null,0.22500000000000001,2.5000000000000001E-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,"*",5,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,"*",5,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,"*",5,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5000000000000001E-2,0.22500000000000001]
[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,187247.98312500006,null,null,0,0,0,0,0,2.625,4.3968750000000005,11.143125,40.35,46.44,72.765000000000001,111.27375000000001,159.6,208.3125,254.08125000000001,283.38187499999998,251.63249999999999,441.22500000000002,239.7,392.80500000000001,618.97500000000002,628.22249999999997,621.12,769.29750000000001,886.49249999999995,1008.825,1107.5250000000001,1057.5225,895.49249999999995,1346.7750000000001,712.91250000000002,1045.3275000000001,1571.7,1466.5725,1366.32,1607.6475,1768.8525,1902.825,1977.825,1816.83,1465.59,2154.9,1096.2,1590.0150000000001,2308.9499999999998,2148.5925000000002,1939.86,2252.88,2378.04,2581.5749999999998,2601.9,2409.8175000000001,1902.915,2793.45,1417.1624999999999,2010.2774999999999,2912.7,2655.18,2392.86,2725.7175000000002,2932.7212500000001,3124.5749999999998,3202.95,2882.6549999999997,2296.9274999999998,3281.3249999999998,1679.85,2351.79,3438.0749999999998,3094.2674999999999,2811,3180.6675,3392.9962500000001,3612.45,3649.95,3321.7424999999998,2609.8274999999999,3769.2,1903.35,2693.3024999999998,3885.0749999999998,3530.9250000000002,3138.6,3582.9675000000002,3782.0212499999998,4059.45,4059.45,3724.0425,2896.4775,4216.2,2108.1,3006.2024999999999,4294.5749999999998,3899.4749999999999,3466.2,3933.2249999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191]
[192,null,null,null,null,null,0,"Потребность в произв. персонале на поток",null,null,null,null,"кол-во сотр.*пер.",null,null,null,"калькуляция",null,null,null,null,null,null,1332.4356093750002,null,null,0,0,0,0,0,1.6406250000000001E-2,2.7480468750000004E-2,6.9644531250000002E-2,0.25218750000000001,0.29025000000000001,0.45478125000000003,0.69546093750000004,0.99749999999999994,1.301953125,1.5880078125000001,1.7711367187499998,1.7711367187499998,2.7576562500000001,2.7576562500000001,2.7576562500000001,3.8685937500000001,3.9263906249999998,3.9263906249999998,4.8081093749999999,5.5405781249999997,6.3051562500000005,6.9220312500000007,6.9220312500000007,6.9220312500000007,8.4173437500000006,8.4173437500000006,8.4173437500000006,9.823125000000001,9.823125000000001,9.823125000000001,10.047796875,11.055328124999999,11.89265625,12.36140625,12.36140625,12.36140625,13.468125000000001,13.468125000000001,13.468125000000001,14.430937499999999,14.430937499999999,14.430937499999999,14.430937499999999,14.86275,16.134843749999998,16.261875,16.261875,16.261875,17.459062499999998,17.459062499999998,17.459062499999998,18.204374999999999,18.204374999999999,18.204374999999999,18.204374999999999,18.329507812500001,19.528593749999999,20.018437499999997,20.018437499999997,20.018437499999997,20.50828125,20.50828125,20.50828125,21.48796875,21.48796875,21.48796875,21.48796875,21.48796875,22.5778125,22.8121875,22.8121875,22.8121875,23.557499999999997,23.557499999999997,23.557499999999997,24.28171875,24.28171875,24.28171875,24.28171875,24.28171875,25.3715625,25.3715625,25.3715625,25.3715625,26.35125,26.35125,26.35125,26.841093749999999,26.841093749999999,26.841093749999999,26.841093749999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193]
[194,null,null,null,null,null,0,"ФОТ сотрудников производства на поток",null,null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,92697974.893897906,null,null,0,0,0,0,0,984.375,1648.8281250000002,4178.671875,15131.25,17415,27286.875,41727.65625,61645.5,80460.703125,98138.8828125,109456.24921874999,109456.24921874999,170423.15625,170423.15625,170423.15625,239079.09375,242650.94062500002,242650.94062500002,297141.15937499999,352679.95996874996,401348.41593749996,440614.97718750004,440614.97718750004,440614.97718750004,535797.59906250006,535797.59906250006,535797.59906250006,625281.1987500001,625281.1987500001,625281.1987500001,639582.46228124993,724827.33216281247,779725.59516562498,810458.54204062501,810458.54204062501,810458.54204062501,883019.02961249999,883019.02961249999,883019.02961249999,946144.50249374984,946144.50249374984,946144.50249374984,946144.50249374984,1003689.36394965,1089594.527315906,1098173.0147771249,1098173.0147771249,1098173.0147771249,1179019.7194854373,1179019.7194854373,1179019.7194854373,1229351.0665826248,1229351.0665826248,1229351.0665826248,1229351.0665826248,1274935.3921026331,1358339.5465147207,1392411.3361046938,1392411.3361046938,1392411.3361046938,1426483.1256946677,1426483.1256946677,1426483.1256946677,1494626.7048746145,1494626.7048746145,1494626.7048746145,1494626.7048746145,1539465.5060208531,1617545.3319735697,1634336.6923935087,1634336.6923935087,1634336.6923935087,1687733.2185289147,1687733.2185289147,1687733.2185289147,1739618.5222265266,1739618.5222265266,1739618.5222265266,1739618.5222265266,1791807.0778933226,1872229.2986246208,1872229.2986246208,1872229.2986246208,1872229.2986246208,1944522.8217766264,1944522.8217766264,1944522.8217766264,1980669.5833526291,1980669.5833526291,1980669.5833526291,1980669.5833526291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195]
[196,null,null,null,null,null,0,"Затраты времени производственного персонала",null,null,null,2,"кол-во часов",null,null,null,"начисление",null,null,null,null,null,null,186854.66062499996,null,null,0,0,0,0,0,2.3625000000000003,4.2196875000000009,10.468499999999999,37.429312500000002,45.831000000000003,70.132500000000007,107.422875,154.76737499999999,203.44125000000003,249.50437500000004,280.45181249999996,254.80743749999999,422.26575000000003,259.85249999999996,377.49450000000002,596.35799999999995,627.29775000000006,621.83024999999998,754.47974999999997,874.77300000000002,996.59175000000005,1097.6550000000002,1062.5227500000001,911.69549999999992,1301.6467500000001,776.29875000000004,1012.0860000000001,1519.0627500000001,1477.0852500000001,1376.3452499999999,1583.51475,1752.732,1889.4277500000001,1970.325,1832.9295,1500.7139999999999,2085.9690000000001,1202.0700000000002,1540.6334999999999,2237.0564999999997,2164.6282500000002,1960.73325,2221.578,2365.5239999999999,2561.2215000000001,2599.8674999999998,2429.0257500000002,1953.6052500000001,2704.3964999999998,1554.79125,1950.9659999999999,2822.45775,2680.9319999999998,2419.0920000000001,2692.4317500000002,2912.0208750000002,3105.3896249999998,3195.1124999999997,2914.6844999999998,2355.5002500000001,3182.8852500000003,1839.9974999999999,2284.596,3329.4465,3128.6482499999997,2839.3267500000002,3143.70075,3371.763375,3590.504625,3646.2,3354.5632499999997,2681.0189999999998,3653.2627499999999,2089.9349999999999,2614.3072499999998,3765.8977500000001,3566.3400000000006,3177.8325,3538.5307500000004,3762.115875,4031.7071249999999,4059.4500000000003,3757.5832500000001,2979.2339999999999,4084.22775,2318.91,2916.3922499999999,4165.7377500000002,3938.9850000000001,3509.5275000000001,3886.5225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197]
[198,null,null,null,null,null,0,"Потребность в производственном персонале",null,null,null,2,"кол-во сотр.*пер.",null,null,null,"начисление",null,null,null,null,null,null,1304.6189414062499,null,null,0,0,0,0,0,1.4765625000000001E-2,2.6373046875000007E-2,6.542812499999999E-2,0.23393320312500002,0.28644375,0.43832812500000007,0.67139296874999999,0.96729609374999992,1.2715078125000001,1.5594023437500002,1.7528238281249997,1.7528238281249997,2.6391609375000002,2.6391609375000002,2.6391609375000002,3.7272374999999998,3.9206109375000002,3.9206109375000002,4.7154984375,5.46733125,6.2286984375000003,6.8603437500000011,6.8603437500000011,6.8603437500000011,8.135292187500001,8.135292187500001,8.135292187500001,9.4941421874999996,9.4941421874999996,9.4941421874999996,9.8969671874999996,10.954575,11.808923437500001,12.31453125,12.31453125,12.31453125,13.03730625,13.03730625,13.03730625,13.981603124999998,13.981603124999998,13.981603124999998,13.981603124999998,14.784524999999999,16.007634375000002,16.249171874999998,16.249171874999998,16.249171874999998,16.902478124999998,16.902478124999998,16.902478124999998,17.640360937499999,17.640360937499999,17.640360937499999,17.640360937499999,18.20013046875,19.408685156249998,19.969453124999998,19.969453124999998,19.969453124999998,19.969453124999998,19.969453124999998,19.969453124999998,20.809040625000002,20.809040625000002,20.809040625000002,20.809040625000002,21.073521093749999,22.440653906249999,22.78875,22.78875,22.78875,22.832892187500001,22.832892187500001,22.832892187500001,23.536860937500002,23.536860937500002,23.536860937500002,23.536860937500002,23.536860937500002,25.198169531249999,25.371562500000003,25.371562500000003,25.371562500000003,25.5264234375,25.5264234375,25.5264234375,26.035860937500001,26.035860937500001,26.035860937500001,26.035860937500001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199]
[200,null,null,null,null,null,0,"ФОТ производственных рабочих",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,90765150.559112385,null,null,0,0,0,0,0,885.93750000000011,1582.3828125000005,3925.6874999999995,14035.992187500002,17186.625,26299.687500000004,40283.578125,59778.898593749997,78579.182812500003,96371.06484375002,108324.51257812498,108324.51257812498,163100.14593750003,163100.14593750003,163100.14593750003,230343.2775,242293.75593750001,242293.75593750001,291417.80343750003,348017.50338750001,396481.57034062501,436688.32106250006,436688.32106250006,436688.32106250006,517843.88890312501,517843.88890312501,517843.88890312501,604340.12680312502,604340.12680312502,604340.12680312502,629981.54935312492,718221.59256150003,774235.76886534377,807385.24735312501,807385.24735312501,807385.24735312501,854772.99279862503,854772.99279862503,854772.99279862503,916684.51427831233,916684.51427831233,916684.51427831233,916684.51427831233,998406.78834991483,1081004.0109792806,1097315.166031003,1097315.166031003,1097315.166031003,1141433.2824311866,1141433.2824311866,1141433.2824311866,1191262.8988041666,1191262.8988041666,1191262.8988041666,1191262.8988041666,1265936.3640779627,1349999.1310735117,1389004.1571456967,1389004.1571456967,1389004.1571456967,1389004.1571456967,1389004.1571456967,1389004.1571456967,1447402.878457078,1447402.878457078,1447402.878457078,1447402.878457078,1509773.1754766705,1607718.8599422171,1632657.5563515148,1632657.5563515148,1632657.5563515148,1635820.0411730062,1635820.0411730062,1635820.0411730062,1686254.5713303355,1686254.5713303355,1686254.5713303355,1686254.5713303355,1736842.2084702456,1859434.2097817773,1872229.298624621,1872229.298624621,1872229.298624621,1883656.8638130073,1883656.8638130073,1883656.8638130073,1921249.4958520501,1921249.4958520501,1921249.4958520501,1921249.4958520501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201]
[202,null,null,null,null,null,0,"Количество продаж",null,null,null,2,"шт",null,null,null,null,null,null,null,null,null,null,733714.22767499997,null,null,0,0,0,0,0,5.1974999999999998,13.9033125,30.769199999999998,101.95638750000001,171.8442,236.02590000000001,364.39672500000006,536.33002499999998,728.46675000000005,915.539625,1064.1769875,1059.3284625000001,1371.8578499999999,1348.2314999999999,1252.3598999999999,2003.3244,2469.4510499999997,2473.6981500000002,2753.0266499999998,3278.4641999999999,3752.72865,4190.3729999999996,4286.7940500000004,3866.9696999999996,4439.6896500000003,4078.1812500000001,3481.3152,5181.7144499999995,6015.7795499999993,5609.1271500000003,5888.4556499999999,6685.4699999999993,7269.9214499999998,7683.6869999999999,7513.4169000000002,6499.1916000000001,7168.5702000000001,6437.1779999999999,5318.7057000000004,7719.9506999999994,8825.934150000001,8095.1359499999999,8301.6252000000004,9169.2216000000008,9820.0376999999989,10263.280499999999,9923.2006499999989,8539.2103499999994,9298.8027000000002,8337.0127499999999,6786.3311999999996,9747.4954499999985,11024.402399999999,9995.1191999999992,10134.783449999999,11203.708725,11993.446575,12528.499499999998,12049.497899999998,10255.573349999999,11044.93995,9823.1264999999985,7982.6471999999994,11463.932700000001,12934.03815,11692.429649999998,11863.50165,13015.854225000001,13870.783575000001,14379.552,13803.951150000001,11744.508600000001,12630.47445,11231.648999999999,9101.3719500000007,13025.187449999999,14683.68,13205.6595,13308.703649999999,14582.677725,15526.113074999997,16075.421999999999,15411.315149999999,13108.6296,14083.101449999998,12522.113999999998,10126.318949999999,14455.53945,16224.219000000001,14584.0365,14650.861499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[203]
[204,null,null,null,null,null,0,"Продажи",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,896197783.38499415,null,null,0,0,0,0,0,4823.28,13213.142712000001,29513.405413799999,98152.944733800003,165679.48552320001,228043.40462639998,351978.10653059999,525345.83118467999,720567.77406768012,906229.14684984018,1055513.02562937,1052219.0675214899,1362618.1805583602,1349245.9318036248,1270938.2175640338,2031606.1508403355,2506633.8819140838,2513349.2574156541,2795493.7046528077,3368936.0921179675,3895201.9035235466,4347427.7647013329,4452582.6679818872,4021875.0093950923,4616251.8792809434,4273542.9257368976,3701982.9037610507,5508929.0192490872,6404641.5771914925,5980697.3625609819,6277973.1333284155,7213060.8303471841,7928615.4053822383,8378982.2506238176,8204757.5596218267,7108245.7420418318,7839755.7806658,7094959.3579998668,5951093.9206164107,8637250.7055766918,9888827.7311360203,9083989.0782635957,9315031.7705910187,10410790.18609334,11273750.623048011,11782661.737328468,11408466.377192575,9832561.838182373,10706470.224963527,9673369.7487361338,7994063.3382018972,11482280.634756319,13005314.309687436,11809869.470225584,11974800.278944274,13395766.101772986,14497108.005416587,15143189.408560423,14585213.217191879,12433640.277443465,13390581.24956405,12002420.822911974,9901459.9756041951,14219479.818981797,16065955.158385955,14546069.291719625,14758221.455012321,16384311.905691236,17653223.02036652,18300664.992002372,17593280.390875615,14992149.167150013,16123084.971942723,14434486.853155183,11852300.539063554,16961884.250810936,19122217.088949993,17198499.550873578,17332354.369943816,19187766.640751783,20627412.538963825,21357177.429607175,20476383.865387756,17418302.489927411,18713120.722357079,16750733.353347344,13726719.062430419,19595169.22366393,21993937.10411704,19771693.170372263,19861630.822080776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205]
[206,null,null,null,null,null,0,"Количество отмен",null,null,null,2,"шт",null,null,null,null,null,null,null,null,null,null,7458.4535250000081,null,null,0,0,0,0,0,8.4000000000000075E-2,0.16170000000000015,0.3917550000000003,1.3803450000000013,1.8088800000000016,2.7000000000000024,4.1428800000000034,5.9973900000000047,7.9428000000000072,9.7971000000000092,11.100870000000009,10.319295000000007,16.132260000000016,11.200200000000009,14.487360000000013,22.949640000000024,25.054920000000024,24.901620000000023,29.58648000000003,34.522140000000029,39.374340000000039,43.511400000000037,42.700920000000039,37.11594000000003,50.260740000000048,33.587400000000031,39.15378000000004,58.657020000000053,59.503920000000058,55.454820000000048,62.375280000000053,69.464460000000059,75.041220000000067,78.513000000000062,73.961160000000064,61.433520000000051,80.681520000000063,52.317600000000041,59.650080000000059,86.606520000000074,87.226560000000092,79.264260000000064,87.611040000000074,94.120320000000078,101.63472000000009,103.9134000000001,97.929360000000088,80.171820000000068,104.61372000000009,67.696800000000053,75.666180000000068,109.28862000000009,108.2673600000001,97.812960000000089,106.36584000000011,115.6528200000001,123.44817000000012,127.4910000000001,117.8685600000001,96.562920000000076,123.37782000000011,80.005800000000065,88.69608000000008,128.83272000000011,126.52116000000011,114.7061400000001,124.26936000000012,134.02122000000011,142.74237000000011,145.69800000000012,135.49536000000012,110.0884200000001,141.49302000000012,91.060800000000086,101.41248000000009,145.86882000000011,144.07020000000014,128.68260000000009,139.76376000000013,149.68842000000012,160.15857000000014,162.37800000000016,151.64496000000014,122.47962000000011,158.09022000000013,101.18880000000007,113.06328000000009,161.47602000000012,159.13980000000015,142.11420000000012,153.59280000000012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207]
[208,null,null,null,null,null,0,"Сумма возвратов из-за отмен",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,9116486.5268641431,null,null,0,0,0,0,0,77.952000000000069,155.08174080000015,375.28902432000035,1330.2672760800012,1743.9585292800014,2611.0035072000023,3998.919041280004,5913.6523981920054,7854.4968036480077,9703.0157679360091,11017.312512336011,10252.947268332009,16020.554912496016,11290.96794719233,14700.9464045643,23268.196306245329,25451.568051317015,25296.031591417173,30038.611140004632,35703.764913024424,40860.856122176272,45138.792210465755,44387.50450318637,38602.728650600591,52253.362365637331,35465.520794882075,41631.346036556781,62359.356915998462,63408.300974971578,59126.773883353453,66499.85195856441,75440.416545343411,81842.502452136076,85610.202226157038,80846.413891463802,67184.860968290493,88238.447575972416,58103.34318227123,66742.454961023876,96894.299555837599,97823.121171923267,88943.683047028011,98305.271137326374,107586.41579182283,116679.41321135066,119297.95071738443,112688.01795372192,92316.886005559354,120444.49879458827,79151.255629282881,89130.0498315,128741.40825830697,127838.54274575818,115574.75903440274,125674.01101005277,139206.25034766959,149214.75217127748,154097.83627178654,142807.38505075083,117070.49101779783,149579.87373250409,98502.003201685817,110016.22195115782,159799.45179240356,157304.79246022546,142696.14622771199,154592.56129458689,169833.57639340233,181670.27810016292,185424.19862054856,172853.72685623897,140527.59459618825,180621.8561307652,117806.55754423892,132066.93340287,189952.61222261432,187626.18618793518,167590.84529668861,182016.90028169085,198118.13379083856,212780.51993282681,215729.06494552721,201494.01744299114,162746.76568871585,210064.48836928743,136263.00308827433,153262.69227766138,218888.40249844457,215741.56776471576,192665.34045995571,208216.34220144007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209]
[210,null,null,null,null,null,0,"Натуральный поток продаж"]
[211,null,null,null,null,null,0,"Натуральный поток продаж","Товары и продукты категории - 1",null,null,2,"шт",null,null,null,"учет",null,null,null,null,null,null,293485.69107,null,null,0,0,0,0,0,2.0790000000000002,5.5613250000000001,12.307680000000001,40.782555000000002,68.737679999999997,94.410359999999997,145.75869,214.53201000000001,291.38670000000002,366.21585000000005,425.670795,423.73138500000005,548.74314000000004,539.29259999999999,500.94396,801.32976000000008,987.78042000000005,989.47926000000007,1101.2106600000002,1311.3856799999999,1501.0914600000001,1676.1492000000003,1714.7176200000001,1546.7878799999999,1775.8758600000001,1631.2725,1392.5260800000001,2072.6857800000002,2406.3118199999999,2243.6508599999997,2355.3822600000003,2674.1880000000001,2907.9685800000002,3073.4748000000004,3005.3667599999999,2599.6766399999997,2867.4280800000001,2574.8712,2127.4822800000002,3087.9802799999998,3530.3736600000002,3238.05438,3320.6500799999999,3667.6886400000003,3928.0150799999997,4105.3121999999994,3969.2802600000005,3415.6841400000003,3719.5210799999995,3334.8050999999996,2714.5324799999999,3898.9981799999996,4409.7609599999996,3998.0476799999997,4053.91338,4481.4834900000005,4797.3786300000002,5011.3998000000001,4819.7991600000005,4102.2293399999999,4417.9759800000002,3929.2506000000003,3193.0588800000005,4585.5730800000001,5173.6152600000005,4676.9718600000006,4745.4006600000002,5206.3416900000002,5548.3134300000002,5751.8207999999995,5521.5804600000001,4697.8034399999997,5052.1897800000006,4492.6596,3640.5487800000001,5210.0749799999994,5873.4719999999998,5282.2638000000006,5323.4814600000009,5833.0710900000004,6210.4452299999994,6430.1687999999995,6164.5260600000001,5243.4518400000006,5633.2405799999997,5008.8455999999996,4050.5275799999999,5782.2157799999995,6489.6875999999993,5833.6145999999999,5860.3446000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,0,"Натуральный поток продаж","Товары и продукты категории - 2",null,null,2,"шт",null,null,null,"учет",null,null,null,null,null,null,513599.95937249978,null,null,0,0,0,0,0,3.6382499999999998,9.732318750000001,21.538439999999998,71.369471249999989,120.29093999999998,165.21812999999997,255.07770750000003,375.4310175,509.92672499999992,640.87773749999997,744.92389125,741.52992374999985,960.30049499999996,943.76205000000004,876.65192999999999,1402.32708,1728.6157349999999,1731.5887049999999,1927.118655,2294.9249399999999,2626.9100549999998,2933.2611000000002,3000.7558349999999,2706.8787899999998,3107.7827550000002,2854.7268749999998,2436.9206399999998,3627.2001150000001,4211.045685,3926.3890049999991,4121.9189549999992,4679.8289999999997,5088.9450149999993,5378.5808999999999,5259.3918299999996,4549.434119999999,5017.9991399999999,4506.0246000000006,3723.0939900000003,5403.9654900000005,6178.1539049999992,5666.5951649999997,5811.1376399999999,6418.4551200000005,6874.0263899999991,7184.2963499999987,6946.2404549999992,5977.4472449999994,6509.1618899999994,5835.9089249999997,4750.4318399999993,6823.2468149999986,7717.0816799999993,6996.5834399999994,7094.3484150000004,7842.5961074999996,8395.4126024999987,8769.9496499999987,8434.6485299999986,7178.9013449999984,7731.4579649999996,6876.1885499999989,5587.85304,8024.7528899999988,9053.8267049999995,8184.7007549999998,8304.4511549999988,9111.0979574999983,9709.548502499998,10065.686399999999,9662.7658049999991,8221.1560199999985,8841.3321149999992,7862.1542999999983,6370.960364999999,9117.6312149999976,10278.575999999999,9243.9616499999993,9316.0925549999993,10207.8744075,10868.279152499999,11252.795399999999,10787.920604999999,9176.0407199999991,9858.1710149999999,8765.4797999999992,7088.4232649999994,10118.877614999998,11356.953299999999,10208.82555,10255.603049999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,null,null,null,null,null,0,"Натуральный поток продаж","Товары и продукты категории - 3",null,null,2,"шт",null,null,null,"учет",null,null,null,null,null,null,73371.4227675,null,null,0,0,0,0,0,0.51975000000000005,1.39033125,3.0769200000000003,10.195638750000001,17.184419999999999,23.602589999999999,36.4396725,53.633002500000003,72.846675000000005,91.553962500000011,106.41769875,105.93284625000001,137.18578500000001,134.82315,125.23599,200.33244000000002,246.94510500000001,247.36981500000002,275.30266500000005,327.84641999999997,375.27286500000002,419.03730000000007,428.67940500000003,386.69696999999996,443.96896500000003,407.81812500000001,348.13152000000002,518.17144500000006,601.57795499999997,560.91271499999993,588.84556500000008,668.54700000000003,726.99214500000005,768.3687000000001,751.34168999999997,649.91915999999992,716.85702000000003,643.71780000000001,531.87057000000004,771.99506999999994,882.59341500000005,809.51359500000001,830.16251999999997,916.92216000000008,982.00376999999992,1026.3280499999998,992.32006500000011,853.92103500000007,929.88026999999988,833.7012749999999,678.63311999999996,974.7495449999999,1102.4402399999999,999.51191999999992,1013.478345,1120.3708725000001,1199.3446575,1252.84995,1204.9497900000001,1025.557335,1104.493995,982.31265000000008,798.26472000000012,1146.39327,1293.4038150000001,1169.2429650000001,1186.3501650000001,1301.5854225,1387.0783575,1437.9551999999999,1380.395115,1174.4508599999999,1263.0474450000002,1123.1649,910.13719500000002,1302.5187449999999,1468.3679999999999,1320.5659500000002,1330.8703650000002,1458.2677725000001,1552.6113074999998,1607.5421999999999,1541.131515,1310.8629600000002,1408.3101449999999,1252.2113999999999,1012.631895,1445.5539449999999,1622.4218999999998,1458.40365,1465.0861500000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[215]
[216,null,null,null,null,null,0,"Натуральный поток продаж"]
[217,null,null,null,null,null,0,"Натуральный поток продаж","Затраты времени производственного персонала",null,null,null,"кол-во часов",null,null,null,"учет",null,null,null,null,null,null,185293.17029999994,null,null,0,0,0,0,0,1.3203749999999999,3.516253125,7.7902387499999994,25.834183125000003,43.413269999999997,59.681474999999999,92.134901250000013,135.58185374999999,184.10238750000002,231.33418125,268.819464375,267.41193937500003,346.99752749999999,339.85792499999997,316.711815,506.56851,623.62649249999993,624.64994250000007,695.65328249999993,828.24658499999998,948.02574749999997,1058.4711,1082.3737425000002,976.02140999999995,1122.4875975,1027.9421625,880.11724500000003,1310.0928674999998,1518.8208674999998,1416.1454925,1487.7077325,1688.7336149999999,1836.2406675,1940.55,1896.844515,1640.1562800000002,1812.3129300000001,1622.3739,1344.5889450000002,1951.6393049999999,2228.2901775000005,2043.6000524999999,2097.30906,2315.8354800000002,2480.4181049999997,2591.7984749999996,2505.2825024999997,2154.8455424999997,2350.8541049999999,2101.1773874999999,1715.4993449999999,2464.1960174999995,2783.1674399999997,2523.2330399999996,2560.2873224999998,2829.8403862499999,3029.2236862499999,3163.9976249999995,3041.8416149999998,2588.0340674999998,2792.0794424999999,2475.7830749999998,2017.8358199999998,2898.1913550000004,3265.1398275000001,2951.7839474999996,2996.9427525000001,3287.4688612500004,3503.3814862500003,3631.3125,3484.8616275000004,2963.6492550000003,3192.9918674999999,2830.6774499999997,2300.6961075000004,3292.7640674999998,3706.9375500000001,3333.585525,3362.1168524999998,3683.09153625,3921.5679112499993,4059.45,3890.7400274999995,3307.7773050000001,3560.2979174999996,3155.8256999999994,2559.8455574999998,3654.2538675000001,4095.8397000000004,3681.537675,3701.1135749999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,null,null,null,null,null,0,"Натуральный поток продаж","Потребность в производственном персонале",null,null,2,"кол-во сотр.*пер.",null,null,null,"учет",null,null,null,null,null,null,1272.5373086015622,null,null,0,0,0,0,0,8.2523437499999984E-3,2.1976582031250001E-2,4.8688992187499995E-2,0.16146364453125001,0.27133293749999998,0.37300921874999998,0.5758431328125001,0.84738658593749994,1.1506399218750001,1.4458386328124999,1.6801216523437499,1.6801216523437499,2.1687345468750001,2.1687345468750001,2.1687345468750001,3.1660531875000002,3.8976655781249994,3.9040621406250002,4.3478330156249996,5.1765411562499999,5.9251609218749994,6.615444375,6.764835890625001,6.764835890625001,7.0155474843750003,7.0155474843750003,7.0155474843750003,8.1880804218749983,9.4926304218749991,9.4926304218749991,9.4926304218749991,10.554585093749999,11.476504171875,12.1284375,12.1284375,12.1284375,12.1284375,12.1284375,12.1284375,12.19774565625,13.926813609375003,13.926813609375003,13.926813609375003,14.47397175,15.502613156249998,16.198740468749996,16.198740468749996,16.198740468749996,16.198740468749996,16.198740468749996,16.198740468749996,16.198740468749996,17.394796499999998,17.394796499999998,17.394796499999998,17.686502414062499,18.932648039062499,19.774985156249997,19.774985156249997,19.774985156249997,19.774985156249997,19.774985156249997,19.774985156249997,19.774985156249997,20.407123921875002,20.407123921875002,20.407123921875002,20.546680382812504,21.896134289062502,22.695703125000001,22.695703125000001,22.695703125000001,22.695703125000001,22.695703125000001,22.695703125000001,22.695703125000001,23.168359687500001,23.168359687500001,23.168359687500001,23.168359687500001,24.509799445312495,25.3715625,25.3715625,25.3715625,25.3715625,25.3715625,25.3715625,25.3715625,25.598998125000001,25.598998125000001,25.598998125000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219]
[220,null,null,null,null,null,0,"Себестоимость продаж",null,null,null,null,"руб."]
[221,null,null,null,null,null,0,"Себестоимость продаж","Товары и продукты категории - 1",null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,276220097.87995678,null,null,0,0,0,0,0,1455.3,3892.9275000000007,8615.3760000000002,28547.788500000002,48888.766080000001,68069.869559999992,105092.01548999999,154677.57921,210089.81070000003,264041.62784999999,311763.24676035001,314675.63844255003,407513.11805819999,400494.86353799998,372016.01301480003,595091.51966880006,744640.28945875796,756861.49233941408,842325.83460887405,1003090.577964552,1148198.217467994,1282101.4408078801,1330822.4314482959,1218646.3702988559,1399134.7481274286,1285208.0991825075,1097110.2598363354,1632978.2740262053,1923281.0560702216,1820704.391645229,1911373.5123588992,2170081.7727429178,2359792.80857109,2494099.7575580645,2473861.0215794323,2172904.903557356,2396701.3588390187,2152171.6087384676,1778227.5715811271,2581046.9614791851,2993485.4684760673,2787678.9197505717,2858786.5247291028,3157556.0833961791,3381674.162920746,3534311.328932914,3466493.2880719332,3028820.5332155325,3298244.6148641868,2957101.9295571856,2407081.9714332484,3457393.9692661362,3966249.0501281014,3651581.7803743072,3702606.2274534022,4093123.637067846,4381643.6923696343,4577118.0507410672,4464677.7471786924,3859137.241296418,4156173.198149628,3696408.9679214023,3003842.8903295379,4313838.7396240309,4936197.522284247,4531816.0027259775,4598121.0266110972,5044756.1569039263,5376114.3626409275,5573305.6187881641,5426686.159795085,4688561.0791904004,5042250.2068736004,4483820.8349157991,3633386.4400257012,5199824.7868139204,5945646.3784684688,5430027.731551338,5472398.3978610467,5996243.0840372629,6384173.7370596156,6610043.7661890695,6427928.4873774555,5551833.9631696381,5964547.2732613925,5303429.8715620134,4288750.4784251675,6122284.1230061557,6969464.9692495596,6362007.0274645519,6391158.1557965679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[222,null,null,null,null,null,0,"Себестоимость продаж","Товары и продукты категории - 2",null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,207165073.40996757,null,null,0,0,0,0,0,1091.4749999999999,2919.6956250000003,6461.5319999999992,21410.841374999996,36666.574559999994,51052.402169999994,78819.0116175,116008.1844075,157567.35802499999,198031.22088750001,233822.43507026247,236006.72883191245,305634.83854365,300371.14765349997,279012.00976109999,446318.63975159999,558480.21709406853,567646.11925456056,631744.37595665548,752317.93347341404,861148.66310099559,961576.08060591016,998116.82358622202,913984.77772414184,1049351.0610955711,963906.0743868805,822832.69487725152,1224733.7055196539,1442460.7920526662,1365528.2937339214,1433530.1342691742,1627561.3295571879,1769844.6064283168,1870574.8181685477,1855395.7661845735,1629678.6776680166,1797526.0191292637,1614128.7065538506,1333670.6786858453,1935785.2211093884,2245114.1013570502,2090759.1898129284,2144089.8935468267,2368167.0625471342,2536255.6221905593,2650733.4966996852,2599869.9660539497,2271615.3999116491,2473683.46114814,2217826.4471678887,1805311.478574936,2593045.4769496014,2974686.7875960758,2738686.3352807304,2776954.6705900514,3069842.7278008843,3286232.7692772262,3432838.5380557999,3348508.3103840193,2894352.9309723135,3117129.8986122208,2772306.7259410517,2252882.167747153,3235379.0547180227,3702148.1417131843,3398862.0020444817,3448590.7699583219,3783567.1176779438,4032085.7719806945,4179979.2140911217,4070014.6198463123,3516420.8093927996,3781687.6551551996,3362865.6261868486,2725039.8300192757,3899868.5901104398,4459234.7838513516,4072520.7986635035,4104298.798395785,4497182.3130279463,4788130.3027947117,4957532.8246418023,4820946.3655330921,4163875.4723772286,4473410.4549460439,3977572.4036715101,3216562.8588188747,4591713.0922546173,5227098.7269371701,4771505.2705984134,4793368.6168474257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,null,null,null,0,"Себестоимость продаж","Товары и продукты категории - 3",null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,1973000.6991425494,null,null,0,0,0,0,0,10.395,27.806625,61.538400000000003,203.91277500000001,349.20547199999999,486.21335399999998,750.65725350000002,1104.8398515000003,1500.6415050000001,1886.0116275000003,2226.8803340025006,2247.6831317325004,2910.8079861300002,2860.6775967000003,2657.25723582,4250.6537119200002,5318.8592104196996,5406.1535167100992,6016.6131043491005,7164.9326997467997,8201.4158390570992,9157.8674343419989,9505.8745103449692,8704.6169307061136,9993.8196294816316,9180.0578513036235,7836.5018559738237,11664.130528758607,13737.721829073012,13005.031368894493,13652.66794542071,15500.584091020843,16855.662918364927,17814.998268271887,17670.435868424513,15520.749311123969,17119.295420278704,15372.65434813191,12701.625511293765,18436.04972485132,21382.039060543339,19911.992283932654,20419.903748065019,22553.972024258423,24154.815449433896,25245.080920949382,24760.666343370951,21634.432380110946,23558.890106172763,21122.156639694182,17193.442653094633,24695.67120904383,28330.350358057869,26082.727002673622,26447.18733895287,29236.597407627469,31297.454945497393,32693.700362436197,31890.55533699067,27565.266009260129,29686.951415354488,26402.921199438591,21456.020645210985,30813.133854457363,35258.553730601765,32370.114305185554,32843.721618650692,36033.972549313759,38400.816876006633,39809.325848486886,38762.043998536319,33489.72199421715,36016.072906240006,32027.291677969995,25952.760285897872,37141.605620099435,42468.902703346204,38785.912368223842,39088.559984721767,42830.307743123311,45601.240978997259,47214.59832992193,45913.774909838976,39655.956879783131,42603.909094724229,37881.641939728666,30633.931988751188,43730.600878615398,49781.892637496858,45442.907339032507,45651.129684261192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[225]
[226,null,null,null,null,null,0,"Себестоимость продаж"]
[227,null,null,null,null,null,0,"Себестоимость продаж","ФОТ производственных рабочих",null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,91713582.110971659,null,null,0,0,0,0,0,495.140625,1318.594921875,2921.3395312500002,9687.8186718750003,16279.97625,22380.553124999999,34550.587968749991,51746.331656249997,71109.547171875005,89352.827507812501,103831.51811484374,109456.24921874999,140122.60345546875,170423.15625,170423.15625,204957.09281249999,240875.732728125,242650.94062500002,270059.52065625001,325077.17607365624,377160.19332103117,421099.49624625,440614.97718750004,440614.97718750004,488491.83599062503,535797.59906250006,535797.59906250006,580807.84970531263,625281.1987500001,625281.1987500001,632474.7343062188,682460.631831676,752441.15845322714,795184.26744374994,810458.54204062501,810458.54204062501,846956.46728927817,883019.02961249999,883019.02961249999,914771.14247176866,946144.50249374984,946144.50249374984,946144.50249374984,975089.56780606764,1046899.6611228768,1093909.5065088992,1098173.0147771249,1098173.0147771249,1138838.9072454057,1179019.7194854373,1179019.7194854373,1204336.3870753224,1229351.0665826248,1229351.0665826248,1229351.0665826248,1252279.9823191888,1316887.6817719131,1375477.6566784771,1392411.3361046938,1392411.3361046938,1409549.4462684505,1426483.1256946677,1426483.1256946677,1460759.346022181,1494626.7048746145,1494626.7048746145,1494626.7048746145,1517180.6218511725,1578739.6584750696,1625991.3862647989,1634336.6923935087,1634336.6923935087,1661195.145039618,1687733.2185289147,1687733.2185289147,1713831.5262888134,1739618.5222265266,1739618.5222265266,1739618.5222265266,1765869.365726925,1832259.4549211655,1872229.2986246208,1872229.2986246208,1872229.2986246208,1908592.9407700796,1944522.8217766264,1944522.8217766264,1962704.6428493555,1980669.5833526291,1980669.5833526291,1980669.5833526291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228]
[229,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1800731.1360000002,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-12-01","^",0]
[231,null,null,null,null,null,0,"Прочие производственные расходы","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,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,96,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,1800731.1360000002,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[239,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков"]
[240,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[241,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[242,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[243,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[244,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[245,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[246]
[247,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,1800731.1360000002,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение"]
[249,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[250,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[251]
[252,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 2 блока производства"]
[253,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[254,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[255]
[256,null,null,null,null,null,0,"Поток решений о покупке",null,null,3,"начало 3 блока производства"]
[257,null,null,null,null,null,0,"Поток решений о покупке","Up-Sale-чек",null,null,3,"шт",null,null,null,null,null,null,null,null,null,null,114817.23899999999,null,null,0,0,0,0,0,1.05,3.7800000000000002,7.286999999999999,35.279999999999994,35.802,64.152000000000001,88.61399999999999,139.07999999999998,174.9,229.58999999999997,246.483,226.08599999999998,385.37999999999994,201.81,326.214,496.07999999999993,490.96799999999996,473.37599999999998,574.12799999999993,649.91399999999999,717.3599999999999,778.61999999999989,725.05799999999988,613.91399999999999,904.01999999999987,476.72999999999996,686.32199999999989,1026.6599999999999,951.04799999999989,882.3359999999999,1034.2079999999999,1123.242,1213.56,1243.56,1147.2839999999999,913.33199999999988,1351.0199999999998,683.00999999999988,990.82199999999989,1430.4599999999998,1328.9939999999999,1193.328,1384.0739999999998,1460.9669999999999,1584.06,1599.12,1469.124,1164.492,1693.56,862.38,1217.8319999999999,1770.9599999999998,1607.3639999999998,1453.7280000000001,1648.9439999999997,1772.1869999999999,1880.4599999999998,1926.6599999999999,1733.9939999999999,1381.002,1972.86,1009.53,1413.3420000000001,2065.2599999999998,1858.7339999999999,1678.8,1902.204,2022.1319999999998,2159.7599999999998,2174.7599999999998,1985.3639999999996,1554.6719999999998,2252.16,1133.58,1608.8520000000001,2313.3599999999997,2098.4399999999996,1865.28,2125.4939999999997,2243.5769999999998,2407.8599999999997,2407.8599999999997,2208.654,1717.8419999999999,2500.2600000000002,1250.1300000000001,1782.5219999999999,2546.46,2308.23,2051.7599999999998,2321.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,0,"Акцептованный GMV",null,null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,66790918.069410883,null,null,0,0,0,0,0,371.28,1842.7197600000002,3302.6041439999995,17263.100159999998,17085.551616000001,31598.911296000006,42634.365551999996,70032.336998399987,87334.17235199998,116514.19624319997,124654.2171768,115145.08810559999,195078.246048,103831.78283366399,167305.42131932158,252269.24512435199,249279.08868138239,238803.13704775675,288027.96967607038,332513.97359971731,363903.37011892226,393689.54778974201,365599.69025630743,309548.98378399556,452921.11884958454,244457.00377751116,349918.90809093229,522590.23858190747,485182.74263246247,449520.87792669469,526239.23270260042,583131.4630040921,630922.60318196518,643463.54788288905,597194.44594533916,473301.06941653113,701548.87927387864,362624.66369944578,526072.23906012042,757982.78879540449,706980.29052963981,633609.79464766884,734554.67377126764,794391.20168934751,860953.45982095762,869628.76331580011,800206.49963240349,635120.86075925536,920644.31248864636,480920.4894340529,678067.14333405357,987311.36533501744,898650.57976753218,813782.042817318,921674.34404573857,1014381.5646678858,1074791.4759306284,1100998.8807649799,995207.99558461481,792475.51033985976,1132107.8719140852,593356.68158765894,830699.35422272247,1213677.0789572196,1097017.9738642192,988741.59490967309,1120879.779103505,1219047.6977697783,1303521.0751720185,1310947.8991209769,1203253.6861211509,941084.06132064806,1364806.739393973,702831.26048769359,998592.84125212871,1434198.6553349546,1305544.6326731001,1160484.1179316444,1321491.4680261447,1428804.6467664689,1533358.1214545232,1533358.1214545232,1412345.0569986484,1098490.5998878379,1598748.7022127712,818770.7395913942,1167413.1521099221,1667733.0744427459,1513831.7163878835,1345628.192344785,1521099.4054148339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[259]
[260,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента"]
[261,null,null,null,null,null,0,"Перем. производств. затраты на одного клиента","Товары и продукты категории - 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","Товары и продукты категории - 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","Товары и продукты категории - 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","Товары и продукты категории - 1",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,5740.8619500000023,null,null,0,0,0,0,0,5.2500000000000005E-2,0.18900000000000003,0.36434999999999995,1.7639999999999998,1.7901,3.2076000000000002,4.4306999999999999,6.9539999999999997,8.745000000000001,11.4795,12.324150000000001,11.3043,19.268999999999998,10.0905,16.310700000000001,24.803999999999998,24.548400000000001,23.668800000000001,28.706399999999999,32.495699999999999,35.867999999999995,38.930999999999997,36.252899999999997,30.695700000000002,45.200999999999993,23.836500000000001,34.316099999999999,51.332999999999998,47.552399999999999,44.116799999999998,51.710399999999993,56.162100000000002,60.677999999999997,62.177999999999997,57.364199999999997,45.666599999999995,67.550999999999988,34.150499999999994,49.5411,71.522999999999996,66.449699999999993,59.666400000000003,69.203699999999998,73.048349999999999,79.203000000000003,79.956000000000003,73.45620000000001,58.224600000000002,84.677999999999997,43.119,60.891599999999997,88.548000000000002,80.368200000000002,72.686400000000006,82.447199999999995,88.609350000000006,94.022999999999996,96.332999999999998,86.699700000000007,69.0501,98.643000000000001,50.476500000000001,70.667100000000005,103.26299999999999,92.936700000000002,83.94,95.110200000000006,101.1066,107.988,108.738,99.268199999999979,77.733599999999996,112.608,56.679000000000002,80.442600000000013,115.66799999999999,104.92199999999998,93.26400000000001,106.2747,112.17885,120.39299999999999,120.39299999999999,110.43270000000001,85.892099999999999,125.01300000000002,62.50650000000001,89.126100000000008,127.32300000000001,115.4115,102.58799999999999,116.0865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[270,null,null,null,null,null,0,"Натуральный поток решений о покупке","Товары и продукты категории - 2",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,11481.723900000005,null,null,0,0,0,0,0,0.10500000000000001,0.37800000000000006,0.7286999999999999,3.5279999999999996,3.5802,6.4152000000000005,8.8613999999999997,13.907999999999999,17.490000000000002,22.959,24.648300000000003,22.608599999999999,38.537999999999997,20.181000000000001,32.621400000000001,49.607999999999997,49.096800000000002,47.337600000000002,57.412799999999997,64.991399999999999,71.73599999999999,77.861999999999995,72.505799999999994,61.391400000000004,90.401999999999987,47.673000000000002,68.632199999999997,102.666,95.104799999999997,88.233599999999996,103.42079999999999,112.3242,121.35599999999999,124.35599999999999,114.72839999999999,91.333199999999991,135.10199999999998,68.300999999999988,99.0822,143.04599999999999,132.89939999999999,119.33280000000001,138.4074,146.0967,158.40600000000001,159.91200000000001,146.91240000000002,116.4492,169.35599999999999,86.238,121.78319999999999,177.096,160.7364,145.37280000000001,164.89439999999999,177.21870000000001,188.04599999999999,192.666,173.39940000000001,138.1002,197.286,100.953,141.33420000000001,206.52599999999998,185.8734,167.88,190.22040000000001,202.2132,215.976,217.476,198.53639999999996,155.46719999999999,225.21600000000001,113.358,160.88520000000003,231.33599999999998,209.84399999999997,186.52800000000002,212.54939999999999,224.35769999999999,240.78599999999997,240.78599999999997,220.86540000000002,171.7842,250.02600000000004,125.01300000000002,178.25220000000002,254.64600000000002,230.82300000000001,205.17599999999999,232.173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[271,null,null,null,null,null,0,"Натуральный поток решений о покупке","Товары и продукты категории - 3",null,null,null,"шт",null,null,null,"калькуляция",null,null,null,null,null,null,114817.23899999999,null,null,0,0,0,0,0,1.05,3.7800000000000002,7.286999999999999,35.279999999999994,35.802,64.152000000000001,88.61399999999999,139.07999999999998,174.9,229.58999999999997,246.483,226.08599999999998,385.37999999999994,201.81,326.214,496.07999999999993,490.96799999999996,473.37599999999998,574.12799999999993,649.91399999999999,717.3599999999999,778.61999999999989,725.05799999999988,613.91399999999999,904.01999999999987,476.72999999999996,686.32199999999989,1026.6599999999999,951.04799999999989,882.3359999999999,1034.2079999999999,1123.242,1213.56,1243.56,1147.2839999999999,913.33199999999988,1351.0199999999998,683.00999999999988,990.82199999999989,1430.4599999999998,1328.9939999999999,1193.328,1384.0739999999998,1460.9669999999999,1584.06,1599.12,1469.124,1164.492,1693.56,862.38,1217.8319999999999,1770.9599999999998,1607.3639999999998,1453.7280000000001,1648.9439999999997,1772.1869999999999,1880.4599999999998,1926.6599999999999,1733.9939999999999,1381.002,1972.86,1009.53,1413.3420000000001,2065.2599999999998,1858.7339999999999,1678.8,1902.204,2022.1319999999998,2159.7599999999998,2174.7599999999998,1985.3639999999996,1554.6719999999998,2252.16,1133.58,1608.8520000000001,2313.3599999999997,2098.4399999999996,1865.28,2125.4939999999997,2243.5769999999998,2407.8599999999997,2407.8599999999997,2208.654,1717.8419999999999,2500.2600000000002,1250.1300000000001,1782.5219999999999,2546.46,2308.23,2051.7599999999998,2321.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[273]
[274,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах"]
[275,null,null,null,null,null,0,"Период оборач-ти произв.затрат. в продажах","Товары и продукты категории - 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","Товары и продукты категории - 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","Товары и продукты категории - 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","Товары и продукты категории - 1",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,5386982.1335032359,null,null,0,0,0,0,0,36.75,132.30000000000001,255.04499999999996,1234.8,1290.6621,2312.6796000000004,3194.5346999999997,5013.8339999999998,6305.1450000000004,8276.7194999999992,9152.2835145000008,8394.9123089999994,14309.737469999998,7493.5080150000003,12112.815141000001,18420.194519999997,18777.289640760002,18104.475772320002,21957.780846959999,24856.250141730001,27435.752425199997,29778.6683859,28562.070836634295,24183.796545381898,35611.886604566993,18779.733524695497,27036.151012388695,40443.020620610994,38588.385143520318,35800.423736754761,41962.568264177891,45575.086541770819,49239.702596262774,50456.940374277772,47947.098323984203,38169.816023269857,56461.598677981325,28544.238066829523,41408.264959300985,59781.541683250565,57207.324576726081,51367.502202790529,59578.275414492149,62888.17960418616,68186.789834272189,68835.056348737635,65136.481516697502,51630.026896532967,75087.289866218372,38235.301397546828,53994.959961475506,78518.970016697436,73403.590534837844,66387.485884360198,75302.426949264525,80930.572601577907,85875.082344223934,87984.900582475821,81562.002839955094,64958.292269744677,92797.560385349541,47485.336585374491,66479.47121952429,97143.785956148422,90052.2895813496,81334.81377602696,92158.33220396332,97968.626191651754,104636.45306225399,105363.17584438433,99072.901807336661,77580.668531622272,112386.45736218213,56567.490913888192,80284.338901348703,115440.43718180664,107857.04599793546,95872.929775942655,109247.58588586563,115316.89621285816,123760.82555450188,123760.82555450188,116927.55711560493,90943.655534359365,132365.3654913184,66182.6827456592,94367.856153486384,134811.22307640911,125865.1495507134,111880.13293396746,126601.28915505725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Товары и продукты категории - 2",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,4617413.2572884867,null,null,0,0,0,0,0,31.500000000000004,113.40000000000002,218.60999999999996,1058.3999999999999,1106.2818,1982.2968000000001,2738.1725999999999,4297.5720000000001,5404.4100000000008,7094.3310000000001,7844.8144410000004,7195.6391219999996,12265.489259999998,6423.0068700000002,10382.412978,15788.738159999999,16094.819692080002,15518.122090560002,18820.955011679998,21305.35726434,23516.359221599996,25524.572902199998,24481.775002829396,20728.9684674702,30524.474232485991,16096.914449738999,23173.843724904596,34665.446246237996,33075.758694445984,30686.077488646937,35967.915655009623,39064.359892946413,42205.459368225231,43248.806035095229,41097.512849129307,32716.985162802732,48395.656009698272,24466.489771568162,35492.798536543698,51241.321442786189,49034.849637193787,44029.28760239188,51067.093212421845,53904.15394644528,58445.819857947594,59001.476870346545,55831.269871454999,44254.308768456831,64360.534171044317,32773.115483611567,46281.394252693288,67301.97430002637,62917.36331557529,56903.5593294516,64544.937385083889,69369.062229923918,73607.213437906234,75415.629070693569,69910.288148532927,55678.53623120972,79540.766044585325,40701.717073178137,56982.40390244939,83266.102248127208,77187.676784013936,69715.554665165968,78992.856174825691,83973.108164272926,89688.388339074852,90311.293580900849,84919.630120574278,66497.715884247664,96331.249167584698,48486.420783332738,68815.147629727449,98948.946155834274,92448.896569658973,82176.796950807999,93640.787902170545,98843.053896735582,106080.70761814446,106080.70761814446,100223.62038480422,77951.704743736598,113456.02756398721,56728.013781993606,80886.733845845476,115552.47692263639,107884.41390061149,95897.256800543531,108515.39070433479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[283,null,null,null,null,null,0,"Стоимостной поток решений о покупках","Товары и продукты категории - 3",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,3078275.5048589911,null,null,0,0,0,0,0,21,75.600000000000009,145.73999999999998,705.59999999999991,737.52120000000002,1321.5312000000001,1825.4484,2865.0479999999998,3602.9400000000005,4729.5540000000001,5229.8762939999997,4797.092748,8176.992839999999,4282.0045799999998,6921.6086519999999,10525.825439999999,10729.87979472,10345.414727039999,12547.303341119998,14203.571509559999,15677.572814399999,17016.381934799996,16321.183335219595,13819.312311646798,20349.649488323994,10731.276299825997,15449.229149936395,23110.297497491993,22050.505796297322,20457.384992431293,23978.61043667308,26042.906595297609,28136.972912150155,28832.537356730154,27398.341899419538,21811.323441868488,32263.770673132181,16310.993181045442,23661.865691029132,34160.88096185746,32689.899758129191,29352.858401594585,34044.728808281223,35936.10263096352,38963.879905298389,39334.317913564359,37220.846580969999,29502.872512304551,42907.022780696214,21848.743655741044,30854.262835128859,44867.982866684244,41944.908877050184,37935.706219634398,43029.958256722588,46246.041486615941,49071.47562527081,50277.086047129036,46606.858765688616,37119.024154139814,53027.177363056879,27134.478048785422,37988.269268299598,55510.73483208481,51458.451189342624,46477.036443443983,52661.90411655046,55982.072109515284,59792.258892716563,60207.529053933897,56613.086747049521,44331.81058949844,64220.832778389791,32324.280522221823,45876.765086484971,65965.964103889506,61632.597713105977,54784.531300538656,62427.191934780356,65895.369264490379,70720.471745429633,70720.471745429633,66815.746923202809,51967.803162491073,75637.351709324808,37818.675854662404,53924.489230563646,77034.984615090929,71922.942600407652,63931.504533695683,72343.593802889853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[285]
[286,null,null,null,null,null,0,"Конверсия в продажу",null,null,null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,0.99,null,null,0.495,0.495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,0,"Конверсия в продажу","Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",0.99,null,0,0,null,null,null,1,"*",null,0.5,0.5]
[288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение конверсии",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.495,0.495]
[289,null,null,null,null,null,0,"Отмены продаж / отказы / возвраты",null,null,null,null,"%",null,null,null,"процесс",null,0,0,null,null,null,1.0000000000000009E-2,null,null,8.0000000000000071E-3,2.0000000000000018E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,0,"Отмены продаж / отказы / возвраты","Процент отмен и его распределение",null,null,null,"% // %",null,null,null,1.0000000000000009E-2,null,0,0,null,null,null,1,"*",null,0.8,0.2]
[291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"Обратное распределение отмен",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0000000000000018E-3,8.0000000000000071E-3]
[292,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов",null,null,null,null,null,null,null,null,"списание"]
[293,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Товары и продукты категории - 1",null,null,3,"шт",null,null,null,"списание",null,null,null,null,null,null,5648.9756400000024,null,null,0,0,0,0,0,3.6382499999999998E-2,0.14656950000000002,0.30862754999999997,1.3306639499999997,1.7644472999999998,2.7545264999999999,4.0231322999999994,6.1350398999999998,8.1256229999999992,10.552558499999998,11.95004745,11.494152449999998,16.710794100000001,12.715609499999999,14.3001936,22.033449899999997,24.378829199999998,23.693353199999997,26.923168799999996,31.045320899999993,34.507746899999994,37.631978999999994,36.685766699999995,32.039231399999998,40.440915899999993,29.943391499999997,30.860497799999994,45.765650699999995,48.199714199999988,44.696005199999995,48.937996799999986,54.278324099999999,58.729997699999991,61.110719999999993,58.220256599999992,48.684121199999993,60.375823199999985,43.728943499999993,44.474680799999994,64.279145699999987,67.291973099999993,61.0843761,65.679084900000007,71.176005449999991,76.583038950000002,78.932798999999989,74.65207860000001,62.166139199999996,75.974560199999985,55.030832999999994,55.004221799999996,79.448569199999994,81.993918599999986,74.241030599999988,78.723770399999992,85.893097949999998,91.474915949999982,94.683599999999984,88.693793100000008,73.601530199999985,88.867478699999992,64.277185499999987,63.963820800000001,92.549387699999997,95.074244099999987,85.772619899999995,90.841548599999996,98.314603200000008,104.86434420000001,107.42786999999998,101.08804859999996,83.352040199999976,101.1242232,72.723123000000001,72.58038479999999,104.0493762,107.06434199999998,95.793785999999997,101.34777509999999,109.30352894999999,116.74946744999998,119.18906999999997,112.28658209999999,92.321737199999987,112.1439627,80.445865500000011,80.328817799999996,114.70529069999999,117.7951005,105.37069949999999,110.91658049999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[294,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Товары и продукты категории - 2",null,null,3,"шт",null,null,null,"списание",null,null,null,null,null,null,11297.951280000005,null,null,0,0,0,0,0,7.2764999999999996E-2,0.29313900000000004,0.61725509999999995,2.6613278999999994,3.5288945999999997,5.5090529999999998,8.0462645999999989,12.2700798,16.251245999999998,21.105116999999996,23.900094899999999,22.988304899999996,33.421588200000002,25.431218999999999,28.6003872,44.066899799999995,48.757658399999997,47.386706399999994,53.846337599999991,62.090641799999986,69.015493799999987,75.263957999999988,73.37153339999999,64.078462799999997,80.881831799999986,59.886782999999994,61.720995599999988,91.53130139999999,96.399428399999977,89.39201039999999,97.875993599999973,108.5566482,117.45999539999998,122.22143999999999,116.44051319999998,97.368242399999986,120.75164639999997,87.457886999999985,88.949361599999989,128.55829139999997,134.58394619999999,122.1687522,131.35816980000001,142.35201089999998,153.1660779,157.86559799999998,149.30415720000002,124.33227839999999,151.94912039999997,110.06166599999999,110.00844359999999,158.89713839999999,163.98783719999997,148.48206119999998,157.44754079999998,171.7861959,182.94983189999996,189.36719999999997,177.38758620000002,147.20306039999997,177.73495739999998,128.55437099999997,127.9276416,185.09877539999999,190.14848819999997,171.54523979999999,181.68309719999999,196.62920640000002,209.72868840000001,214.85573999999997,202.17609719999993,166.70408039999995,202.24844640000001,145.446246,145.16076959999998,208.0987524,214.12868399999996,191.58757199999999,202.69555019999999,218.60705789999997,233.49893489999997,238.37813999999995,224.57316419999998,184.64347439999997,224.28792540000001,160.89173100000002,160.65763559999999,229.41058139999998,235.59020100000001,210.74139899999997,221.83316099999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[295,null,null,null,null,null,0,"Натуральный поток списаний произв. расходов","Товары и продукты категории - 3",null,null,3,"шт",null,null,null,"списание",null,null,null,null,null,null,112979.51279999998,null,null,0,0,0,0,0,0.72765000000000002,2.9313899999999999,6.1725509999999995,26.613278999999995,35.288945999999996,55.090530000000001,80.462645999999992,122.70079799999998,162.51246,211.05116999999996,239.00094899999999,229.88304899999997,334.21588199999991,254.31218999999996,286.00387199999994,440.66899799999987,487.57658399999991,473.86706399999991,538.46337599999993,620.90641799999992,690.1549379999999,752.6395799999998,733.71533399999987,640.78462799999988,808.81831799999975,598.86782999999991,617.20995599999981,915.31301399999973,963.99428399999988,893.92010399999992,978.75993599999981,1085.5664819999997,1174.599954,1222.2143999999998,1164.4051319999999,973.68242399999986,1207.5164639999996,874.57886999999982,889.49361599999975,1285.5829139999996,1345.8394619999997,1221.6875219999999,1313.581698,1423.5201089999996,1531.6607789999998,1578.6559799999998,1493.0415719999999,1243.322784,1519.4912039999999,1100.6166599999999,1100.0844359999999,1588.9713839999997,1639.8783719999999,1484.820612,1574.4754079999998,1717.8619589999996,1829.4983189999998,1893.6719999999998,1773.8758619999999,1472.0306039999998,1777.3495740000001,1285.5437099999999,1279.2764159999999,1850.9877539999998,1901.4848819999995,1715.4523979999997,1816.830972,1966.2920639999998,2097.2868839999996,2148.5573999999992,2021.7609719999996,1667.0408039999998,2022.4844639999997,1454.4624599999997,1451.6076959999998,2080.9875239999997,2141.2868399999998,1915.8757199999995,2026.9555019999993,2186.0705789999993,2334.9893489999995,2383.7813999999998,2245.7316419999997,1846.4347439999999,2242.8792539999999,1608.91731,1606.5763559999998,2294.1058139999996,2355.9020100000002,2107.4139899999996,2218.3316100000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[296,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[297]
[298,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов",null,null,null,null,"руб.",null,null,null,"списание",null,null,null,null,null,null,12860528.485416509,null,null,0,0,0,0,0,61.850249999999996,249.16815000000003,524.66683499999988,2262.1287149999998,3062.8279143,4823.1759015000007,7044.5046573,10742.454864900001,14227.965873000001,18477.529933499998,21373.172691403499,20730.048768148499,30138.418483172994,22932.983201534997,25790.828163407998,39737.987898146996,44888.401627039078,44013.623495699881,50013.444904639917,57670.902630860299,64102.829469553704,69906.51517844609,69548.893315256806,61302.743250758671,77378.232120862405,57292.636588699475,59047.395663305535,87566.393198995516,94115.225212753954,88085.364090334551,96445.336595307788,106969.87167349088,115743.07831942465,120434.92470827101,117088.83675779802,98823.357429705473,122556.21358954106,88764.897198635168,90278.661069278154,130479.52462141222,139399.49925673456,127714.33217699501,137320.88304000304,148813.76521209828,160118.71283701377,165031.55724538834,159274.4411789985,133875.34886369435,163611.90967350194,118509.40175700511,118452.09429462239,171093.21980174317,180172.85424360426,164675.09997343482,174618.3297313457,190520.71849800373,202901.82945180984,210019.05778830487,200731.10264263305,168154.31336697075,203031.78236710627,146851.3760997038,146135.44497953876,211443.68464810893,221626.42840721042,201839.92159880113,213768.1123500074,231353.6863516657,246766.52102400915,252799.00373343029,242736.64729007566,202028.13388518355,245104.23565714693,176265.83338259632,175919.86546014433,252194.2025073962,264788.9466046599,239149.88727627951,253015.46168001677,272877.05934591679,291465.89926232962,297556.38486889517,286055.99408623163,237396.34881813952,288367.26966374321,206858.70225603963,206557.72550386522,294953.47496887553,309068.45602424914,279078.99802523176,293767.51124561875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Товары и продукты категории - 1",null,null,3,"руб.",null,null,null,"списание",null,null,null,null,null,null,5295511.7292891517,null,null,0,0,0,0,0,25.467749999999999,102.59865000000001,216.03928499999995,931.46476499999994,1261.1644352999999,1986.0136065000004,2900.6783882999994,4423.3637679000003,5858.5741829999997,7608.3946784999989,8800.7181670485006,8535.9024339434982,12409.937022482998,9442.993082985,10619.752773168,16362.700899236997,18483.45949348668,18123.256733523482,20593.771431322319,23746.84225976601,26395.282722757409,28785.035661713096,28637.779600399863,25242.306044430043,31861.624990943346,23591.085654170376,24313.633508419927,36056.750140762859,38753.328028781048,36270.444037196576,39712.785656891436,44046.41774790801,47658.914602116034,49590.851350464531,48213.050429681549,40691.970706349319,50464.323242752202,36550.251787673311,37173.56632264395,53726.863079405033,57399.793811596588,52588.254425821477,56543.89301647184,61276.256263805168,65931.234697593914,67954.170630454013,65583.593426646446,55125.143649756494,67369.609865559614,48797.988958766808,48774.391768373927,70450.149330129556,74188.822335601755,67807.394106708452,71901.665183495294,78449.70761682505,83547.812127215817,86478.435559890248,82653.983441084201,69240.011386399725,83601.322151161396,60468.213688113334,60173.418520986554,87065.046619809553,91257.941108851359,83110.55595244751,88022.16390882658,95263.28261539177,101609.74395106258,104093.70741964778,99950.384178266439,83188.055129193221,100925.27350588402,72580.04903989259,72437.591660059436,103844.67162069255,109030.74271956584,98473.482996115083,104182.83716235984,112361.14208361279,120015.37028448867,122523.21729895685,117787.76227080126,97751.437748645694,118739.46397918838,85177.112693663381,85053.181089826845,121451.43086953697,127263.48189233789,114914.88153980131,120963.09286584301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Товары и продукты категории - 2",null,null,3,"руб.",null,null,null,"списание",null,null,null,null,null,null,4539010.0536764143,null,null,0,0,0,0,0,21.829499999999999,87.941700000000012,185.17652999999996,798.39836999999989,1080.9980874,1702.2973769999999,2486.2957613999997,3791.4546581999998,5021.6350140000004,6521.4811529999997,7543.4727146129999,7316.4878005230003,10637.088876413998,8093.9940711299987,9102.6452341439999,14025.172199346,15842.965280131441,15534.220057305842,17651.804083990559,20354.436222656575,22624.52804807778,24672.887710039795,24546.668228914172,21636.262323797178,27309.96427795144,20220.930560717461,20840.257292931365,30905.785834939594,33217.138310383751,31088.952031882782,34039.530563049804,37754.072355349723,40850.498230385165,42506.444014683882,41325.47179686989,34878.832034013692,43255.134208073308,31328.787246577118,31863.056847980522,46051.596925204307,49199.823267082793,45075.646650704119,48466.194014118722,52522.505368975864,56512.486883651924,58246.431968960591,56214.508651411234,47250.123128362713,57745.379884765389,41826.84767894297,41806.621515749081,60385.842282968173,63590.419144801504,58120.623520035813,61629.998728710256,67242.606528707198,71612.410394756414,74124.37333704879,70846.271520929309,59348.581188342614,71658.276129566919,51829.897446954288,51577.215875131333,74627.182816979621,78221.092379015448,71237.619387812156,75447.569064708485,81654.242241764354,87094.066243767928,89223.177788269502,85671.757867085515,71304.047253594195,86507.377290757751,62211.470605622235,62089.364280050948,89009.718532022205,93454.922331056441,84405.842568098655,89299.574710594155,96309.55035738241,102870.31738670458,105019.90054196301,100960.93908925823,83786.946641696311,101776.68341073289,73008.953737425763,72902.726648423006,104101.22645960312,109082.98447914676,98498.469891258283,103682.65102786543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,null,null,null,null,null,0,"Стоимостной поток списаний произв. расходов","Товары и продукты категории - 3",null,null,3,"руб.",null,null,null,"списание",null,null,null,null,null,null,3026006.7024509432,null,null,0,0,0,0,0,14.552999999999999,58.627800000000001,123.45101999999999,532.26557999999989,720.66539159999991,1134.8649180000002,1657.5305076,2527.6364387999997,3347.756676,4347.6541019999995,5028.9818097419993,4877.6585336819999,7091.3925842759982,5395.9960474199988,6068.4301560959993,9350.1147995639985,10561.976853420958,10356.146704870558,11767.869389327037,13569.624148437719,15083.018698718515,16448.591806693195,16364.445485942775,14424.174882531448,18206.642851967623,13480.620373811642,13893.504861954243,20603.857223293056,22144.758873589166,20725.96802125519,22693.020375366537,25169.381570233149,27233.665486923444,28337.629343122593,27550.314531246593,23252.554689342462,28836.75613871554,20885.858164384746,21242.037898653682,30701.064616802869,32799.882178055188,30050.431100469414,32310.796009412476,35015.003579317236,37674.991255767949,38830.954645973725,37476.339100940822,31500.082085575144,38496.919923176923,27884.565119295316,27871.081010499387,40257.228188645451,42393.612763200996,38747.082346690542,41086.665819140166,44828.404352471451,47741.60692983761,49416.248891365845,47230.847680619532,39565.720792228407,47772.184086377943,34553.26496463619,34384.810583420884,49751.45521131975,52147.39491934362,47491.74625854144,50298.37937647233,54436.161494509579,58062.710829178621,59482.118525513004,57114.505244723689,47536.031502396123,57671.584860505165,41474.313737081487,41392.909520033958,59339.812354681453,62303.281554037625,56270.561712065763,59533.049807062765,64206.36690492159,68580.211591136365,70013.267027975322,67307.292726172134,55857.964427797539,67851.122273821937,48672.635824950507,48601.817765615342,69400.817639735411,72721.989652764503,65665.646594172169,69121.767351910283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[303]
[304,null,null,null,null,null,0,"Затраты производств. времени на 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,13395.344549999994,null,null,0,0,0,0,0,0.12250000000000001,0.44100000000000006,0.85014999999999985,4.1159999999999997,4.1768999999999998,7.4843999999999999,10.338299999999998,16.225999999999999,20.405000000000001,26.785499999999999,28.756350000000001,26.3767,44.960999999999991,23.544499999999999,38.058300000000003,57.875999999999991,57.279599999999995,55.227199999999996,66.981599999999986,75.823300000000003,83.691999999999993,90.838999999999984,84.590099999999993,71.6233,105.46899999999998,55.618499999999997,80.070899999999995,119.77699999999999,110.95559999999999,102.93919999999999,120.65759999999999,131.04489999999998,141.58199999999999,145.08199999999999,133.84979999999999,106.55539999999999,157.61899999999997,79.684499999999986,115.59589999999999,166.88699999999997,155.04929999999999,139.2216,161.47529999999998,170.44614999999999,184.80699999999999,186.56399999999999,171.39780000000002,135.85739999999998,197.58199999999999,100.611,142.0804,206.61199999999999,187.52579999999998,169.60160000000002,192.37679999999997,206.75514999999999,219.38699999999997,224.77699999999999,202.29929999999999,161.11689999999999,230.167,117.77849999999999,164.88990000000001,240.94699999999997,216.85229999999999,195.85999999999999,221.9238,235.91539999999998,251.97199999999998,253.72199999999998,231.62579999999994,181.37839999999997,262.75200000000001,132.251,187.69940000000003,269.89199999999994,244.81799999999996,217.61600000000001,247.97429999999997,261.75064999999995,280.91699999999997,280.91699999999997,257.67630000000003,200.41489999999999,291.697,145.8485,207.96090000000001,297.08699999999999,269.29349999999999,239.37199999999999,270.86849999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[311]
[312,null,null,null,null,null,0,"Потребность в произв. персонале на поток",null,null,null,null,"кол-во сотр.*пер.",null,null,null,"калькуляция",null,null,null,null,null,null,95.427913437499953,null,null,0,0,0,0,0,7.6562500000000003E-4,2.7562500000000005E-3,5.3134374999999987E-3,2.5724999999999998E-2,2.6105625E-2,4.67775E-2,6.4614374999999988E-2,0.10141249999999999,0.12753125000000001,0.167409375,0.1797271875,0.1797271875,0.28100624999999996,0.28100624999999996,0.28100624999999996,0.36172499999999996,0.36172499999999996,0.36172499999999996,0.41863499999999992,0.47389562500000004,0.52307499999999996,0.56774374999999988,0.56774374999999988,0.56774374999999988,0.65918124999999983,0.65918124999999983,0.65918124999999983,0.74860624999999992,0.74860624999999992,0.74860624999999992,0.75410999999999995,0.8190306249999999,0.88488749999999994,0.90676249999999992,0.90676249999999992,0.90676249999999992,0.98511874999999982,0.98511874999999982,0.98511874999999982,1.0430437499999998,1.0430437499999998,1.0430437499999998,1.0430437499999998,1.0652884375,1.1550437499999999,1.1660249999999999,1.1660249999999999,1.1660249999999999,1.2348874999999999,1.2348874999999999,1.2348874999999999,1.2913250000000001,1.2913250000000001,1.2913250000000001,1.2913250000000001,1.2922196874999998,1.3711687499999998,1.4048562499999999,1.4048562499999999,1.4048562499999999,1.43854375,1.43854375,1.43854375,1.5059187499999998,1.5059187499999998,1.5059187499999998,1.5059187499999998,1.5059187499999998,1.5748249999999999,1.5857625,1.5857625,1.5857625,1.6422000000000001,1.6422000000000001,1.6422000000000001,1.6868249999999996,1.6868249999999996,1.6868249999999996,1.6868249999999996,1.6868249999999996,1.7557312499999997,1.7557312499999997,1.7557312499999997,1.7557312499999997,1.8231062499999999,1.8231062499999999,1.8231062499999999,1.85679375,1.85679375,1.85679375,1.85679375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[313]
[314,null,null,null,null,null,0,"ФОТ сотрудников производства на поток",null,null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,6623159.9551112251,null,null,0,0,0,0,0,45.9375,165.37500000000003,318.80624999999992,1543.4999999999998,1566.3375000000001,2806.65,3876.8624999999993,6267.2924999999996,7881.4312500000015,10345.899375000001,11107.140187500001,11107.140187500001,17366.186249999995,17366.186249999995,17366.186249999995,22354.604999999996,22354.604999999996,22354.604999999996,25871.642999999996,30165.352113750003,33295.816049999994,36139.160662499991,36139.160662499991,36139.160662499991,41959.523287499993,41959.523287499993,41959.523287499993,47651.782237499989,47651.782237499989,47651.782237499989,48002.117939999996,53698.612665862493,58016.427792749993,59450.631980249993,59450.631980249993,59450.631980249993,64587.95137987499,64587.95137987499,64587.95137987499,68385.724068374999,68385.724068374999,68385.724068374999,68385.724068374999,71939.491295843065,78000.714993626243,78742.284610814982,78742.284610814982,78742.284610814982,83392.605636532491,83392.605636532491,83392.605636532491,87203.859844394989,87203.859844394989,87203.859844394989,87203.859844394989,89882.206921127843,95373.623001920263,97716.805724599151,97716.805724599151,97716.805724599151,100059.98844727802,100059.98844727802,100059.98844727802,104746.35389263576,104746.35389263576,104746.35389263576,104746.35389263576,107888.74450941484,112825.40447287694,113609.00129247409,113609.00129247409,113609.00129247409,117652.36088159542,117652.36088159542,117652.36088159542,120849.43590555179,120849.43590555179,120849.43590555179,120849.43590555179,124474.91898271834,129559.67874508431,129559.67874508431,129559.67874508431,129559.67874508431,134531.44384606436,134531.44384606436,134531.44384606436,137017.32639655439,137017.32639655439,137017.32639655439,137017.32639655439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[315]
[316,null,null,null,null,null,0,"Затраты времени производственного персонала",null,null,null,3,"кол-во часов",null,null,null,"начисление",null,null,null,null,null,null,13368.257699999995,null,null,0,0,0,0,0,0.11025,0.40915000000000001,0.80923499999999993,3.7894149999999991,4.1708099999999995,7.1536499999999998,10.052909999999999,15.637229999999997,19.987099999999998,26.147449999999999,28.559264999999996,26.614664999999995,43.102569999999993,25.686149999999998,36.606919999999995,55.894229999999993,57.33923999999999,55.432439999999993,65.806159999999991,74.939129999999992,82.905129999999986,90.124299999999977,85.214989999999986,72.919979999999995,102.08442999999998,60.603549999999984,77.625659999999982,115.80638999999996,111.83773999999998,103.74083999999998,118.88575999999998,130.00617,140.52828999999997,144.73199999999997,134.97301999999999,109.28483999999999,152.51263999999998,87.477949999999979,112.00475999999999,161.75788999999995,156.23307,140.80436999999998,159.24992999999998,169.54906499999996,183.37091499999997,186.38829999999996,172.91441999999998,139.41144,191.40953999999996,110.3081,137.93346,200.15884,189.43441999999999,171.39401999999998,190.09927999999996,205.31731499999998,218.12381499999995,224.238,204.54706999999999,165.23513999999997,223.26199,129.01734999999999,160.17876000000001,233.34128999999996,219.26176999999998,197.95922999999999,219.31741999999997,234.51623999999995,250.36633999999998,253.54699999999997,233.83541999999994,186.40313999999995,254.61463999999995,145.30109999999999,182.15456,261.67273999999998,247.32539999999995,220.33619999999999,244.93846999999994,260.37301499999995,279.00036499999999,280.91699999999997,260.00036999999998,206.14103999999998,282.56879000000004,160.43335000000002,201.74965999999998,288.17438999999996,272.07285000000002,242.36414999999997,267.71884999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[317]
[318,null,null,null,null,null,0,"Потребность в производственном персонале",null,null,null,3,"кол-во сотр.*пер.",null,null,null,"начисление",null,null,null,null,null,null,93.438857968749943,null,null,0,0,0,0,0,6.890625E-4,2.5571875E-3,5.0577187499999997E-3,2.3683843749999996E-2,2.6067562499999995E-2,4.4710312500000002E-2,6.2830687499999996E-2,9.7732687499999985E-2,0.12491937499999999,0.16342156250000001,0.17849540624999999,0.17849540624999999,0.26939106249999994,0.26939106249999994,0.26939106249999994,0.34933893749999995,0.35837024999999995,0.35837024999999995,0.41128849999999995,0.46836956249999995,0.51815706249999993,0.5632768749999999,0.5632768749999999,0.5632768749999999,0.63802768749999994,0.63802768749999994,0.63802768749999994,0.72378993749999976,0.72378993749999976,0.72378993749999976,0.74303599999999981,0.81253856250000001,0.87830181249999983,0.9045749999999998,0.9045749999999998,0.9045749999999998,0.95320399999999983,0.95320399999999983,0.95320399999999983,1.0109868124999997,1.0109868124999997,1.0109868124999997,1.0109868124999997,1.0596816562499998,1.1460682187499998,1.1649268749999997,1.1649268749999997,1.1649268749999997,1.1963096249999998,1.1963096249999998,1.1963096249999998,1.25099275,1.25099275,1.25099275,1.25099275,1.28323321875,1.3632738437499996,1.4014875,1.4014875,1.4014875,1.4014875,1.4014875,1.4014875,1.4583830624999998,1.4583830624999998,1.4583830624999998,1.4583830624999998,1.4657264999999997,1.564789625,1.5846687499999998,1.5846687499999998,1.5846687499999998,1.5913414999999997,1.5913414999999997,1.5913414999999997,1.6354546249999999,1.6354546249999999,1.6354546249999999,1.6354546249999999,1.6354546249999999,1.7437522812499999,1.7557312499999997,1.7557312499999997,1.7557312499999997,1.7660549375000003,1.7660549375000003,1.7660549375000003,1.8010899374999998,1.8010899374999998,1.8010899374999998,1.8010899374999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319]
[320,null,null,null,null,null,0,"ФОТ производственных рабочих",null,null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,6485238.6171516301,null,null,0,0,0,0,0,41.34375,153.43125000000001,303.46312499999999,1421.0306249999996,1564.0537499999998,2682.6187500000001,3769.8412499999999,6039.8800874999997,7720.0173749999994,10099.452562500001,11031.016106249999,11031.016106249999,16648.367662499997,16648.367662499997,16648.367662499997,21589.146337499998,22147.281449999999,22147.281449999999,25417.629299999997,29813.596131374998,32982.769656374992,35854.826201249991,35854.826201249991,35854.826201249991,40613.014420124993,40613.014420124993,40613.014420124993,46072.124681624977,46072.124681624977,46072.124681624977,47297.213543999984,53272.969547096254,57584.646280061243,59307.211561499986,59307.211561499986,59307.211561499986,62495.504838479988,62495.504838479988,62495.504838479988,66283.955199761229,66283.955199761229,66283.955199761229,66283.955199761229,71560.86239428597,77394.592623847915,78668.127649096103,78668.127649096103,78668.127649096103,80787.421345517752,80787.421345517752,80787.421345517752,84480.201682267652,84480.201682267652,84480.201682267652,84480.201682267652,89257.140106644918,94824.481393841008,97482.487452331261,97482.487452331261,97482.487452331261,97482.487452331261,97482.487452331261,97482.487452331261,101439.94048526917,101439.94048526917,101439.94048526917,101439.94048526917,105009.24560450477,112106.43871896015,113530.64161051436,113530.64161051436,113530.64161051436,114008.6983582142,114008.6983582142,114008.6983582142,117169.10105101345,117169.10105101345,117169.10105101345,117169.10105101345,120684.17408254386,128675.72150906235,129559.67874508431,129559.67874508431,129559.67874508431,130321.48875214814,130321.48875214814,130321.48875214814,132906.80660465773,132906.80660465773,132906.80660465773,132906.80660465773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[321]
[322,null,null,null,null,null,0,"Количество продаж",null,null,null,3,"шт",null,null,null,null,null,null,null,null,null,null,112519.81026000001,null,null,0,0,0,0,0,0.51975000000000005,2.3908500000000004,5.4781649999999997,21.070664999999995,35.185589999999991,49.477229999999999,75.619169999999997,112.70852999999998,155.42009999999999,200.22255000000001,235.65613500000001,233.92165499999999,302.67566999999997,290.65904999999998,261.37188000000003,407.03552999999999,488.58875999999998,477.35028,518.51447999999993,605.90078999999992,676.80062999999996,740.51009999999997,744.32060999999987,662.79113999999993,751.37732999999992,683.47124999999994,575.71073999999999,847.92608999999993,978.96545999999989,907.52507999999989,948.68927999999983,1067.9377499999998,1156.7169899999999,1216.2743999999998,1183.4677799999999,1020.0049199999999,1120.8542399999999,1006.8448499999998,828.54683999999986,1198.5345899999998,1365.9297299999998,1248.5493899999999,1275.8139899999999,1408.2952949999999,1507.2883649999999,1575.6741,1518.78078,1303.6399200000001,1414.7357400000001,1265.1903,1029.7049400000001,1479.4520399999999,1672.2703799999999,1515.2405399999998,1535.8226399999999,1693.4598449999999,1808.0602649999998,1884.5243999999998,1812.0237299999999,1541.9230199999997,1660.1616899999999,1476.28305,1199.3216400000001,1721.9079899999997,1942.3770299999996,1751.07933,1772.5969799999998,1942.5463199999999,2070.0365399999996,2145.5873999999994,2059.2613799999995,1752.3178199999998,1884.3818399999998,1675.9413,1357.5038399999999,1941.4949399999998,2183.8409999999994,1962.0413999999998,1975.4331299999999,2162.6901449999996,2302.4613149999996,2383.7813999999998,2285.17443,1943.6155199999998,2087.9604900000004,1856.4430500000003,1501.1627400000002,2142.84609,2403.0715499999997,2158.1950499999998,2164.8775500000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[323]
[324,null,null,null,null,null,0,"Продажи",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,65370064.683036432,null,null,0,0,0,0,0,183.78359999999998,1095.9298812000002,2546.9353324799999,10180.02363048,17002.582629119999,24098.809141440004,36745.472039760003,55770.017762447984,77896.422128447972,100904.94245462398,119378.36464289998,118700.656114788,153560.55040603201,147960.46429642368,134212.91605572787,207689.45988961842,248266.4252338385,241600.70173592388,260781.39782829443,307168.26192151487,344726.58514072659,375008.49436478881,375848.17283279449,334198.59364994999,377422.70080362214,345202.17070041236,294216.07637487951,431892.0276030557,498847.62570111314,462678.29217678274,483001.2547615011,549138.49437481281,600956.76276209834,630821.14477710286,614125.70694497298,529895.28010412585,581550.72460175282,526765.90377179557,439904.96686598525,635607.23878848483,725156.72426589695,663592.09216276777,677241.41186737362,756828.20835300442,819395.60744760104,856638.20045269514,826568.45515936078,710487.04339387116,770103.76075771137,693774.57695173612,573698.87822021265,824362.36179119023,933551.16282576206,847654.14817950083,859050.91149721295,958347.67481324403,1034140.6550962646,1077016.2265643261,1037622.4037930493,884903.3354326149,952668.77421570267,854104.95398336323,704907.73772613879,1011966.3344240712,1143794.051146612,1032450.9865430766,1044262.5801365231,1158264.1010522752,1248671.5426061894,1294162.1422750326,1244529.7846948532,1061447.1849836905,1141415.9463537375,1023480.809941425,842204.930361212,1204231.7908106062,1356172.9275639872,1220684.2315493487,1228577.9150491056,1361396.5768223437,1466270.5702693909,1518024.5402399779,1458123.07333432,1242863.6501588107,1335133.4545398015,1196672.123693062,983161.0263921516,1403397.3821435706,1574874.5714611616,1415432.6548226709,1419030.1608910114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325]
[326,null,null,null,null,null,0,"Количество отмен",null,null,null,3,"шт",null,null,null,null,null,null,null,null,null,null,1143.5289300000009,null,null,0,0,0,0,0,8.4000000000000082E-3,3.2340000000000028E-2,6.5856000000000053E-2,0.29681400000000024,0.35697600000000029,0.58482000000000056,0.83721600000000063,1.2898680000000011,1.6773600000000015,2.1865200000000016,2.4310440000000022,2.3016540000000019,3.5352120000000027,2.3852400000000022,3.0133320000000028,4.6210680000000037,4.9199040000000043,4.7689440000000038,5.5397760000000043,6.3475680000000052,7.0387080000000051,7.6636800000000056,7.3577040000000054,6.3614280000000054,8.4599880000000063,5.6218800000000044,6.444036000000005,9.5859240000000074,9.6617040000000074,8.9607840000000074,10.038336000000006,11.054352000000009,11.954964000000011,12.375600000000011,11.66539200000001,9.6012240000000073,12.634824000000009,8.1661200000000065,9.2925960000000067,13.42532400000001,13.492872000000011,12.204612000000012,13.459248000000011,14.455884000000012,15.594414000000013,15.961080000000013,14.951232000000013,12.254184000000011,15.877464000000014,10.28616000000001,11.467416000000009,16.603344000000014,16.400832000000012,14.844552000000014,16.099008000000012,17.475384000000016,18.588054000000014,19.174200000000017,17.725272000000015,14.516004000000013,18.544884000000014,12.021960000000011,13.325796000000013,19.348764000000017,19.000392000000016,17.147868000000013,18.575232000000014,19.981464000000017,21.322344000000015,21.717600000000019,20.232432000000014,16.408104000000012,21.126624000000017,13.572960000000011,15.137976000000014,21.724584000000014,21.414240000000014,19.119120000000017,20.734512000000016,22.199604000000019,23.750034000000017,24.078600000000016,22.484952000000018,18.160044000000013,23.437764000000023,15.001560000000016,16.760436000000013,23.936724000000023,23.558760000000021,21.030540000000016,22.677360000000022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[327]
[328,null,null,null,null,null,0,"Сумма возвратов из-за отмен",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,664866.98188328021,null,null,0,0,0,0,0,2.9702400000000022,15.484318080000016,30.106272672000021,144.71000956800012,171.21061324800013,286.96239360000027,404.27274700800035,645.52742709120048,838.73805281280056,1106.7819146496008,1230.262129900801,1170.4691391984011,1790.9161445952016,1220.810754765313,1546.1069362219021,2352.7648036334613,2498.771199699765,2408.983273744821,2781.8300315040792,3236.1677281498819,3576.2549081508159,3877.3231225557838,3712.1766176299466,3207.5912507845819,4242.4669183646711,2861.4982679192608,3288.2652722824837,4880.5597248371287,4926.6424182235187,4566.5325086784869,5108.9556174741974,5717.5301694379432,6213.643751463911,6409.5535894270488,6064.4826633284965,4980.7974472229316,6558.9931730240969,4304.0950681433278,4933.827239879859,7116.0067884834834,7171.8079018279341,6482.8389382406367,7143.6569794654852,7824.2389610573227,8476.4100819463638,8678.9370261683252,8140.9095236908352,6681.3798853388562,8635.3962214276889,5688.6525404497206,6386.3781255405402,9254.6252093482544,9163.8273688103,8307.557502073616,9000.9588380005534,9958.4012054345731,10627.094936780808,10957.573997981106,10163.661726206887,8330.2200738881147,10641.81399599241,7011.0691965294482,7832.308196957104,11370.81534010321,11203.497948828201,10103.968707005832,10944.521422647396,11994.141140365247,12866.263996915717,13094.625343311864,12247.925287211172,9935.1798628074939,12800.622037793093,8352.2635626895026,9394.4052509924259,13470.774925183907,13312.754372054722,11894.962208799367,12892.899980072458,14073.420110184052,15124.474265169136,15333.581214545246,14365.476698898246,11612.614913100011,14986.970817477857,9747.6633211567041,10976.846696062175,15676.690899761827,15446.119879988573,13792.688971534059,14860.051628008254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[329]
[330,null,null,null,null,null,0,"Натуральный поток продаж"]
[331,null,null,null,null,null,0,"Натуральный поток продаж","Товары и продукты категории - 1",null,null,3,"шт",null,null,null,"учет",null,null,null,null,null,null,5625.9905130000006,null,null,0,0,0,0,0,2.5987500000000004E-2,0.11954250000000002,0.27390824999999996,1.0535332499999999,1.7592794999999999,2.4738614999999999,3.7809585000000001,5.6354264999999995,7.7710050000000006,10.011127500000001,11.782806749999999,11.69608275,15.1337835,14.5329525,13.068594000000001,20.3517765,24.429437999999998,23.867514,25.925723999999999,30.295039500000001,33.840031499999995,37.025504999999995,37.216030499999995,33.139556999999996,37.568866499999999,34.173562499999996,28.785536999999998,42.396304499999999,48.948273,45.376254000000003,47.434463999999991,53.396887499999991,57.835849499999995,60.813719999999996,59.173389,51.000245999999997,56.042711999999995,50.34224249999999,41.427341999999996,59.926729499999993,68.296486499999986,62.427469500000001,63.790699500000002,70.414764749999989,75.36441825,78.783704999999998,75.939039000000008,65.181996000000012,70.736787000000007,63.259515,51.485247000000001,73.972601999999995,83.613518999999997,75.762027000000003,76.791132000000005,84.672992249999993,90.403013250000001,94.226219999999998,90.601186500000011,77.096151000000006,83.008084499999995,73.814152500000006,59.966082,86.095399499999999,97.118851500000005,87.553966500000001,88.629849000000007,97.127316000000008,103.50182699999999,107.27937,102.96306899999999,87.615890999999976,94.219091999999989,83.797065000000003,67.875191999999998,97.074747000000002,109.19204999999999,98.102069999999998,98.771656500000006,108.13450725,115.12306574999999,119.18906999999999,114.25872150000001,97.180776000000009,104.39802450000002,92.822152500000016,75.058137000000016,107.14230450000001,120.15357750000001,107.9097525,108.2438775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[332,null,null,null,null,null,0,"Натуральный поток продаж","Товары и продукты категории - 2",null,null,3,"шт",null,null,null,"учет",null,null,null,null,null,null,11251.981026000001,null,null,0,0,0,0,0,5.1975000000000007E-2,0.23908500000000005,0.54781649999999993,2.1070664999999997,3.5185589999999998,4.9477229999999999,7.5619170000000002,11.270852999999999,15.542010000000001,20.022255000000001,23.565613499999998,23.392165500000001,30.267567,29.065905000000001,26.137188000000002,40.703552999999999,48.858875999999995,47.735028,51.851447999999998,60.590079000000003,67.68006299999999,74.051009999999991,74.43206099999999,66.279113999999993,75.137732999999997,68.347124999999991,57.571073999999996,84.792608999999999,97.896546000000001,90.752508000000006,94.868927999999983,106.79377499999998,115.67169899999999,121.62743999999999,118.346778,102.00049199999999,112.08542399999999,100.68448499999998,82.854683999999992,119.85345899999999,136.59297299999997,124.854939,127.581399,140.82952949999998,150.7288365,157.56741,151.87807800000002,130.36399200000002,141.47357400000001,126.51903,102.970494,147.94520399999999,167.22703799999999,151.52405400000001,153.58226400000001,169.34598449999999,180.8060265,188.45244,181.20237300000002,154.19230200000001,166.01616899999999,147.62830500000001,119.932164,172.190799,194.23770300000001,175.107933,177.25969800000001,194.25463200000002,207.00365399999998,214.55874,205.92613799999998,175.23178199999995,188.43818399999998,167.59413000000001,135.750384,194.149494,218.38409999999999,196.20414,197.54331300000001,216.2690145,230.24613149999999,238.37813999999997,228.51744300000001,194.36155200000002,208.79604900000004,185.64430500000003,150.11627400000003,214.28460900000002,240.30715500000002,215.81950499999999,216.48775499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,null,null,null,null,null,0,"Натуральный поток продаж","Товары и продукты категории - 3",null,null,3,"шт",null,null,null,"учет",null,null,null,null,null,null,112519.81026000001,null,null,0,0,0,0,0,0.51975000000000005,2.3908500000000004,5.4781649999999997,21.070664999999995,35.185589999999991,49.477229999999999,75.619169999999997,112.70852999999998,155.42009999999999,200.22255000000001,235.65613500000001,233.92165499999999,302.67566999999997,290.65904999999998,261.37188000000003,407.03552999999999,488.58875999999998,477.35028,518.51447999999993,605.90078999999992,676.80062999999996,740.51009999999997,744.32060999999987,662.79113999999993,751.37732999999992,683.47124999999994,575.71073999999999,847.92608999999993,978.96545999999989,907.52507999999989,948.68927999999983,1067.9377499999998,1156.7169899999999,1216.2743999999998,1183.4677799999999,1020.0049199999999,1120.8542399999999,1006.8448499999998,828.54683999999986,1198.5345899999998,1365.9297299999998,1248.5493899999999,1275.8139899999999,1408.2952949999999,1507.2883649999999,1575.6741,1518.78078,1303.6399200000001,1414.7357400000001,1265.1903,1029.7049400000001,1479.4520399999999,1672.2703799999999,1515.2405399999998,1535.8226399999999,1693.4598449999999,1808.0602649999998,1884.5243999999998,1812.0237299999999,1541.9230199999997,1660.1616899999999,1476.28305,1199.3216400000001,1721.9079899999997,1942.3770299999996,1751.07933,1772.5969799999998,1942.5463199999999,2070.0365399999996,2145.5873999999994,2059.2613799999995,1752.3178199999998,1884.3818399999998,1675.9413,1357.5038399999999,1941.4949399999998,2183.8409999999994,1962.0413999999998,1975.4331299999999,2162.6901449999996,2302.4613149999996,2383.7813999999998,2285.17443,1943.6155199999998,2087.9604900000004,1856.4430500000003,1501.1627400000002,2142.84609,2403.0715499999997,2158.1950499999998,2164.8775500000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[334,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[335]
[336,null,null,null,null,null,0,"Натуральный поток продаж"]
[337,null,null,null,null,null,0,"Натуральный поток продаж","Затраты времени производственного персонала",null,null,null,"кол-во часов",null,null,null,"учет",null,null,null,null,null,null,13260.722905499995,null,null,0,0,0,0,0,6.1617500000000006E-2,0.28270550000000005,0.64680244999999992,2.49287255,4.1466326999999996,5.8405724999999995,8.9199116999999983,13.2998131,18.328037000000002,23.6143915,27.776837549999996,27.559386050000001,35.724602899999994,34.188500499999996,30.8449414,48.026603099999996,57.576010799999992,56.247242799999995,61.139663199999994,71.428975099999988,79.781256099999993,87.286940999999999,87.695803299999994,78.067799600000001,88.647687099999999,80.394198499999987,67.918057199999993,100.04306829999999,115.33983579999999,106.92335079999999,111.85155519999998,125.88241189999998,136.3450613,143.3425,139.43220339999999,120.1207168,132.2403908,118.41794649999999,97.747934199999989,141.39532329999997,160.93263689999998,147.0879669,150.41521109999999,165.98763754999999,177.66965754999998,185.69077099999998,178.93540139999999,153.52097879999999,166.90487379999999,148.805587,121.47010819999998,174.53979479999998,197.0116414,178.50992739999998,181.05752559999999,199.60911004999997,213.10897054999995,222.09816999999998,213.47071689999999,181.58455279999998,195.8491003,173.63558449999999,141.4755342,203.14662129999999,228.82736589999999,206.29317309999999,208.9700914,228.96157479999999,243.99186979999999,252.85224999999997,242.60761139999994,206.35135779999996,222.30932079999997,197.10999700000002,160.1415452,229.04227779999999,257.27977799999996,231.13539399999999,232.8862249,254.90380404999996,271.39132404999992,280.91699999999997,269.22692789999996,228.87381580000002,246.3297963,218.3352045,177.09103719999999,252.79132830000003,283.10686950000002,254.2429855,255.21473949999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338,null,null,null,null,null,0,"Натуральный поток продаж","Потребность в производственном персонале",null,null,3,"кол-во сотр.*пер.",null,null,null,"учет",null,null,null,null,null,null,91.166129072812481,null,null,0,0,0,0,0,3.8510937500000003E-4,1.7669093750000003E-3,4.0425153124999998E-3,1.5580453437499999E-2,2.5916454374999998E-2,3.6503578124999998E-2,5.574944812499999E-2,8.3123831874999998E-2,0.11455023125000001,0.14758994687499999,0.17360523468749997,0.17360523468749997,0.22327876812499997,0.22327876812499997,0.22327876812499997,0.30016626937499996,0.35985006749999993,0.35985006749999993,0.38212289499999996,0.44643109437499995,0.49863285062499996,0.54554338125000001,0.54809877062500001,0.54809877062500001,0.55404804437499999,0.55404804437499999,0.55404804437499999,0.62526917687499994,0.72087397374999995,0.72087397374999995,0.72087397374999995,0.78676507437499987,0.85215663312500001,0.89589062500000005,0.89589062500000005,0.89589062500000005,0.89589062500000005,0.89589062500000005,0.89589062500000005,0.89589062500000005,1.0058289806249998,1.0058289806249998,1.0058289806249998,1.0374227346875,1.1104353596874998,1.1605673187499999,1.1605673187499999,1.1605673187499999,1.1605673187499999,1.1605673187499999,1.1605673187499999,1.1605673187499999,1.23132275875,1.23132275875,1.23132275875,1.2475569378124998,1.3319310659374997,1.3881135624999998,1.3881135624999998,1.3881135624999998,1.3881135624999998,1.3881135624999998,1.3881135624999998,1.3881135624999998,1.430171036875,1.430171036875,1.430171036875,1.4310098425,1.52494918625,1.5803265624999998,1.5803265624999998,1.5803265624999998,1.5803265624999998,1.5803265624999998,1.5803265624999998,1.5803265624999998,1.6079986124999999,1.6079986124999999,1.6079986124999999,1.6079986124999999,1.6961957753124994,1.7557312499999997,1.7557312499999997,1.7557312499999997,1.7557312499999997,1.7557312499999997,1.7557312499999997,1.7557312499999997,1.7694179343750001,1.7694179343750001,1.7694179343750001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[339]
[340,null,null,null,null,null,0,"Себестоимость продаж",null,null,null,null,"руб."]
[341,null,null,null,null,null,0,"Себестоимость продаж","Товары и продукты категории - 1",null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,5270444.6740364498,null,null,0,0,0,0,0,18.19125,83.679749999999999,191.73577499999999,737.47327499999994,1250.1037394999998,1783.6541415000002,2726.0710785000001,4063.1425064999994,5602.8946049999995,7218.0229275000002,8627.3564921774996,8685.8619326324988,11238.801640604997,10792.606515074998,9705.1299622200004,15113.839782194998,18412.7546595762,18256.473879474601,19830.817026543598,23172.945339401551,25884.541270630347,28321.138301494495,28878.665915154474,26109.204354098016,29598.863159224704,26923.851963984933,22678.862845856675,33402.189958334842,39120.545853244999,36822.460395736169,38492.681040461663,43331.139128944611,46933.320623326625,49349.838270417575,48709.999155639678,42627.872601890762,46842.550277119335,42077.889188681365,34626.488997934604,50088.954288063018,57909.488798688442,53744.53925586072,54918.159920554928,60620.895234245763,64882.109872036883,67825.813860589871,66315.911243390394,57799.421664549081,62725.071797561912,56094.682675563774,45653.979372716058,65594.395339195617,75201.667473009962,69196.582827503036,70136.506852644234,77335.334777667013,82568.79919817191,86060.691548716379,83925.717194103301,72527.546079301392,78089.147064271645,69440.0340005084,56412.579863424893,80993.512301957991,92662.05739106152,84836.616161901387,85879.107260095188,94112.84440582947,100289.51423068334,103949.81630878596,101195.85843760188,87443.517317784674,94033.727317433193,83632.204396654808,67741.655758542256,96883.764161161904,110532.25417397235,100846.33800806967,101534.6552525951,111159.41863886829,118343.47227484323,122523.21729895685,119140.74942170287,102896.25026173232,110537.96540771049,98281.283877303911,79472.516755077057,113443.64421879826,129034.80445042564,117683.91482991702,118048.30393406723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[342,null,null,null,null,null,0,"Себестоимость продаж","Товары и продукты категории - 2",null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,4517524.0063169571,null,null,0,0,0,0,0,15.592500000000001,71.725500000000011,164.34494999999998,632.1199499999999,1071.5174909999998,1528.846407,2336.632353,3482.693577,4802.4810900000002,6186.8767950000001,7394.8769932949999,7445.0245136849999,9633.2585490899983,9250.8055843500006,8318.6828247600006,12954.719813309999,15782.3611367796,15648.406182406801,16997.8431656088,19862.524576629898,22186.749660540299,24275.261401280997,24753.142212989551,22379.318017798301,25370.454136478314,23077.587397701369,19439.025296448581,28630.448535715586,33531.896445638573,31562.108910630996,32993.726606109994,37140.976396238242,40228.560534279968,42299.861374643631,41751.427847691142,36538.176515906358,40150.757380388,36066.762161726889,29679.847712515373,42933.389389768294,49636.704684590091,46066.747933594903,47072.708503332797,51960.767343639229,55613.237033174475,58136.411880505591,56842.209637191758,49542.361426756353,53764.347255053071,48081.156579054659,39131.982319470902,56223.767433596237,64458.572119722827,59311.35670928831,60117.005873695067,66287.429809428868,70773.256455575931,73766.307041756896,71936.329023517115,62166.468067972608,66933.55462651854,59520.029143292915,48353.639882935626,69423.010544535413,79424.620620909875,72717.099567344063,73610.663365795874,80668.152347853815,85962.44076915714,89099.84255038797,86739.307232230189,74951.586272386863,80600.337700657023,71684.746625704123,58064.276364464793,83043.226423853048,94741.932149119151,86439.718292631151,87029.704502224369,95279.501690458535,101437.26194986561,105019.90054196301,102120.64236145958,88196.785938627698,94746.827492323282,84241.100466260512,68119.300075780338,97237.409330398514,110601.26095750769,100871.92699707173,101184.26051491476,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[343,null,null,null,null,null,0,"Себестоимость продаж","Товары и продукты категории - 3",null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,3011682.6708779703,null,null,0,0,0,0,0,10.395,47.817000000000007,109.5633,421.41329999999994,714.34499399999993,1019.230938,1557.7549020000001,2321.7957179999999,3201.6540599999998,4124.5845300000001,4929.9179955299996,4963.3496757899993,6422.1723660600001,6167.2037228999998,5545.7885498399992,8636.4798755399988,10521.5740911864,10432.270788271198,11331.895443739199,13241.683051086598,14791.166440360197,16183.507600853998,16502.094808659698,14919.545345198865,16913.636090985543,15385.058265134245,12959.350197632382,19086.965690477053,22354.597630425709,21041.405940420664,21995.817737406665,24760.65093082549,26819.040356186641,28199.907583095752,27834.2852317941,24358.784343937572,26767.171586925331,24044.508107817921,19786.565141676914,28622.25959317886,33091.136456393389,30711.165289063269,31381.805668888526,34640.511562426153,37075.491355449645,38757.607920337061,37894.806424794508,33028.240951170897,35842.898170035376,32054.104386036441,26087.988212980599,37482.511622397484,42972.381413148541,39540.904472858863,40078.003915796711,44191.619872952571,47182.170970383944,49177.538027837923,47957.552682344736,41444.31204531507,44622.36975101236,39680.019428861939,32235.759921957084,46282.007029690285,52949.747080606583,48478.06637822937,49073.775577197244,53778.768231902548,57308.29384610476,59399.89503359198,57826.204821486797,49967.724181591242,53733.558467104674,47789.831083802754,38709.517576309867,55362.150949235365,63161.288099412763,57626.478861754091,58019.803001482913,63519.667793639012,67624.841299910404,70013.267027975337,68080.428240973066,58797.85729241847,63164.55166154886,56160.73364417367,45412.866717186895,64824.939553599012,73734.173971671786,67247.951331381148,67456.173676609847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[344,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[345]
[346,null,null,null,null,null,0,"Себестоимость продаж"]
[347,null,null,null,null,null,0,"Себестоимость продаж","ФОТ производственных рабочих",null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,6555062.3438921375,null,null,0,0,0,0,0,23.106562499999999,106.01456250000001,242.55091874999997,934.8272062499999,1554.9872625,2190.2146875000003,3344.9668874999998,5079.2487899999996,7079.204291250001,9121.0587168750008,10728.803503687501,11107.140187500001,14255.440356937497,17366.186249999995,17366.186249999995,19875.360881249995,22354.604999999996,22354.604999999996,24123.675113999994,28031.378684216252,31739.975473683749,34726.018390087491,36139.160662499991,36139.160662499991,39066.803062874991,41959.523287499993,41959.523287499993,44822.729539349988,47651.782237499989,47651.782237499989,47828.001095857493,50867.454787108836,55870.473674686902,58737.83249906249,59450.631980249993,59450.631980249993,62034.703638261366,64587.95137987499,64587.95137987499,66498.231042190499,68385.724068374999,68385.724068374999,68385.724068374999,70173.268983791422,74988.286815828003,78373.724511072171,78742.284610814982,78742.284610814982,81081.396086750901,83392.605636532491,83392.605636532491,85309.666503087341,87203.859844394989,87203.859844394989,87203.859844394989,88551.068423991615,92644.389209766436,96552.243911427751,97716.805724599151,97716.805724599151,98895.426634106625,100059.98844727802,100059.98844727802,102417.23026629297,104746.35389263576,104746.35389263576,104746.35389263576,106326.97637287565,110371.88447103628,113219.5536731343,113609.00129247409,113609.00129247409,115642.81116580211,117652.36088159542,117652.36088159542,119260.48961864547,120849.43590555179,120849.43590555179,120849.43590555179,122673.05389336657,127032.55314318843,129559.67874508431,129559.67874508431,129559.67874508431,132060.47659087725,134531.44384606436,134531.44384606436,135781.84276896084,137017.32639655439,137017.32639655439,137017.32639655439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[348]
[349,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1800731.1360000002,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[350,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-12-01","^",0]
[351,null,null,null,null,null,0,"Прочие производственные расходы","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,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,96,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,1800731.1360000002,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[359,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков"]
[360,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[361,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[362,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[363,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[364,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[365,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[366]
[367,null,null,null,null,null,0,"Прочие производственные расходы",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,1800731.1360000002,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[368,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение"]
[369,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","%-ное распределение учета расходов",null,null,"%",null,null,null,"процесс",null,null,0,null,null,null,1,"*",null,1]
[370,null,null,null,null,null,0,"Прочие производственные расходы","Задаем через %-ное распределение","обратный порядок распределения учета расхода",null,null,"%",null,null,null,null,null,null,0,null,null,null,null,"обратный порядок процесса",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[371]
[372,null,null,null,null,null,0,"Завершение расчетов",null,null,null,"конец 3 блока производства"]
[373,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[374,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[375]
[376,null,null,null,null,null,0,"Базовый прайс-лист на производственные расходы",null,null,null,"блок общих производственных закупок"]
[377,null,null,null,null,null,0,"Базовый прайс-лист на производственные расходы","Товары и продукты категории - 1",null,null,null,"руб. // шт",null,null,"*",700,null,0,null,null,null,null,881.86355701906484,null,null,700,700,700,700,700,700,721,721,721,721,721,721,742.63,742.63,742.63,742.63,742.63,742.63,764.90890000000002,764.90890000000002,764.90890000000002,764.90890000000002,764.90890000000002,764.90890000000002,787.85616699999991,787.85616699999991,787.85616699999991,787.85616699999991,787.85616699999991,787.85616699999991,811.49185200999989,811.49185200999989,811.49185200999989,811.49185200999989,811.49185200999989,811.49185200999989,835.83660757029998,835.83660757029998,835.83660757029998,835.83660757029998,835.83660757029998,835.83660757029998,860.91170579740901,860.91170579740901,860.91170579740901,860.91170579740901,860.91170579740901,860.91170579740901,886.73905697133114,886.73905697133114,886.73905697133114,886.73905697133114,886.73905697133114,886.73905697133114,913.34122868047109,913.34122868047109,913.34122868047109,913.34122868047109,913.34122868047109,913.34122868047109,940.7414655408852,940.7414655408852,940.7414655408852,940.7414655408852,940.7414655408852,940.7414655408852,968.96370950711184,968.96370950711184,968.96370950711184,968.96370950711184,968.96370950711184,968.96370950711184,998.03262079232502,998.03262079232502,998.03262079232502,998.03262079232502,998.03262079232502,998.03262079232502,1027.9735994160947,1027.9735994160947,1027.9735994160947,1027.9735994160947,1027.9735994160947,1027.9735994160947,1058.8128073985777,1058.8128073985777,1058.8128073985777,1058.8128073985777,1058.8128073985777,1058.8128073985777,1090.5771916205351,1090.5771916205351,1090.5771916205351,1090.5771916205351,1090.5771916205351,1090.5771916205351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,null,null,null,null,null,0,"Базовый прайс-лист на производственные расходы","Товары и продукты категории - 2",null,null,null,"руб. // шт",null,null,"*",300,null,0,null,null,null,null,377.9415244367421,null,null,300,300,300,300,300,300,309,309,309,309,309,309,318.27,318.27,318.27,318.27,318.27,318.27,327.81810000000002,327.81810000000002,327.81810000000002,327.81810000000002,327.81810000000002,327.81810000000002,337.65264299999996,337.65264299999996,337.65264299999996,337.65264299999996,337.65264299999996,337.65264299999996,347.78222228999994,347.78222228999994,347.78222228999994,347.78222228999994,347.78222228999994,347.78222228999994,358.21568895869996,358.21568895869996,358.21568895869996,358.21568895869996,358.21568895869996,358.21568895869996,368.96215962746101,368.96215962746101,368.96215962746101,368.96215962746101,368.96215962746101,368.96215962746101,380.03102441628477,380.03102441628477,380.03102441628477,380.03102441628477,380.03102441628477,380.03102441628477,391.43195514877334,391.43195514877334,391.43195514877334,391.43195514877334,391.43195514877334,391.43195514877334,403.17491380323651,403.17491380323651,403.17491380323651,403.17491380323651,403.17491380323651,403.17491380323651,415.27016121733362,415.27016121733362,415.27016121733362,415.27016121733362,415.27016121733362,415.27016121733362,427.72826605385359,427.72826605385359,427.72826605385359,427.72826605385359,427.72826605385359,427.72826605385359,440.56011403546916,440.56011403546916,440.56011403546916,440.56011403546916,440.56011403546916,440.56011403546916,453.77691745653328,453.77691745653328,453.77691745653328,453.77691745653328,453.77691745653328,453.77691745653328,467.39022498022933,467.39022498022933,467.39022498022933,467.39022498022933,467.39022498022933,467.39022498022933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,null,null,null,null,null,0,"Базовый прайс-лист на производственные расходы","Товары и продукты категории - 3",null,null,null,"руб. // шт",null,null,"*",20,null,0,null,null,null,null,25.196101629116161,null,null,20,20,20,20,20,20,20.6,20.6,20.6,20.6,20.6,20.6,21.218,21.218,21.218,21.218,21.218,21.218,21.85454,21.85454,21.85454,21.85454,21.85454,21.85454,22.510176199999997,22.510176199999997,22.510176199999997,22.510176199999997,22.510176199999997,22.510176199999997,23.185481485999997,23.185481485999997,23.185481485999997,23.185481485999997,23.185481485999997,23.185481485999997,23.881045930579997,23.881045930579997,23.881045930579997,23.881045930579997,23.881045930579997,23.881045930579997,24.5974773084974,24.5974773084974,24.5974773084974,24.5974773084974,24.5974773084974,24.5974773084974,25.335401627752319,25.335401627752319,25.335401627752319,25.335401627752319,25.335401627752319,25.335401627752319,26.095463676584888,26.095463676584888,26.095463676584888,26.095463676584888,26.095463676584888,26.095463676584888,26.878327586882435,26.878327586882435,26.878327586882435,26.878327586882435,26.878327586882435,26.878327586882435,27.68467741448891,27.68467741448891,27.68467741448891,27.68467741448891,27.68467741448891,27.68467741448891,28.515217736923574,28.515217736923574,28.515217736923574,28.515217736923574,28.515217736923574,28.515217736923574,29.370674269031277,29.370674269031277,29.370674269031277,29.370674269031277,29.370674269031277,29.370674269031277,30.251794497102221,30.251794497102221,30.251794497102221,30.251794497102221,30.251794497102221,30.251794497102221,31.159348332015288,31.159348332015288,31.159348332015288,31.159348332015288,31.159348332015288,31.159348332015288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[380,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[381,null,null,null,null,null,0,"Индексация прайс-листа"]
[382,null,null,null,null,null,0,"Индексация прайс-листа","Процент индексации/прироста",null,null,null,"%",null,null,"*",0.03,null,0]
[383,null,null,null,null,null,0,"Индексация прайс-листа","Частота индексации",null,null,null,"кол-во периодов",null,null,"*",6,null,0]
[384]
[385,null,null,null,null,null,0,"Натуральный поток закупок"]
[386,null,null,null,null,null,0,"Натуральный поток закупок","Товары и продукты категории - 1",null,null,null,"шт",null,null,null,"начисление",null,null,null,null,null,null,716443.33904999983,null,null,0,0,4.2525000000000004,11.634,30.467850000000006,91.887299999999996,190.1661,239.30640000000002,389.4615,555.90660000000003,792.11700000000008,989.41950000000008,1202.0161499999999,1211.931,1451.2914000000001,1640.0025000000001,1303.6527000000001,2083.9715999999999,2670.4764,2652.462,2846.9808000000003,3387.5288999999998,3853.4256,4264.6949999999997,4400.496900000001,3970.5309000000002,4322.8386,4310.464500000001,3367.7721000000001,4970.7377999999999,5996.9123999999993,5575.3019999999997,5731.4088000000002,6533.0433000000003,7082.1108000000004,7517.5020000000004,7381.0962,6459.8561999999993,6768.5598,6590.9385000000002,5026.4991000000009,7295.0778,8608.9616999999998,7908.5519999999997,7942.0869000000002,8830.5439499999993,9437.5007999999998,9913.5000000000018,9650.5722000000023,8373.0401999999995,8726.4107999999997,8396.8830000000016,6372.7776000000003,9126.5867999999991,10687.120200000001,9680.5800000000017,9664.4303999999993,10711.102950000002,11469.043799999998,11995.317000000001,11640.7917,9991.7937000000002,10325.3598,9847.6605000000018,7472.0330999999996,10698.085800000003,12488.348700000002,11281.665600000002,11247.298199999999,12396.724200000001,13196.0718,13746.042000000001,13274.440200000003,11421.925200000001,11762.9028,11234.583000000001,8487.4986000000008,12141.8748,14117.526000000003,12706.02,12586.574699999999,13856.922450000002,14736.4398,15331.437000000002,14784.824700000001,12715.4097,13089.385800000002,12486.550500000001,9424.5920999999998,13451.7078,15573.235500000001,14009.49,13841.2305,8417.6820000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,null,null,null,null,null,0,"Натуральный поток закупок","Товары и продукты категории - 2",null,null,null,"шт",null,null,null,"начисление",null,null,null,null,null,null,672811.31134999997,null,null,0,1.4700000000000002,11.546500000000002,21.210350000000005,69.953450000000004,156.39959999999999,202.60979999999998,308.02140000000003,470.45190000000002,651.25799999999992,846.19200000000001,1000.3914000000001,1060.1383499999999,1142.6435999999999,1493.5860000000002,1047.6102000000001,1679.3994,2327.7384000000002,2337.2525999999998,2432.0219999999999,2945.9250000000002,3365.0783999999994,3787.1819999999998,4014.6144000000004,3741.1680000000001,3617.4263999999998,4415.0159999999996,2845.3895999999995,4196.4971999999998,5618.4504000000006,5237.3285999999998,5129.5019999999995,5930.4713999999994,6495.3791999999994,6921.5339999999997,7018.6812,6286.2420000000002,5795.9411999999993,6979.8,4314.0726000000004,6252.7122000000008,8189.8091999999997,7571.7168000000001,7201.8179999999993,8189.0640000000003,8694.7767000000003,9293.9519999999993,9201.9492000000009,8285.1389999999992,7473.3792000000003,9022.8299999999981,5513.5325999999995,7870.0481999999993,10259.095199999998,9335.5187999999998,8822.0939999999991,9922.1369999999988,10646.926199999998,11250.804,11243.479199999998,9903.6989999999987,8939.3052000000007,10597.83,6502.5006000000003,9207.8742000000002,12066.511199999999,10870.8624,10327.6212,11532.143999999998,12301.7307,12950.964,12826.825199999999,11372.607,10173.832199999999,12144.9,7379.4335999999994,10489.840199999999,13639.877999999999,12345.618,11539.111200000001,12951.833999999999,13719.325199999999,14512.554,14272.297199999999,12721.002,11298.949200000001,13563.9,8178.7145999999993,11668.5072,15066.45,13626.681,12716.429999999998,11245.203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[388,null,null,null,null,null,0,"Натуральный поток закупок","Товары и продукты категории - 3",null,null,null,"шт",null,null,null,"начисление",null,null,null,null,null,null,326751.66695000004,null,null,5.5615000000000006,8.5211000000000023,40.123999999999995,45.430350000000011,80.741849999999999,149.2842,204.40199999999999,283.72800000000001,378.5505,468.92490000000004,500.24580000000003,746.68650000000002,579.45375000000013,683.00819999999999,1108.7939999999999,842.69040000000018,1012.4688000000001,1389.2184000000002,1476.7362000000001,1539.7320000000002,1772.5830000000001,1840.1934000000001,1828.4892,2270.2860000000001,1701.711,1773.6726000000001,2643.6779999999999,1876.9194,2140.2737999999999,2870.9124000000002,2863.3145999999997,2859.1320000000001,3149.5349999999999,3187.1981999999998,3059.0796,3635.6460000000002,2684.9939999999997,2675.9796000000001,3914.5680000000002,2703.1932000000002,3049.5864000000001,4004.9171999999999,3931.0236000000004,3859.4400000000005,4192.3620000000001,4168.9002,4007.4276,4668.6480000000001,3464.8650000000002,3384.8976000000002,4930.4279999999999,3355.6842000000006,3762.2213999999999,4912.7532000000001,4794.6695999999993,4668.9600000000009,5053.1790000000001,5027.8287,4789.1556,5577.6480000000001,4099.8900000000003,3997.7406000000005,5766.9180000000006,3914.8451999999997,4375.098,5729.4312,5532.4956000000002,5402.3280000000004,5794.5990000000002,5768.8197,5477.9315999999999,6345.5879999999997,4679.9849999999997,4535.2986000000001,6547.5480000000007,4425.2520000000004,4935.357,6431.8932000000004,6217.7856000000002,6026.0280000000012,6463.9890000000005,6421.4367000000002,6104.4575999999997,7048.6679999999997,5206.7849999999999,5027.4546,7259.6280000000006,4880.3640000000005,5462.331000000001,7070.1840000000002,3868.02,3438.24,3895.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[389,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[390]
[391,null,null,null,null,null,0,"Прямые производственные расходы",null,null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,956445837.24215078,null,null,111.23000000000002,611.42200000000014,7243.18,15415.512000000002,43928.366999999998,114226.67399999998,203926.86749999999,273563.32380000001,433969.51890000002,611707.23354000004,842894.74848000007,1037874.1440000001,1242358.3357964999,1278177.5650896002,1576662.539694,1569218.1598362001,1524116.6146374,2317945.5658871997,2841138.2625043681,2859802.7564932802,3182147.4743684405,3734501.1923242859,4228987.134883008,4627782.4823245797,4768479.698087885,4389566.5233941469,4956026.5288389977,4399029.1441714829,4118456.3293118831,5877935.8013731837,6754282.6568355998,6374552.1023480855,6786527.549889707,7634385.5444290759,8225187.9188378146,8625658.3687725719,8485341.3819864802,7539486.5534589766,8251167.905369021,7118871.2461397629,6513978.8771703085,9126852.8369330745,10301926.148707259,9560695.8030549381,9962011.8486017566,10912906.671894908,11652544.123042818,12044656.208278164,11793932.899824001,10350575.464323215,11291918.985147141,9626175.161992088,8737170.6691450868,12116142.006259214,13540326.99712404,12416761.010553285,12842629.270242659,14081642.58887966,15004049.998799089,15502425.923907083,15054096.621062556,13111250.833645189,14141278.418410985,11990972.181567114,10859230.573228763,15083045.05562003,16768266.81937285,15369839.177877592,15847600.687927488,17280225.470066655,18316318.359694708,18821689.172856372,18246160.606259454,15880414.574959729,17121182.484869782,14495059.677507205,13098334.411121648,18135555.329161029,20134051.446520917,18322113.765316907,18834579.678084616,20477339.848012779,21721615.54472921,22255141.490949742,21584373.411831826,18742530.503556781,20233810.831091162,17079871.258372914,15439023.363409974,21293533.491461031,23473317.916894238,21329098.656690374,20472194.53232101,9180131.99551473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[392,null,null,null,null,null,0,"Прямые производственные расходы","Товары и продукты категории - 1",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,676372412.79505491,null,null,0,0,2976.7500000000005,8143.8,21327.495000000003,64321.11,137109.75810000001,172539.91440000001,280801.7415,400808.65860000002,571116.35700000008,713371.45950000011,892653.25347449991,900016.31853000005,1077772.532382,1217915.0565750001,968131.60460100009,1547619.8293079999,2042671.1655999601,2028891.7907118001,2177680.9520491203,2591151.00461721,2947519.5369278402,3262103.1612855,3466958.6205293825,3128207.25582906,3405775.049955646,3396026.0389595721,2653320.0180355404,3916226.430270012,4866445.5498177325,4524312.1454950562,4650991.5417384114,5301511.4067785218,5747075.2092320221,6100391.6204688782,6169390.4079580326,5399384.2915999684,5657410.0613687085,5508947.6765444819,4201331.9556991672,6097493.0803134069,7411555.9022915624,6808564.9927075105,6837435.5806702562,7602318.6551134894,8124854.9121924117,8534648.1954226159,8557539.2918617465,7424701.7709310455,7738049.2835364388,7445844.1129186032,5650990.7993120234,8092900.9723989982,9760987.4945238829,8841672.8315395955,8826922.7360328957,9782891.92887602,10475150.556082137,10955817.567191742,10950975.443914173,9399694.6487201843,9713494.1104889419,9264102.5709190872,7029251.3690640032,10064132.913974136,12100756.681970321,10931524.549194779,10898223.785804661,12011975.866568584,12786514.682250191,13319415.847360561,13248324.342356998,11399453.941849902,11739760.709609378,11212480.314998902,8470800.471729191,12117987.127976287,14512444.017070305,13061453.113652887,12938666.49867855,14244550.447756192,15148671.063784594,15760312.477111094,15654361.747502835,13463238.641680107,13859209.326021079,13220919.589629116,9978878.8199874572,14242840.500023345,16983815.43603522,15278430.260235971,15094930.287262496,9180131.99551473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[393,null,null,null,null,null,0,"Прямые производственные расходы","Товары и продукты категории - 2",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,271354502.71674949,null,null,0,441.00000000000006,3463.9500000000007,6363.1050000000014,20986.035,46919.88,62606.428199999995,95178.612600000008,145369.63709999999,201238.72199999998,261473.32800000001,309120.94260000001,337410.23265449994,363669.17857199995,475363.61622000003,333422.898354,534502.44703799998,740849.30056800006,766193.70655205997,797260.8311982,965727.53624250006,1103133.60743904,1241506.8075941999,1316063.2648406401,1263215.2631070239,1221433.5848179751,1490741.8212872876,960753.3188047125,1416958.3709220993,1897084.6271244071,1821449.7793709741,1783949.6048009992,2062512.5227192868,2258977.4127922417,2407186.4761757925,2440972.5452810433,2251830.5089911162,2076197.0701221139,2500273.8657939341,1545368.4886268501,2239819.6085834689,2933718.1450182991,2793676.9826155282,2657198.3225239217,3021454.7387674944,3208043.5887105288,3429116.6013939604,3395171.0496141873,3148609.8616013126,2840115.9532273547,3428955.328033986,2095313.4421305819,2990862.4796515377,3898774.4584401892,3654220.3762121303,3453249.5029262621,3883841.4851639839,4167547.1387906992,4403924.2067156397,4401057.0459305653,3992922.9906581989,3604103.6034708242,4272779.1967513543,2621645.1189104938,3712383.8868960454,4864914.6129657878,4514344.7814194504,4288752.9207155528,4788955.2980615059,5108541.6910412228,5378148.908199884,5326597.7687105574,4864385.4726219177,4351635.6060288623,5194717.0183974467,3156392.3381875465,4486801.159928008,5834161.3661261043,5438986.8739183405,5083672.1461399598,5706061.4640084663,6044187.4746016851,6393652.4451859044,6287804.8819801072,5772497.0745183947,5127202.3384739636,6154984.7306886716,3711311.8999447431,5294899.2285353644,6836807.2380129863,6368977.4983238168,5943535.0786453374,5255897.9601183496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[394,null,null,null,null,null,0,"Прямые производственные расходы","Товары и продукты категории - 3",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,8718921.7303464562,null,null,111.23000000000002,170.42200000000005,802.4799999999999,908.6070000000002,1614.837,2985.6840000000002,4210.6812,5844.796800000001,7798.1403000000009,9659.8529400000007,10305.063480000001,15381.741900000001,12294.849667500002,14492.067987599999,23526.391091999998,17880.204907200005,21482.562998400001,29476.436011200003,32273.390352348,33650.134583280007,38738.986076820001,40216.580268035999,39960.790360968,49616.056198440005,38305.814451478196,39925.682747112114,59509.657596063589,42249.786407198277,48177.940354243554,64624.743978764876,66387.327646893478,66290.352052030139,73023.485432008994,73896.724858312518,70926.233430000284,84294.203022649948,64120.465037331705,63905.191736895089,93483.978206378684,64555.080968431525,72827.312887672102,95641.611601369834,96693.26380016777,94932.48782350721,103121.52916400677,102544.42807089027,98572.609456446196,114836.96324136177,87783.746360942037,85757.740164814924,124914.3735767156,85017.606942902756,95317.390181524606,124466.57542002542,125119.12638802578,121838.6760874278,131865.04904578155,131203.52121294101,124975.23600131311,145551.31078477635,110198.18649018343,107452.58145417995,155005.11117068891,105224.49173753428,117595.31726871416,153997.52868010494,153165.35598307927,149561.70796726106,160421.60406132002,159707.91245684869,151654.7692446351,175675.55678525186,133450.79128053627,129325.02708096466,186704.75686295849,126187.02432075654,140732.77946444991,183406.83505863813,182620.5555322732,176988.50552406203,189851.71539760122,188601.92565490311,179292.03575871242,207024.13185854413,157514.58981059439,152089.52340271126,219616.77438140922,147639.7687990558,165245.31488715089,213885.75342470017,120524.98253520178,107133.31780906823,121366.28494016618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[395,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,133,132,131,130,129,128,127,126,125,124,123,122,121,120,119,118,117,116,115,114,113,112,111,110,109,108,107,106,105,104,103,102,101,100,99,98,97,96,95,94,93,92,91,90,89,88,87,86,85,84,83,82,81,80,79,78,77,76,75,74,73,72,71,70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[397,null,null,null,null,null,0,"Прямые производственные расходы",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,956445837.24215043,null,null,94.511200000000017,924.46340000000009,3418.1826000000005,12546.1651,30999.199199999999,73987.878449999989,148100.37767999998,240858.42389999999,339458.95379399997,510409.58478600008,700561.42757400009,921836.98631564993,1102801.3244682602,1282952.6020448699,1366978.6194851401,1569919.07121678,1635070.5914015402,1814584.5696740567,2476769.8242712412,2878972.0824885578,3011741.5436514127,3397302.1840110663,3922726.50983606,4362695.4606918097,4632100.3295841971,4711451.7462242488,4503804.7865608502,4760870.0319527835,4490805.2469197325,4733934.8564765146,6102866.8025631569,6681561.0352435075,6582930.5360645084,7099965.1856923904,7851673.3017451726,8331297.3551396327,8488977.7898839936,8272753.0686192326,7639761.2931090631,7850989.6707032975,7198690.9314252026,7415348.396276556,9405251.7959000971,10119688.649566244,9776180.0990482979,10321244.040704492,11174009.115762815,11745105.417768005,11825103.472191837,11455060.021256156,10466404.138254888,10703295.388915924,9697370.9478494003,9893280.5693658069,12431040.904861586,13245844.027121751,12668422.820323799,13306574.0068257,14408202.404366286,15108729.846047034,15173642.554311987,14574245.643313926,13205228.48539054,13383012.386523988,12073831.147304736,12294897.094321426,15448768.820596348,16396514.67792926,15656430.109106477,16380997.411532043,17641590.418271236,18410376.746983513,18412455.999747325,17660513.587860543,15990032.667196486,16193673.116022453,14579764.189395476,14809350.298269451,18553910.396248594,19641716.733436484,18640129.556140035,19451835.298734706,20903975.151649762,21814596.520683579,21769726.776386861,20880948.572102748,18874520.644545268,19123544.169779394,17173067.902689137,17413354.844368611,21733046.893070605,22744361.72639614,19942821.165698938,16166562.571727652,6426092.3968603108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[398,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков"]
[399,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.3,null,0]
[400,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,0]
[401,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0.33333333333333331,null,0,0]
[402,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.7,null,0,0]
[403,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[404,null,null,null,null,null,0,"Прямые производственные расходы","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[405]
[406,null,null,null,null,null,0,"ФОТ производственных рабочих",null,null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,180213767.39952201,null,null,0,0,0,0,0,1547.4375,3530.821875000001,8015.7787500000004,31897.824375000004,37362.322500000002,59960.587500000001,88574.141250000001,135733.9008375,176307.713625,222312.3481875,246792.49273125001,246792.49273125001,371965.67160000012,371965.67160000012,371965.67160000012,506789.11552499997,527666.91682500008,527666.91682500008,622893.57892500015,738662.80953824997,832058.54428200005,911881.66283250006,911881.66283250006,911881.66283250006,1062989.6069895001,1062989.6069895001,1062989.6069895001,1227778.5780584998,1227778.5780584998,1227778.5780584998,1272840.12785775,1444869.3478063275,1559066.9219544299,1618660.0564627501,1618660.0564627501,1618660.0564627501,1710844.07970963,1710844.07970963,1710844.07970963,1827648.3322616925,1827648.3322616925,1827648.3322616925,1827648.3322616925,1984489.8419017969,2147831.8825544501,2181259.2029860457,2181259.2029860457,2181259.2029860457,2258901.3477554377,2258901.3477554377,2258901.3477554377,2359113.8243569527,2359113.8243569527,2359113.8243569527,2359113.8243569527,2501995.3617106029,2664671.1482784166,2740872.9980508233,2740872.9980508233,2740872.9980508233,2740872.9980508233,2740872.9980508233,2740872.9980508233,2854749.826432683,2854749.826432683,2854749.826432683,2854749.826432683,2970037.333716183,3165461.0520653403,3211529.9225451034,3211529.9225451034,3211529.9225451034,3220238.2981853574,3220238.2981853574,3220238.2981853574,3316105.1450654739,3316105.1450654739,3316105.1450654739,3316105.1450654739,3415588.299417438,3651595.8672285425,3676708.8430930488,3676708.8430930488,3676708.8430930488,3698871.1271024188,3698871.1271024188,3698871.1271024188,3772540.6946287551,3772540.6946287551,3772540.6946287551,3772540.6946287551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[407]
[408,null,null,null,null,null,0,"Ср. оклад произв. персонала и его индексация"]
[409,null,null,null,null,null,0,"Ср. оклад произв. персонала и его индексация","Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",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,178327497.05220768,null,null,0,0,0,0,0,773.71875,2539.1296875000007,5773.3003125000005,19956.801562500001,34630.073437500003,48661.455000000002,74267.364375000005,112154.02104374999,156020.80723124999,199310.03090625,234552.42045937502,246792.49273125001,309379.08216562506,371965.67160000012,371965.67160000012,439377.39356250002,517228.016175,527666.91682500008,575280.24787500012,680778.19423162506,785360.67691012495,871970.10355725,911881.66283250006,911881.66283250006,987435.63491100003,1062989.6069895001,1062989.6069895001,1145384.092524,1227778.5780584998,1227778.5780584998,1250309.3529581251,1358854.7378320387,1501968.1348803788,1588863.48920859,1618660.0564627501,1618660.0564627501,1664752.0680861901,1710844.07970963,1710844.07970963,1769246.2059856611,1827648.3322616925,1827648.3322616925,1827648.3322616925,1906069.0870817448,2066160.8622281235,2164545.5427702479,2181259.2029860457,2181259.2029860457,2220080.2753707417,2258901.3477554377,2258901.3477554377,2309007.5860561952,2359113.8243569527,2359113.8243569527,2359113.8243569527,2430554.5930337775,2583333.2549945097,2702772.07316462,2740872.9980508233,2740872.9980508233,2740872.9980508233,2740872.9980508233,2740872.9980508233,2797811.4122417532,2854749.826432683,2854749.826432683,2854749.826432683,2912393.5800744332,3067749.1928907614,3188495.4873052221,3211529.9225451034,3211529.9225451034,3215884.1103652306,3220238.2981853574,3220238.2981853574,3268171.7216254156,3316105.1450654739,3316105.1450654739,3316105.1450654739,3365846.7222414557,3533592.0833229902,3664152.3551607956,3676708.8430930488,3676708.8430930488,3687789.9850977338,3698871.1271024188,3698871.1271024188,3735705.9108655872,3772540.6946287551,3772540.6946287551,3772540.6946287551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[413,null,null,null,null,null,0,"ФОТ 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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,6641.4330660416672,null,null,12,12,12,12,12,12.057509375,12.126203802083333,12.288161416666666,13.153922072916666,13.305111625,14.125280625,15.1312513125,16.654466437499998,18.014594375000001,19.568146562500001,20.354726343750002,20.354726343750002,24.820737000000001,24.820737000000001,24.820737000000001,29.428908624999998,29.836093374999997,29.836093374999997,33.250152874999998,36.394904875000002,39.470645500000003,42.070598750000002,42.070598750000002,42.070598750000002,47.54449425,47.54449425,47.54449425,53.081130250000001,53.081130250000001,53.081130250000001,54.175325375,58.337481374999996,61.956639000000003,63.771825000000007,63.771825000000007,63.771825000000007,67.575349000000003,67.575349000000003,67.575349000000003,71.343764625000006,71.343764625000006,71.343764625000006,71.343764625000006,73.709418062499992,78.880971812499993,79.670342500000004,79.670342500000004,79.670342500000004,83.260076499999997,83.260076499999997,83.260076499999997,86.394034625000003,86.394034625000003,86.394034625000003,86.394034625000003,87.624907125000007,92.503854000000004,94.650956250000007,94.650956250000007,94.650956250000007,95.702518749999996,95.702518749999996,95.702518749999996,99.442829625000002,99.442829625000002,99.442829625000002,99.442829625000002,99.856616812500008,104.8656049375,105.96176250000001,105.96176250000001,105.96176250000001,107.73331462500002,107.73331462500002,107.73331462500002,110.57611837500001,110.57611837500001,110.57611837500001,110.57611837500001,110.57611837500001,116.05563087499999,116.39595,116.39595,116.39595,118.79940775,118.79940775,118.79940775,120.84930525000001,120.84930525000001,120.84930525000001,120.84930525000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,0,"Количество сотрудников","Сотрудники маркетинга",null,null,null,"ставка*период",null,null,null,"Mrkting",null,null,null,null,null,null,192,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,0,"Количество сотрудников","Продавцы-консультанты",null,null,null,"ставка*период",null,null,null,"Sales",null,null,null,null,null,null,2896.9710197916688,null,null,0,0,0,0,0,3.1718749999999997E-2,6.7356770833333343E-2,0.15456510416666666,0.62229166666666658,0.68240624999999999,1.1259374999999998,1.6550156250000001,2.4581249999999999,3.1617187499999999,3.9708593750000003,4.3613203125000011,4.3613203125000011,6.8018750000000008,6.8018750000000008,6.8018750000000008,9.2284375000000001,9.2977937499999985,9.2977937499999985,11.17096875,12.7905625,14.399062499999999,15.744999999999999,15.744999999999999,15.744999999999999,18.844999999999999,18.844999999999999,18.844999999999999,21.792812499999997,21.792812499999997,21.792812499999997,22.17909375,24.299812500000002,26.177187500000002,27.083437500000002,27.083437500000002,27.083437500000002,29.4809375,29.4809375,29.4809375,31.467812500000001,31.467812500000001,31.467812500000001,31.467812500000001,32.322859375,35.075624999999995,35.370000000000005,35.370000000000005,35.370000000000005,37.81,37.81,37.81,39.46,39.46,39.46,39.46,39.654187500000006,42.194375000000001,43.245937500000004,43.245937500000004,43.245937500000004,44.297499999999999,44.297499999999999,44.297499999999999,46.400625000000005,46.400625000000005,46.400625000000005,46.400625000000005,46.400625000000005,48.681874999999998,49.134999999999998,49.134999999999998,49.134999999999998,50.785000000000011,50.785000000000011,50.785000000000011,52.289687499999999,52.289687499999999,52.289687499999999,52.289687499999999,52.289687499999999,54.570937499999992,54.570937499999992,54.570937499999992,54.570937499999992,56.674062500000005,56.674062500000005,56.674062500000005,57.725625000000001,57.725625000000001,57.725625000000001,57.725625000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,0,"Количество сотрудников","Производственные рабочие",null,null,null,"ставка*период",null,null,null,"Prdction",null,null,null,null,null,null,2592.4620462499988,null,null,0,0,0,0,0,2.5790625000000001E-2,5.8847031250000015E-2,0.13359631249999998,0.53163040625000002,0.62270537500000001,0.99934312500000011,1.4762356875,2.1963414375000001,2.8528756250000002,3.5972871875000001,3.9934060312500006,3.9934060312500006,6.0188620000000004,6.0188620000000004,6.0188620000000004,8.200471125,8.5382996250000005,8.5382996250000005,10.079184124999999,11.604342375,13.071583,14.325598750000001,14.325598750000001,14.325598750000001,16.699494250000001,16.699494250000001,16.699494250000001,19.288317750000001,19.288317750000001,19.288317750000001,19.996231625000004,22.037668874999998,23.7794515,24.688387500000001,24.688387500000001,24.688387500000001,26.0944115,26.0944115,26.0944115,27.875952124999998,27.875952124999998,27.875952124999998,27.875952124999998,29.386558687499999,31.805346812500002,32.300342499999999,32.300342499999999,32.300342499999999,33.450076500000002,33.450076500000002,33.450076500000002,34.934034625000002,34.934034625000002,34.934034625000002,34.934034625000002,35.970719625000001,38.309479000000003,39.405018749999996,39.405018749999996,39.405018749999996,39.405018749999996,39.405018749999996,39.405018749999996,41.042204625000004,41.042204625000004,41.042204625000004,41.042204625000004,41.455991812500002,44.183729937500004,44.826762500000008,44.826762500000008,44.826762500000008,44.948314625000002,44.948314625000002,44.948314625000002,46.286430875000008,46.286430875000008,46.286430875000008,46.286430875000008,46.286430875000008,49.484693375000006,49.8250125,49.8250125,49.8250125,50.125345250000002,50.125345250000002,50.125345250000002,51.123680250000007,51.123680250000007,51.123680250000007,51.123680250000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,0,"Количество сотрудников","Генеральный директор",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,96,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,0,"Количество сотрудников","Операционный директор",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,96,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,0,"Количество сотрудников","Главный бухгалтер",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,96,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,0,"Количество сотрудников","ИТ-специалисты",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,192,"*",null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,0,"Количество сотрудников","Финансовые менеджеры",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,192,"*",null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,0,"Количество сотрудников","Бухгалтера",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,96,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,0,"Количество сотрудников","Прочие сотрудники",null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,192,"*",null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28]
[29,null,null,null,null,null,0,"Ежег. индексация ФОТ постоянного персонала",null,null,null,null,"%г",null,null,"*",0.03,null,0]
[30]
[31,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ",null,null,null,null,"руб./ставка/пер.",null,null,null,null,null,null,null,null,null,null,65291.543700203765,null,null,83333.333333333328,83333.333333333328,89166.666666666672,89166.666666666672,89166.666666666672,88961.788076569501,88724.247622271068,88168.239385784982,85425.322309148833,85023.4536269815,82785.498642084494,80396.502774363646,79519.167549284641,77175.630248543952,74997.487573435079,73993.531750886672,73993.531750886672,69267.615435834959,69267.615435834959,69267.615435834959,65975.06934900819,65858.23273897366,65858.23273897366,63990.893827206201,64475.936647354676,63331.047714959452,62553.902452660011,62553.902452660011,62553.902452660011,60951.236735250364,60951.236735250364,60951.236735250364,59760.245881393035,59760.245881393035,59760.245881393035,59649.778290526323,60702.251911117746,60158.445759789633,59959.018983382339,59959.018983382339,59959.018983382339,59305.258540571005,59305.258540571005,59305.258540571005,58875.036053660646,58875.036053660646,58875.036053660646,58875.036053660646,60504.856283136294,59983.527677407808,59983.139410070253,59983.139410070253,59983.139410070253,59483.945563861431,59483.945563861431,59483.945563861431,59238.447315979276,59238.447315979276,59238.447315979276,59238.447315979276,61044.373465599172,60697.475533680336,60601.422114433299,60601.422114433299,60601.422114433299,60381.3708223063,60381.3708223063,60381.3708223063,60113.530198807013,60113.530198807013,60113.530198807013,60113.530198807013,61932.859957749977,61747.292643404049,61744.985276924461,61744.985276924461,61744.985276924461,61450.558578729608,61450.558578729608,61450.558578729608,61306.391945385185,61306.391945385185,61306.391945385185,61306.391945385185,63122.90692815034,63022.287525132386,63075.320263308982,63075.320263308982,63075.320263308982,62747.824213578439,62747.824213578439,62747.824213578439,62667.625844559356,62667.625844559356,62667.625844559356,62667.625844559356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Сотрудники маркетинга",null,null,null,"руб./ставка/пер.",null,null,null,"Mrkting",null,null,null,null,null,null,74132.30236339476,null,null,32500,32500,67500,67500,67500,67500,67500,67500,67500,67500,67500,67500,68475,68475,69525,69525,69525,69525,69525,69525,69525,69525,69525,69525,70529.25,70529.25,71610.75,71610.75,71610.75,71610.75,71610.75,71610.75,71610.75,71610.75,71610.75,71610.75,72645.127500000002,72645.127500000002,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,73759.072500000009,74824.481325000001,74824.481325000001,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,75971.844675,77069.215764749999,77069.215764749999,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,78251.000015249985,79381.292237692483,79381.292237692483,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,80598.530015707496,81762.731004823276,81762.731004823276,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,83016.485916178732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Продавцы-консультанты",null,null,null,"руб./ставка/пер.",null,null,null,"Sales",null,null,null,null,null,null,39118.474059633299,null,null,0,0,0,0,0,35000,35000,35000,35000.000000000007,35000,35000.000000000007,35000,36050,36050,36050,36049.999999999993,36049.999999999993,36049.999999999993,36049.999999999993,36049.999999999993,36050,36050.000000000007,36050.000000000007,36050,37131.5,37131.5,37131.5,37131.5,37131.5,37131.5,37131.5,37131.5,37131.5,37131.5,37131.5,37131.499999999993,38245.445,38245.444999999992,38245.445,38245.445,38245.445,38245.445,38245.445,38245.445,38245.445,38245.445,38245.445,38245.445,39392.808349999992,39392.808350000007,39392.808349999992,39392.808349999992,39392.808349999992,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999999,40574.592600499993,40574.592600499993,40574.592600499993,40574.592600499993,40574.592600499993,40574.592600499993,40574.592600499993,40574.592600499993,40574.592600499993,40574.592600499993,40574.592600499993,40574.592600499993,41791.830378514991,41791.830378514998,41791.830378515006,41791.830378515006,41791.830378515006,41791.830378514998,41791.830378514998,41791.830378514998,41791.830378514991,41791.830378514991,41791.830378514991,41791.830378514991,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870447,43045.585289870454,43045.585289870454,43045.585289870454,43045.585289870454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Производственные рабочие",null,null,null,"руб./ставка/пер.",null,null,null,"Prdction",null,null,null,null,null,null,67060.241245085548,null,null,0,0,0,0,0,60000,60000,60000.000000000015,60000.000000000007,60000,59999.999999999993,60000,61799.999999999993,61799.999999999993,61800,61799.999999999993,61799.999999999993,61800.000000000015,61800.000000000015,61800.000000000015,61800,61800.000000000007,61800.000000000007,61800.000000000022,63654,63654,63654,63654,63654,63654.000000000007,63654.000000000007,63654.000000000007,63653.999999999985,63653.999999999985,63653.999999999985,63653.999999999993,65563.62000000001,65563.62,65563.62,65563.62,65563.62,65563.62,65563.62,65563.62,65563.62000000001,65563.62000000001,65563.62000000001,65563.62000000001,67530.528599999991,67530.528599999991,67530.528600000005,67530.528600000005,67530.528600000005,67530.528599999991,67530.528599999991,67530.528599999991,67530.528599999991,67530.528599999991,67530.528599999991,67530.528599999991,69556.444457999998,69556.444457999969,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999998,69556.444457999984,69556.444457999984,69556.444457999984,69556.444457999984,71643.137791739995,71643.137791739995,71643.13779173998,71643.13779173998,71643.13779173998,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,71643.137791739995,73792.431925492187,73792.431925492187,73792.431925492216,73792.431925492216,73792.431925492216,73792.431925492201,73792.431925492201,73792.431925492201,73792.431925492187,73792.431925492187,73792.431925492187,73792.431925492187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Генеральный директор",null,null,null,"руб./ставка/мес.",null,null,"*",200000,null,0,null,null,null,null,222308.40115634701,null,null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Операционный директор",null,null,null,"руб./ставка/мес.",null,null,"*",180000,null,0,null,null,null,null,200077.56104071171,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Главный бухгалтер",null,null,null,"руб./ставка/мес.",null,null,"*",120000,null,0,null,null,null,null,133385.04069380806,null,null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","ИТ-специалисты",null,null,null,"руб./ставка/мес.",null,null,"*",65000,null,0,null,null,null,null,72250.23037581268,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Финансовые менеджеры",null,null,null,"руб./ставка/мес.",null,null,"*",70000,null,0,null,null,null,null,77807.940404721478,null,null,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,72100,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,74263,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,76490.89,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,78785.616699999999,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,81149.185200999986,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,83583.660757029997,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,86091.170579740894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Бухгалтера",null,null,null,"руб./ставка/мес.",null,null,"*",65000,null,0,null,null,null,null,72250.23037581268,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,0,"Ежемесячные оклады, включая НДФЛ","Прочие сотрудники",null,null,null,"руб./ставка/мес.",null,null,"*",50000,null,0,null,null,null,null,55577.100289086753,null,null,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,51500,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,53045,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,54636.35,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,56275.440499999997,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,57963.703714999989,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,59702.614826449993,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,61493.693271243501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[43]
[44,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,411697276.64031672,null,null,1000000,1000000,1070000,1070000,1070000,1072657.59375,1075888.3088541667,1083425.5573958333,1123678.0327083333,1131246.54125,1169368.3999999999,1216499.6881249999,1324349.3070875001,1390287.6745624999,1467561.8286562501,1506118.089996875,1506118.089996875,1719273.26535,1719273.26535,1719273.26535,1941574.2874,1964952.3815125001,1964952.3815125001,2127707.0023624999,2346595.5810070001,2499717.3335007499,2631680.1303325002,2631680.1303325002,2631680.1303325002,2897895.7244894998,2897895.7244894998,2897895.7244894998,3172141.3954022499,3172141.3954022499,3172141.3954022499,3231546.1474358747,3541216.4902853896,3727215.1067403671,3823696.065779937,3823696.065779937,3823696.065779937,4007573.5434143166,4007573.5434143166,4007573.5434143166,4200366.7145007541,4200366.7145007541,4200366.7145007541,4200366.7145007541,4459777.7465851726,4731558.9559359187,4778877.2610255452,4778877.2610255452,4778877.2610255452,4952637.8581689382,4952637.8581689382,4952637.8581689382,5117848.4685479524,5117848.4685479524,5117848.4685479524,5117848.4685479524,5349007.5554269422,5614750.4149361383,5735982.5532410089,5735982.5532410089,5735982.5532410089,5778649.2732724715,5778649.2732724715,5778649.2732724715,5977859.5417172583,5977859.5417172583,5977859.5417172583,5977859.5417172583,6184405.8649032647,6475167.1963034086,6542607.4654794671,6542607.4654794671,6542607.4654794671,6620272.3612442706,6620272.3612442706,6620272.3612442706,6779022.8528970592,6779022.8528970592,6779022.8528970592,6779022.8528970592,6979886.0286612604,7314091.3379148813,7341711.823602099,7341711.823602099,7341711.823602099,7454404.3541742284,7454404.3541742284,7454404.3541742284,7573339.0449819434,7573339.0449819434,7573339.0449819434,7573339.0449819434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Сотрудники маркетинга",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,14233402.053771794,null,null,65000,65000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,136950,136950,139050,139050,139050,139050,139050,139050,139050,139050,139050,139050,141058.5,141058.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,145290.255,145290.255,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,149648.96265,149648.96265,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,154138.4315295,154138.4315295,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,158762.58447538497,158762.58447538497,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,163525.46200964655,163525.46200964655,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Продавцы-консультанты",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,117478096.74805444,null,null,0,0,0,0,0,1110.15625,2357.486979166667,5409.778645833333,21780.208333333336,23884.21875,39407.8125,57925.546875,88615.40625,113979.9609375,143149.48046875,157225.59726562499,157225.59726562499,245207.59375,245207.59375,245207.59375,332685.171875,335185.46468750003,335185.46468750003,402713.42343750002,474932.77146874997,534658.78921874997,584635.46750000003,584635.46750000003,584635.46750000003,699743.11749999993,699743.11749999993,699743.11749999993,809199.81734374992,809199.81734374992,809199.81734374992,823543.01957812486,929357.14247906255,1001158.1847859374,1035818.1193171876,1035818.1193171876,1035818.1193171876,1127511.5737046874,1127511.5737046874,1127511.5737046874,1203500.4922390624,1203500.4922390624,1203500.4922390624,1203500.4922390624,1273288.2046833755,1381727.3733814687,1393323.6313395,1393323.6313395,1393323.6313395,1489442.0837135001,1489442.0837135001,1489442.0837135001,1554440.217491,1554440.217491,1554440.217491,1554440.217491,1608952.5027163394,1712019.5756577218,1754686.2956891854,1754686.2956891854,1754686.2956891854,1797353.0157206485,1797353.0157206485,1797353.0157206485,1882686.4557835751,1882686.4557835751,1882686.4557835751,1882686.4557835751,1939167.0494570825,2034504.6625080698,2053441.5856483346,2053441.5856483346,2053441.5856483346,2122398.1057728846,2122398.1057728846,2122398.1057728846,2185281.7505455557,2185281.7505455557,2185281.7505455557,2185281.7505455557,2250840.2030619225,2349037.9445044394,2349037.9445044394,2349037.9445044394,2349037.9445044394,2439568.1910671988,2439568.1910671988,2439568.1910671988,2484833.314348578,2484833.314348578,2484833.314348578,2484833.314348578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Производственные рабочие",null,null,null,"руб.",null,null,null,"начисление",null,null,0,null,null,null,180213767.39952201,null,null,0,0,0,0,0,1547.4375,3530.821875000001,8015.7787500000004,31897.824375000004,37362.322500000002,59960.587500000001,88574.141250000001,135733.9008375,176307.713625,222312.3481875,246792.49273125001,246792.49273125001,371965.67160000012,371965.67160000012,371965.67160000012,506789.11552499997,527666.91682500008,527666.91682500008,622893.57892500015,738662.80953824997,832058.54428200005,911881.66283250006,911881.66283250006,911881.66283250006,1062989.6069895001,1062989.6069895001,1062989.6069895001,1227778.5780584998,1227778.5780584998,1227778.5780584998,1272840.12785775,1444869.3478063275,1559066.9219544299,1618660.0564627501,1618660.0564627501,1618660.0564627501,1710844.07970963,1710844.07970963,1710844.07970963,1827648.3322616925,1827648.3322616925,1827648.3322616925,1827648.3322616925,1984489.8419017969,2147831.8825544501,2181259.2029860457,2181259.2029860457,2181259.2029860457,2258901.3477554377,2258901.3477554377,2258901.3477554377,2359113.8243569527,2359113.8243569527,2359113.8243569527,2359113.8243569527,2501995.3617106029,2664671.1482784166,2740872.9980508233,2740872.9980508233,2740872.9980508233,2740872.9980508233,2740872.9980508233,2740872.9980508233,2854749.826432683,2854749.826432683,2854749.826432683,2854749.826432683,2970037.333716183,3165461.0520653403,3211529.9225451034,3211529.9225451034,3211529.9225451034,3220238.2981853574,3220238.2981853574,3220238.2981853574,3316105.1450654739,3316105.1450654739,3316105.1450654739,3316105.1450654739,3415588.299417438,3651595.8672285425,3676708.8430930488,3676708.8430930488,3676708.8430930488,3698871.1271024188,3698871.1271024188,3698871.1271024188,3772540.6946287551,3772540.6946287551,3772540.6946287551,3772540.6946287551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Генеральный директор",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,21341606.511009313,null,null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Операционный директор",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,19207445.859908324,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Главный бухгалтер",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,12804963.906605573,null,null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","ИТ-специалисты",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,13872044.232156035,null,null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Финансовые менеджеры",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,14939124.557706524,null,null,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Бухгалтера",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,6936022.1160780173,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Прочие сотрудники",null,null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,10670803.255504657,null,null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[56]
[57,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала"]
[58,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков"]
[59,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","Размер предоплаты",null,null,"%",null,null,"*",0.5,null,0]
[60,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[61,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[62,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,"%",null,null,null,0.5,null,0,0]
[63,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[64,null,null,null,null,null,0,"Условия оплаты ФОТ постоянного персонала","Задаем через указание % предоплаты и сроков","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[65]
[66,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,407910607.11782575,null,null,500000,1000000,1035000,1070000,1070000,1071328.796875,1074272.9513020832,1079656.933125,1103551.7950520832,1127462.2869791668,1150307.4706250001,1192934.0440624999,1270424.49760625,1357318.490825,1428924.751609375,1486839.9593265625,1506118.089996875,1612695.6776734376,1719273.26535,1719273.26535,1830423.7763749999,1953263.3344562501,1964952.3815125001,2046329.6919375001,2237151.29168475,2423156.4572538752,2565698.7319166251,2631680.1303325002,2631680.1303325002,2764787.9274109998,2897895.7244894998,2897895.7244894998,3035018.5599458748,3172141.3954022499,3172141.3954022499,3201843.7714190627,3386381.3188606328,3634215.7985128784,3775455.5862601516,3823696.065779937,3823696.065779937,3915634.8045971268,4007573.5434143166,4007573.5434143166,4103970.1289575356,4200366.7145007541,4200366.7145007541,4200366.7145007541,4330072.2305429634,4595668.3512605457,4755218.108480732,4778877.2610255452,4778877.2610255452,4865757.5595972417,4952637.8581689382,4952637.8581689382,5035243.1633584453,5117848.4685479524,5117848.4685479524,5117848.4685479524,5233428.0119874477,5481878.9851815403,5675366.4840885736,5735982.5532410089,5735982.5532410089,5757315.9132567402,5778649.2732724715,5778649.2732724715,5878254.4074948654,5977859.5417172583,5977859.5417172583,5977859.5417172583,6081132.7033102624,6329786.5306033362,6508887.3308914378,6542607.4654794671,6542607.4654794671,6581439.9133618698,6620272.3612442706,6620272.3612442706,6699647.6070706649,6779022.8528970592,6779022.8528970592,6779022.8528970592,6879454.4407791598,7146988.6832880704,7327901.5807584897,7341711.823602099,7341711.823602099,7398058.0888881627,7454404.3541742284,7454404.3541742284,7513871.6995780859,7573339.0449819434,7573339.0449819434,7573339.0449819434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Сотрудники маркетинга",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,14150385.567855617,null,null,32500,65000,100000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135975,136950,138000,139050,139050,139050,139050,139050,139050,139050,139050,139050,140054.25,141058.5,142140,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,144255.8775,145290.255,146404.20000000001,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,148583.55382500001,149648.96265,150796.326,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,153041.06043974997,154138.4315295,155320.21577999997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,157632.29225294248,158762.58447538497,159979.82225339999,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,162361.26102053077,163525.46200964655,164779.21692100202,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Продавцы-консультанты",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,116235680.09088013,null,null,0,0,0,0,0,555.078125,1733.8216145833335,3883.6328125,13594.993489583334,22832.213541666668,31646.015625,48666.6796875,73270.4765625,101297.68359374999,128564.720703125,150187.53886718748,157225.59726562499,201216.59550781248,245207.59375,245207.59375,288946.3828125,333935.31828125002,335185.46468750003,368949.44406250003,438823.097453125,504795.78034374997,559647.12835937494,584635.46750000003,584635.46750000003,642189.29249999986,699743.11749999993,699743.11749999993,754471.46742187499,809199.81734374992,809199.81734374992,816371.41846093757,876450.0810285937,965257.66363249999,1018488.1520515624,1035818.1193171876,1035818.1193171876,1081664.8465109374,1127511.5737046874,1127511.5737046874,1165506.0329718748,1203500.4922390624,1203500.4922390624,1203500.4922390624,1238394.3484612191,1327507.7890324222,1387525.5023604843,1393323.6313395,1393323.6313395,1441382.8575265002,1489442.0837135001,1489442.0837135001,1521941.1506022501,1554440.217491,1554440.217491,1554440.217491,1581696.3601036696,1660486.0391870306,1733352.9356734536,1754686.2956891854,1754686.2956891854,1776019.6557049169,1797353.0157206485,1797353.0157206485,1840019.7357521118,1882686.4557835751,1882686.4557835751,1882686.4557835751,1910926.7526203289,1986835.8559825763,2043973.1240782021,2053441.5856483346,2053441.5856483346,2087919.8457106093,2122398.1057728846,2122398.1057728846,2153839.9281592201,2185281.7505455557,2185281.7505455557,2185281.7505455557,2218060.9768037391,2299939.0737831807,2349037.9445044394,2349037.9445044394,2349037.9445044394,2394303.0677858191,2439568.1910671988,2439568.1910671988,2462200.7527078879,2484833.314348578,2484833.314348578,2484833.314348578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Производственные рабочие",null,null,null,"руб.",null,null,null,"оплата",null,null,0,null,null,null,178327497.05220768,null,null,0,0,0,0,0,773.71875,2539.1296875000007,5773.3003125000005,19956.801562500001,34630.073437500003,48661.455000000002,74267.364375000005,112154.02104374999,156020.80723124999,199310.03090625,234552.42045937502,246792.49273125001,309379.08216562506,371965.67160000012,371965.67160000012,439377.39356250002,517228.016175,527666.91682500008,575280.24787500012,680778.19423162506,785360.67691012495,871970.10355725,911881.66283250006,911881.66283250006,987435.63491100003,1062989.6069895001,1062989.6069895001,1145384.092524,1227778.5780584998,1227778.5780584998,1250309.3529581251,1358854.7378320387,1501968.1348803788,1588863.48920859,1618660.0564627501,1618660.0564627501,1664752.0680861901,1710844.07970963,1710844.07970963,1769246.2059856611,1827648.3322616925,1827648.3322616925,1827648.3322616925,1906069.0870817448,2066160.8622281235,2164545.5427702479,2181259.2029860457,2181259.2029860457,2220080.2753707417,2258901.3477554377,2258901.3477554377,2309007.5860561952,2359113.8243569527,2359113.8243569527,2359113.8243569527,2430554.5930337775,2583333.2549945097,2702772.07316462,2740872.9980508233,2740872.9980508233,2740872.9980508233,2740872.9980508233,2740872.9980508233,2797811.4122417532,2854749.826432683,2854749.826432683,2854749.826432683,2912393.5800744332,3067749.1928907614,3188495.4873052221,3211529.9225451034,3211529.9225451034,3215884.1103652306,3220238.2981853574,3220238.2981853574,3268171.7216254156,3316105.1450654739,3316105.1450654739,3316105.1450654739,3365846.7222414557,3533592.0833229902,3664152.3551607956,3676708.8430930488,3676708.8430930488,3687789.9850977338,3698871.1271024188,3698871.1271024188,3735705.9108655872,3772540.6946287551,3772540.6946287551,3772540.6946287551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Генеральный директор",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,21218619.124466825,null,null,100000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,203000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,209090,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,215362.7,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,221823.58100000001,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,228478.28842999996,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,235332.63708289998,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,242392.61619538697,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Операционный директор",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,19096757.212020084,null,null,90000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,182700,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,188181,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,193826.43,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,199641.22289999999,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,205630.45958699996,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,211799.37337460998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,218153.35457584827,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Главный бухгалтер",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,12731171.474680083,null,null,60000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,121800,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,125454,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,129217.62,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,133094.14859999999,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,137086.97305799997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,141199.58224973996,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,145435.5697172322,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","ИТ-специалисты",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,13792102.430903418,null,null,65000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,131950,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,135908.5,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,139985.755,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,144185.32764999999,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,148510.88747949997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,152966.21410388499,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,157555.20052700155,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Финансовые менеджеры",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,14853033.387126779,null,null,70000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,142100,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,146363,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,150753.89000000001,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,155276.5067,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,159934.80190099997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,164732.84595802997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,169674.83133677091,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Бухгалтера",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,6896051.215451709,null,null,32500,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65975,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,67954.25,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,69992.877500000002,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,72092.663824999996,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,74255.443739749986,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,76483.107051942497,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,78777.600263500775,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Прочие сотрудники",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,10609309.562233413,null,null,50000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,101500,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,104545,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,107681.35,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,110911.7905,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,114239.14421499998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,117666.31854144999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,121196.30809769349,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[78]
[79,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,413619347.34709179,null,null,1000000,1000000,1070000,1070000,1070000,1071983.2706249999,1075104.0054479167,1081560.8928458332,1113519.3042895833,1129993.7825750001,1159704.1381250001,1205132.3043875,1304993.0341025,1374659.00960375,1449349.6357481251,1497497.8050036875,1508319.4774531249,1667278.9000288125,1735688.1487499999,1735688.1487499999,1892896.1616624999,1964577.5461656251,1966352.7540625001,2087581.1659171251,2300311.480730935,2463179.9429113399,2601018.9000322749,2639512.8346000002,2639512.8346000002,2845869.5438910001,2934156.5915999999,2934156.5915999999,3130489.9312174749,3214523.4857687498,3214523.4857687498,3239981.8666533576,3472549.3386413916,3683072.8870226531,3802643.177625312,3829064.0871674367,3829064.0871674367,3993786.2910572146,4064371.3729839367,4064371.3729839367,4200568.5127667524,4258828.8355868114,4258828.8355868114,4258828.8355868114,4416738.031912786,4665072.9077981571,4771730.6723218663,4780704.4683031393,4780704.4683031393,4952875.9302944643,5026490.8312133187,5026490.8312133187,5143371.7584520625,5193493.8284411198,5193493.8284411198,5193493.8284411198,5324931.6987397997,5551664.039994048,5709839.1854035249,5742659.5371811986,5742659.5371811986,5819275.7448368892,5852096.0966145629,5852096.0966145629,6005328.5119259451,6070969.2154812925,6070969.2154812925,6070969.2154812925,6207196.6863606833,6421657.1202722993,6531104.9358221972,6545540.356432816,6545540.356432816,6669539.3321404001,6722713.8361917902,6722713.8361917902,6835458.9421402896,6883699.3250819128,6883699.3250819128,6883699.3250819128,7037260.6540157394,7263825.8980107363,7341711.823602098,7341711.823602098,7341711.823602098,7504276.0930059431,7573914.3154078117,7573914.3154078117,7655196.4501097333,7690015.5613106675,7690015.5613106675,7690015.5613106675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Сотрудники маркетинга",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,14233402.053771794,null,null,65000,65000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,136950,136950,139050,139050,139050,139050,139050,139050,139050,139050,139050,139050,141058.5,141058.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,145290.255,145290.255,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,149648.96265,149648.96265,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,154138.4315295,154138.4315295,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,158762.58447538497,158762.58447538497,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,163525.46200964655,163525.46200964655,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Продавцы-консультанты",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,117478096.74805444,null,null,0,0,0,0,0,1110.15625,2357.486979166667,5409.778645833333,21780.208333333336,23884.21875,39407.8125,57925.546875,88615.40625,113979.9609375,143149.48046875,157225.59726562499,157225.59726562499,245207.59375,245207.59375,245207.59375,332685.171875,335185.46468750003,335185.46468750003,402713.42343750002,474932.77146874997,534658.78921874997,584635.46750000003,584635.46750000003,584635.46750000003,699743.11749999993,699743.11749999993,699743.11749999993,809199.81734374992,809199.81734374992,809199.81734374992,823543.01957812486,929357.14247906255,1001158.1847859374,1035818.1193171876,1035818.1193171876,1035818.1193171876,1127511.5737046874,1127511.5737046874,1127511.5737046874,1203500.4922390624,1203500.4922390624,1203500.4922390624,1203500.4922390624,1273288.2046833755,1381727.3733814687,1393323.6313395,1393323.6313395,1393323.6313395,1489442.0837135001,1489442.0837135001,1489442.0837135001,1554440.217491,1554440.217491,1554440.217491,1554440.217491,1608952.5027163394,1712019.5756577218,1754686.2956891854,1754686.2956891854,1754686.2956891854,1797353.0157206485,1797353.0157206485,1797353.0157206485,1882686.4557835751,1882686.4557835751,1882686.4557835751,1882686.4557835751,1939167.0494570825,2034504.6625080698,2053441.5856483346,2053441.5856483346,2053441.5856483346,2122398.1057728846,2122398.1057728846,2122398.1057728846,2185281.7505455557,2185281.7505455557,2185281.7505455557,2185281.7505455557,2250840.2030619225,2349037.9445044394,2349037.9445044394,2349037.9445044394,2349037.9445044394,2439568.1910671988,2439568.1910671988,2439568.1910671988,2484833.314348578,2484833.314348578,2484833.314348578,2484833.314348578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Производственные рабочие",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,182135838.10629731,null,null,0,0,0,0,0,873.11437500000011,2746.51846875,6151.1142000000009,21739.095956250003,36109.563825000005,50296.325625000005,77206.7575125,116377.62785249999,160679.04866624999,204100.155279375,238172.20773806248,248993.88018749998,319971.30627881247,388380.55499999999,388380.55499999999,458110.9897875,527292.08147812507,529067.28937500005,582767.74247962504,692378.70926218503,795521.15369258996,881220.43253227498,919714.36710000003,919714.36710000003,1010963.426391,1099250.4741,1099250.4741,1186127.1138737251,1270160.6684249998,1270160.6684249998,1281275.8470752325,1376202.1961623293,1514924.7022367164,1597607.1683081246,1624028.0778502498,1624028.0778502498,1697056.8273525273,1767641.9092792501,1767641.9092792501,1827850.1305276905,1886110.45334775,1886110.45334775,1886110.45334775,1941450.12722941,2081345.8344166887,2174112.6142823654,2183086.4102636394,2183086.4102636394,2259139.4198809643,2332754.3207998201,2332754.3207998201,2384637.1142610633,2434759.1842501201,2434759.1842501201,2434759.1842501201,2477919.5050234604,2601584.7733363262,2714729.6302133393,2747549.981991013,2747549.981991013,2781499.4696152406,2814319.8213929147,2814319.8213929147,2882218.7966413698,2947859.5001967177,2947859.5001967177,2947859.5001967177,2992828.1551736011,3111950.9760342306,3200027.3928878335,3214462.8134984528,3214462.8134984528,3269505.2690814864,3322679.773132876,3322679.773132876,3372541.2343087047,3420781.6172503284,3420781.6172503284,3420781.6172503284,3472962.9247719175,3601330.427324397,3676708.8430930483,3676708.8430930483,3676708.8430930483,3748742.865934134,3818381.0883360025,3818381.0883360025,3854398.0997565445,3889217.2109574792,3889217.2109574792,3889217.2109574792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Генеральный директор",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,21341606.511009313,null,null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Операционный директор",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,19207445.859908324,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Главный бухгалтер",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,12804963.906605573,null,null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","ИТ-специалисты",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,13872044.232156035,null,null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Финансовые менеджеры",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,14939124.557706524,null,null,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Бухгалтера",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,6936022.1160780173,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,null,null,null,null,0,"ФОТ, вкл. НДФЛ","Прочие сотрудники",null,null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,10670803.255504657,null,null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[91,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[92]
[93,null,null,null,null,null,0,"Потребность в офисе",null,null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,960,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,null,null,null,null,0,"Потребность в офисе","Сотрудники маркетинга",null,null,null,"кол-во персонала",null,null,"*","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,96,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,0,"Потребность в офисе","Операционный директор",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,96,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,0,"Потребность в офисе","Главный бухгалтер",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,96,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,0,"Потребность в офисе","ИТ-специалисты",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,192,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,0,"Потребность в офисе","Финансовые менеджеры",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,192,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,0,"Потребность в офисе","Бухгалтера",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,96,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,0,"Потребность в офисе","Прочие сотрудники",null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",0,null,null,null,null,192,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[105]
[106,null,null,null,null,null,0,"Норматив необходимой офисной площади",null,null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,62,null,null,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,0,"Норматив необходимой офисной площади","Сотрудники маркетинга",null,null,null,"кв.м.",null,null,"*",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,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,null,null,null,null,null,0,"Норматив необходимой офисной площади","Операционный директор",null,null,null,"кв.м.",null,null,"*",10,null,0,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,null,null,null,null,null,0,"Норматив необходимой офисной площади","Главный бухгалтер",null,null,null,"кв.м.",null,null,"*",7,null,0,null,null,null,null,7,null,null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113,null,null,null,null,null,0,"Норматив необходимой офисной площади","ИТ-специалисты",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,0,"Норматив необходимой офисной площади","Финансовые менеджеры",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,null,null,null,0,"Норматив необходимой офисной площади","Бухгалтера",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,5,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,0,"Норматив необходимой офисной площади","Прочие сотрудники",null,null,null,"кв.м.",null,null,"*",5,null,0,null,null,null,null,10,null,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[118]
[119,null,null,null,null,null,0,"Потребность в офисной площади",null,null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,62,null,null,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120]
[121,null,null,null,null,null,0,"Ежег. индексация арендной ставки",null,null,null,null,"%г",null,null,"*",0.05,null,0]
[122]
[123,null,null,null,null,null,0,"Расчет арендной ставки за кв.м. за период",null,null,null,null,"руб./кв.м./пер.",null,null,null,null,null,null,null,null,null,null,1432.3663313671868,null,null,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1260,1260,1260,1260,1260,1260,1260,1260,1260,1260,1260,1260,1323,1323,1323,1323,1323,1323,1323,1323,1323,1323,1323,1323,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1389.15,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1458.6075000000001,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1531.5378750000002,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1608.1147687499999,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,1688.5205071875002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,0,"Расчет арендной ставки за кв.м. за период","Необходимо задать ставку аренды за кв.м. в мес.",null,null,null,"руб./кв.м./мес.",null,null,"*",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,8525444.4042975027,null,null,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127]
[128,null,null,null,null,null,0,"Аренда офиса",null,null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,8525444.4042975027,null,null,148800,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",0]
[130,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[131,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[132,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",30,null,0]
[133,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,1,null,0,0]
[134,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[135,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[136,null,null,null,null,null,0,"Аренда офиса","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[137,null,null,null,null,null,0,"Аренда офиса","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[138,null,null,null,null,null,0,"Аренда офиса","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[139]
[140,null,null,null,null,null,0,"Аренда офиса",null,null,null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,8525444.4042975027,null,null,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[142,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[143]
[144,null,null,null,null,null,0,"Потребность в организации рабочего места",null,null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,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,120.84930524999997,null,null,12,0,0,0,0,5.7509375000000001E-2,6.869442708333337E-2,0.1619576145833333,0.86576065624999998,0.1511895520833334,0.82016899999999993,1.0059706875000001,1.5232151249999999,1.3601279375000002,1.5535521875000002,0.78657978125000128,0,4.466010656249999,0,0,4.6081716249999989,0.40718474999999899,0,3.4140595000000005,3.1447520000000004,3.0757406249999999,2.5999532500000004,0,0,5.4738954999999994,0,0,5.5366359999999979,0,0,1.0941951250000059,4.162155999999996,3.6191576250000033,1.8151860000000006,0,0,3.8035239999999959,0,0,3.7684156249999994,0,0,0,2.3656534375000007,5.1715537499999975,0.78937068750000705,0,0,3.589734,0,0,3.1339581249999995,0,0,0,1.2308725000000038,4.8789468749999969,2.1471022499999961,0,0,1.0515624999999957,0,0,3.7403108750000129,0,0,0,0.41378718749999877,5.0089881249999948,1.0961575625000037,0,0,1.7715521250000066,0,0,2.8428037499999945,0,0,0,0,5.4795124999999913,0.34031912499999351,0,0,2.4034577500000154,0,0,2.0498975000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,null,null,null,null,null,0,"Потребность в оргтехнике","Сотрудники маркетинга",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,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,57.725625000000001,null,null,0,0,0,0,0,3.1718749999999997E-2,3.5638020833333346E-2,8.7208333333333318E-2,0.46772656249999989,6.0114583333333416E-2,0.44353124999999982,0.52907812500000029,0.80310937499999979,0.70359375000000002,0.80914062500000039,0.39046093750000077,0,2.4405546874999997,0,0,2.4265624999999993,6.9356249999998454E-2,0,1.8731750000000016,1.6195937499999999,1.6084999999999994,1.3459374999999998,0,0,3.0999999999999996,0,0,2.9478124999999977,0,0,0.38628125000000324,2.1207187500000018,1.8773750000000007,0.90625,0,0,2.3974999999999973,0,0,1.9868750000000013,0,0,0,0.85504687499999932,2.752765624999995,0.29437500000000938,0,0,2.4399999999999977,0,0,1.6499999999999986,0,0,0,0.19418750000000529,2.5401874999999947,1.0515625000000028,0,0,1.0515624999999957,0,0,2.1031250000000057,0,0,0,0,2.2812499999999929,0.453125,0,0,1.6500000000000128,0,0,1.5046874999999886,0,0,0,0,2.2812499999999929,0,0,0,2.1031250000000128,0,0,1.0515624999999957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,0,"Потребность в оргтехнике","Производственные рабочие",null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,51.123680250000007,null,null,0,0,0,0,0,2.5790625000000001E-2,3.3056406250000017E-2,7.4749281249999966E-2,0.39803409375000004,9.1074968749999985E-2,0.3766377500000001,0.47689256249999989,0.7201057500000001,0.65653418750000014,0.74441156249999985,0.3961188437500005,0,2.0254559687499998,0,0,2.1816091249999996,0.33782850000000053,0,1.5408844999999989,1.5251582500000005,1.4672406250000005,1.2540157500000007,0,0,2.3738954999999997,0,0,2.5888235000000002,0,0,0.70791387500000269,2.0414372499999942,1.7417826250000026,0.90893600000000063,0,0,1.4060239999999986,0,0,1.7815406249999981,0,0,0,1.5106065625000014,2.4187881250000025,0.49499568749999767,0,0,1.1497340000000023,0,0,1.4839581250000009,0,0,0,1.0366849999999985,2.3387593750000022,1.0955397499999933,0,0,0,0,0,1.6371858750000072,0,0,0,0.41378718749999877,2.7277381250000019,0.64303256250000373,0,0,0.12155212499999379,0,0,1.3381162500000059,0,0,0,0,3.1982624999999985,0.34031912499999351,0,0,0.30033275000000259,0,0,0.99833500000000441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[194,null,null,null,null,null,0,"Потребность в оргтехнике","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,5059819.9154326813,null,null,530000,0,0,0,0,2012.828125,2404.3049479166675,5668.5165104166645,30301.622968749998,5291.6343229166687,28705.915000000001,35208.974062500012,55978.155843749992,49984.701703125007,57093.042890625016,28906.806960937549,0,164125.89161718747,0,0,169350.30721874995,14964.039562499966,0,125466.68662500003,121348.11780000002,118685.14136718751,100325.69603437503,0,0,211223.94260624997,0,0,213644.94164999994,0,0,42222.254385937733,168637.55438249986,146636.95709742204,73545.664263750048,0,0,154106.90646749985,0,0,152684.42482617189,0,0,0,100641.32885153322,220011.95668675774,33581.975147806937,0,0,152717.04394931253,0,0,133327.09908615233,0,0,0,54982.895713840022,217941.84793428209,95910.745506704145,0,0,46973.144069824026,0,0,167079.14327232656,0,0,0,19408.004214032975,234938.310258921,51413.458983053337,0,0,83091.724794836235,0,0,133337.01193845883,0,0,0,0,269857.85241450684,16760.211461892362,0,0,118366.72455515117,0,0,100954.40735281967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[204,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Сотрудники маркетинга",null,null,null,"руб.",null,null,"*",35000,null,0,null,null,null,null,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,2402737.3921693913,null,null,0,0,0,0,0,1110.15625,1247.3307291666672,3052.2916666666661,16370.429687499996,2104.0104166666697,15523.593749999995,18517.734375000011,29514.269531249993,25857.0703125,29735.917968750018,14349.439453125029,0,89690.384765624985,0,0,89176.171874999971,2548.8421874999431,0,68839.181250000067,62496.073828125001,62067.99374999998,51936.363281249993,0,0,119621.24999999999,0,0,113748.71484374993,0,0,14905.627734375124,85924.896503906333,76065.368203125036,36718.417968750007,0,0,97139.20781249991,0,0,80501.966015625061,0,0,0,36376.018721191373,117110.13376904276,12523.512832031649,0,0,103804.23374999991,0,0,70195.485937499936,0,0,0,8674.3274071291435,113469.80650400367,46973.144069824353,0,0,46973.144069824026,0,0,93946.288139648706,0,0,0,0,106998.26130615201,21253.079300537109,0,0,77390.523246094352,0,0,70574.880573852002,0,0,0,0,112348.17437145964,0,0,0,103575.78267396305,0,0,51787.891336980996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,null,null,null,null,null,0,"Норматив расходов на оргтехнику","Производственные рабочие",null,null,null,"руб.",null,null,"*",35000,null,0,null,null,null,null,2127082.5232632901,null,null,0,0,0,0,0,902.671875,1156.9742187500005,2616.2248437499989,13931.193281250002,3187.6239062499994,13182.321250000005,16691.239687499998,26463.886312500003,24127.631390625007,27357.124921874994,14557.36750781252,0,74435.506851562488,0,0,80174.135343749993,12415.197375000022,0,56627.505374999964,58852.04397187502,56617.147617187526,48389.332753125032,0,0,91602.692606249984,0,0,99896.226806250008,0,0,27316.626651562605,82712.657878593527,70571.58889429699,36827.246295000034,0,0,56967.698654999949,0,0,72182.458810546814,0,0,0,64265.310130341852,102901.82291771496,21058.46231577529,0,0,48912.810199312604,0,0,63131.613148652381,0,0,0,46308.568306710877,104472.04143027842,48937.601436879784,0,0,0,0,0,73132.855132677869,0,0,0,19408.004214032975,127940.04895276898,30160.379682516224,0,0,5701.2015487418867,0,0,62762.131364606823,0,0,0,0,157509.67804304717,16760.211461892362,0,0,14790.941881188115,0,0,49166.516015838679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,null,null,null,null,null,0,"Норматив расходов на оргтехнику","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,5059819.9154326813,null,null,530000,0,0,0,0,2012.828125,2404.3049479166675,5668.5165104166645,30301.622968749998,5291.6343229166687,28705.915000000001,35208.974062500012,55978.155843749992,49984.701703125007,57093.042890625016,28906.806960937549,0,164125.89161718747,0,0,169350.30721874995,14964.039562499966,0,125466.68662500003,121348.11780000002,118685.14136718751,100325.69603437503,0,0,211223.94260624997,0,0,213644.94164999994,0,0,42222.254385937733,168637.55438249986,146636.95709742204,73545.664263750048,0,0,154106.90646749985,0,0,152684.42482617189,0,0,0,100641.32885153322,220011.95668675774,33581.975147806937,0,0,152717.04394931253,0,0,133327.09908615233,0,0,0,54982.895713840022,217941.84793428209,95910.745506704145,0,0,46973.144069824026,0,0,167079.14327232656,0,0,0,19408.004214032975,234938.310258921,51413.458983053337,0,0,83091.724794836235,0,0,133337.01193845883,0,0,0,0,269857.85241450684,16760.211461892362,0,0,118366.72455515117,0,0,100954.40735281967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219]
[220,null,null,null,null,null,0,"Расходы на оргтехнику",null,null,null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,5059819.9154326813,null,null,530000,0,0,0,0,2012.828125,2404.3049479166675,5668.5165104166645,30301.622968749998,5291.6343229166687,28705.915000000001,35208.974062500012,55978.155843749992,49984.701703125007,57093.042890625016,28906.806960937549,0,164125.89161718747,0,0,169350.30721874995,14964.039562499966,0,125466.68662500003,121348.11780000002,118685.14136718751,100325.69603437503,0,0,211223.94260624997,0,0,213644.94164999994,0,0,42222.254385937733,168637.55438249986,146636.95709742204,73545.664263750048,0,0,154106.90646749985,0,0,152684.42482617189,0,0,0,100641.32885153322,220011.95668675774,33581.975147806937,0,0,152717.04394931253,0,0,133327.09908615233,0,0,0,54982.895713840022,217941.84793428209,95910.745506704145,0,0,46973.144069824026,0,0,167079.14327232656,0,0,0,19408.004214032975,234938.310258921,51413.458983053337,0,0,83091.724794836235,0,0,133337.01193845883,0,0,0,0,269857.85241450684,16760.211461892362,0,0,118366.72455515117,0,0,100954.40735281967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",0]
[222,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[223,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[224,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[225,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[226,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[227,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[228,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[229,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[230,null,null,null,null,null,0,"Расходы на оргтехнику","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[231]
[232,null,null,null,null,null,0,"Расходы на оргтехнику",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,5059819.9154326813,null,null,530000,0,0,0,0,2012.828125,2404.3049479166675,5668.5165104166645,30301.622968749998,5291.6343229166687,28705.915000000001,35208.974062500012,55978.155843749992,49984.701703125007,57093.042890625016,28906.806960937549,0,164125.89161718747,0,0,169350.30721874995,14964.039562499966,0,125466.68662500003,121348.11780000002,118685.14136718751,100325.69603437503,0,0,211223.94260624997,0,0,213644.94164999994,0,0,42222.254385937733,168637.55438249986,146636.95709742204,73545.664263750048,0,0,154106.90646749985,0,0,152684.42482617189,0,0,0,100641.32885153322,220011.95668675774,33581.975147806937,0,0,152717.04394931253,0,0,133327.09908615233,0,0,0,54982.895713840022,217941.84793428209,95910.745506704145,0,0,46973.144069824026,0,0,167079.14327232656,0,0,0,19408.004214032975,234938.310258921,51413.458983053337,0,0,83091.724794836235,0,0,133337.01193845883,0,0,0,0,269857.85241450684,16760.211461892362,0,0,118366.72455515117,0,0,100954.40735281967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[234,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[235]
[236,null,null,null,null,null,0,"Потребность в канцелярских товарах",null,null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,6641.4330660416672,null,null,12,12,12,12,12,12.057509375,12.126203802083333,12.288161416666666,13.153922072916666,13.305111625,14.125280625,15.1312513125,16.654466437499998,18.014594375000001,19.568146562500001,20.354726343750002,20.354726343750002,24.820737000000001,24.820737000000001,24.820737000000001,29.428908624999998,29.836093374999997,29.836093374999997,33.250152874999998,36.394904875000002,39.470645500000003,42.070598750000002,42.070598750000002,42.070598750000002,47.54449425,47.54449425,47.54449425,53.081130250000001,53.081130250000001,53.081130250000001,54.175325375,58.337481374999996,61.956639000000003,63.771825000000007,63.771825000000007,63.771825000000007,67.575349000000003,67.575349000000003,67.575349000000003,71.343764625000006,71.343764625000006,71.343764625000006,71.343764625000006,73.709418062499992,78.880971812499993,79.670342500000004,79.670342500000004,79.670342500000004,83.260076499999997,83.260076499999997,83.260076499999997,86.394034625000003,86.394034625000003,86.394034625000003,86.394034625000003,87.624907125000007,92.503854000000004,94.650956250000007,94.650956250000007,94.650956250000007,95.702518749999996,95.702518749999996,95.702518749999996,99.442829625000002,99.442829625000002,99.442829625000002,99.442829625000002,99.856616812500008,104.8656049375,105.96176250000001,105.96176250000001,105.96176250000001,107.73331462500002,107.73331462500002,107.73331462500002,110.57611837500001,110.57611837500001,110.57611837500001,110.57611837500001,110.57611837500001,116.05563087499999,116.39595,116.39595,116.39595,118.79940775,118.79940775,118.79940775,120.84930525000001,120.84930525000001,120.84930525000001,120.84930525000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[237,null,null,null,null,null,0,"Потребность в канцелярских товарах","Сотрудники маркетинга",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,192,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238,null,null,null,null,null,0,"Потребность в канцелярских товарах","Продавцы-консультанты",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,2896.9710197916688,null,null,0,0,0,0,0,3.1718749999999997E-2,6.7356770833333343E-2,0.15456510416666666,0.62229166666666658,0.68240624999999999,1.1259374999999998,1.6550156250000001,2.4581249999999999,3.1617187499999999,3.9708593750000003,4.3613203125000011,4.3613203125000011,6.8018750000000008,6.8018750000000008,6.8018750000000008,9.2284375000000001,9.2977937499999985,9.2977937499999985,11.17096875,12.7905625,14.399062499999999,15.744999999999999,15.744999999999999,15.744999999999999,18.844999999999999,18.844999999999999,18.844999999999999,21.792812499999997,21.792812499999997,21.792812499999997,22.17909375,24.299812500000002,26.177187500000002,27.083437500000002,27.083437500000002,27.083437500000002,29.4809375,29.4809375,29.4809375,31.467812500000001,31.467812500000001,31.467812500000001,31.467812500000001,32.322859375,35.075624999999995,35.370000000000005,35.370000000000005,35.370000000000005,37.81,37.81,37.81,39.46,39.46,39.46,39.46,39.654187500000006,42.194375000000001,43.245937500000004,43.245937500000004,43.245937500000004,44.297499999999999,44.297499999999999,44.297499999999999,46.400625000000005,46.400625000000005,46.400625000000005,46.400625000000005,46.400625000000005,48.681874999999998,49.134999999999998,49.134999999999998,49.134999999999998,50.785000000000011,50.785000000000011,50.785000000000011,52.289687499999999,52.289687499999999,52.289687499999999,52.289687499999999,52.289687499999999,54.570937499999992,54.570937499999992,54.570937499999992,54.570937499999992,56.674062500000005,56.674062500000005,56.674062500000005,57.725625000000001,57.725625000000001,57.725625000000001,57.725625000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[239,null,null,null,null,null,0,"Потребность в канцелярских товарах","Производственные рабочие",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,2592.4620462499988,null,null,0,0,0,0,0,2.5790625000000001E-2,5.8847031250000015E-2,0.13359631249999998,0.53163040625000002,0.62270537500000001,0.99934312500000011,1.4762356875,2.1963414375000001,2.8528756250000002,3.5972871875000001,3.9934060312500006,3.9934060312500006,6.0188620000000004,6.0188620000000004,6.0188620000000004,8.200471125,8.5382996250000005,8.5382996250000005,10.079184124999999,11.604342375,13.071583,14.325598750000001,14.325598750000001,14.325598750000001,16.699494250000001,16.699494250000001,16.699494250000001,19.288317750000001,19.288317750000001,19.288317750000001,19.996231625000004,22.037668874999998,23.7794515,24.688387500000001,24.688387500000001,24.688387500000001,26.0944115,26.0944115,26.0944115,27.875952124999998,27.875952124999998,27.875952124999998,27.875952124999998,29.386558687499999,31.805346812500002,32.300342499999999,32.300342499999999,32.300342499999999,33.450076500000002,33.450076500000002,33.450076500000002,34.934034625000002,34.934034625000002,34.934034625000002,34.934034625000002,35.970719625000001,38.309479000000003,39.405018749999996,39.405018749999996,39.405018749999996,39.405018749999996,39.405018749999996,39.405018749999996,41.042204625000004,41.042204625000004,41.042204625000004,41.042204625000004,41.455991812500002,44.183729937500004,44.826762500000008,44.826762500000008,44.826762500000008,44.948314625000002,44.948314625000002,44.948314625000002,46.286430875000008,46.286430875000008,46.286430875000008,46.286430875000008,46.286430875000008,49.484693375000006,49.8250125,49.8250125,49.8250125,50.125345250000002,50.125345250000002,50.125345250000002,51.123680250000007,51.123680250000007,51.123680250000007,51.123680250000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,null,null,0,"Потребность в канцелярских товарах","Генеральный директор",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,96,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,null,null,null,null,null,0,"Потребность в канцелярских товарах","Операционный директор",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,96,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242,null,null,null,null,null,0,"Потребность в канцелярских товарах","Главный бухгалтер",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,96,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[243,null,null,null,null,null,0,"Потребность в канцелярских товарах","ИТ-специалисты",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,192,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[244,null,null,null,null,null,0,"Потребность в канцелярских товарах","Финансовые менеджеры",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,192,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,null,null,null,null,null,0,"Потребность в канцелярских товарах","Бухгалтера",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,96,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246,null,null,null,null,null,0,"Потребность в канцелярских товарах","Прочие сотрудники",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,192,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[247,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[248]
[249,null,null,null,null,null,0,"Норматив расходов на канцтовары",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,4719008.1388227008,null,null,10600,10600,10600,10600,10600,10628.754687500001,10663.101901041668,10744.080708333333,11176.961036458333,11252.555812499999,11662.6403125,12165.62565625,13573.5948796875,14287.662046875001,15103.2769453125,15516.23133046875,15516.23133046875,17860.886924999999,17860.886924999999,17860.886924999999,20280.177028124999,20493.949021875,20493.949021875,22286.330259374998,25134.191312343752,26829.693331875002,28262.917560937502,28262.917560937502,28262.917560937502,31280.402455312498,31280.402455312498,31280.402455312498,34332.473050312503,34332.473050312503,34332.473050312503,34935.648112968753,39091.538438367192,41186.352111187502,42237.004457812509,42237.004457812509,42237.004457812509,44438.531693062498,44438.531693062498,44438.531693062498,46619.737762007811,46619.737762007811,46619.737762007811,46619.737762007811,50388.457919415807,53531.485872083773,54011.228374195307,54011.228374195307,54011.228374195307,56192.900430614056,56192.900430614056,56192.900430614056,58097.573274701943,58097.573274701943,58097.573274701943,58097.573274701943,61787.921877206201,64901.376847695945,66271.530354934584,66271.530354934584,66271.530354934584,66942.575270217785,66942.575270217785,66942.575270217785,69329.420174108149,69329.420174108149,69329.420174108149,69329.420174108149,73073.148385871187,76429.40996099863,77163.88794647083,77163.88794647083,77163.88794647083,78350.91258639704,78350.91258639704,78350.91258639704,80255.727042660743,80255.727042660743,80255.727042660743,80255.727042660743,84268.513394793787,88123.625572143879,88363.057164456623,88363.057164456623,88363.057164456623,90054.010372387376,90054.010372387376,90054.010372387376,91496.216191713364,91496.216191713364,91496.216191713364,91496.216191713364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,null,null,null,null,null,0,"Норматив расходов на канцтовары","Сотрудники маркетинга",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,114589.30650937496,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[251,null,null,null,null,null,0,"Норматив расходов на канцтовары","Продавцы-консультанты",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,1849444.5572547927,null,null,0,0,0,0,0,15.859374999999998,33.678385416666671,77.282552083333329,311.14583333333331,341.203125,562.96874999999989,827.5078125,1290.515625,1659.90234375,2084.7011718750005,2289.6931640625007,2289.6931640625007,3570.9843750000005,3570.9843750000005,3570.9843750000005,4844.9296875,4881.3417187499999,4881.3417187499999,5864.7585937499998,7050.7975781250007,7937.4832031249998,8679.4312499999996,8679.4312499999996,8679.4312499999996,10388.30625,10388.30625,10388.30625,12013.287890624999,12013.287890624999,12013.287890624999,12226.2254296875,14065.035222656252,15151.683339843754,15676.232167968754,15676.232167968754,15676.232167968754,17063.935136718752,17063.935136718752,17063.935136718752,18213.963222656253,18213.963222656253,18213.963222656253,18213.963222656253,19644.318794091796,21317.32070507812,21496.228031250004,21496.228031250004,21496.228031250004,22979.145656249999,22979.145656249999,22979.145656249999,23981.938312499999,23981.938312499999,23981.938312499999,23981.938312499999,25304.954191083991,26925.95142685547,27596.996342138678,27596.996342138678,27596.996342138678,28268.041257421879,28268.041257421879,28268.041257421879,29610.131087988288,29610.131087988288,29610.131087988288,29610.131087988288,31090.637642387701,32619.184232475585,32922.799651054687,32922.799651054687,32922.799651054687,34028.378554570314,34028.378554570314,34028.378554570314,35036.591134196773,35036.591134196773,35036.591134196773,35036.591134196773,36788.42069090662,38393.394610498901,38393.394610498901,38393.394610498901,38393.394610498901,39873.048648698379,39873.048648698379,39873.048648698379,40612.8756677981,40612.8756677981,40612.8756677981,40612.8756677981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[252,null,null,null,null,null,0,"Норматив расходов на канцтовары","Производственные рабочие",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,1654916.9325685308,null,null,0,0,0,0,0,12.895312500000001,29.423515625000007,66.798156249999991,265.81520312499998,311.3526875,499.67156250000005,738.11784375000002,1153.0792546875002,1497.7597031250002,1888.5757734375002,2096.5381664062502,2096.5381664062502,3159.9025500000002,3159.9025500000002,3159.9025500000002,4305.2473406250001,4482.6073031249998,4482.6073031249998,5291.5716656249997,6396.8937342187501,7205.7101287500009,7896.986310937501,7896.986310937501,7896.986310937501,9205.5962053125004,9205.5962053125004,9205.5962053125004,10632.685159687502,10632.685159687502,10632.685159687502,11022.922683281253,12755.678215710939,13763.843771343751,14289.947289843753,14289.947289843753,14289.947289843753,15103.77155634375,15103.77155634375,15103.77155634375,16134.949539351563,16134.949539351563,16134.949539351563,16134.949539351563,17859.772875324023,19329.798917005664,19630.634092945311,19630.634092945311,19630.634092945311,20329.388524364065,20329.388524364065,20329.388524364065,21231.268712201952,21231.268712201952,21231.268712201952,21231.268712201952,22954.383123622207,24446.840858340474,25145.949450295899,25145.949450295899,25145.949450295899,25145.949450295899,25145.949450295899,25145.949450295899,26190.704523619868,26190.704523619868,26190.704523619868,26190.704523619868,27777.496952858473,29605.211937898031,30036.074504791126,30036.074504791126,30036.074504791126,30117.520241201713,30117.520241201713,30117.520241201713,31014.122117838957,31014.122117838957,31014.122117838957,31014.122117838957,32564.82822373091,34814.966481488722,35054.398073801472,35054.398073801472,35054.398073801472,35265.697243532733,35265.697243532733,35265.697243532733,35968.076043759,35968.076043759,35968.076043759,35968.076043759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[253,null,null,null,null,null,0,"Норматив расходов на канцтовары","Генеральный директор",null,null,null,"руб./мес. / руб.",null,null,"*",2000,null,0,null,null,null,null,229178.61301874992,null,null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2205,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2315.2500000000005,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2431.0124999999998,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2552.5631250000001,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2680.19128125,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,2814.2008453125004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[254,null,null,null,null,null,0,"Норматив расходов на канцтовары","Операционный директор",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,114589.30650937496,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[255,null,null,null,null,null,0,"Норматив расходов на канцтовары","Главный бухгалтер",null,null,null,"руб./мес. / руб.",null,null,"*",3000,null,0,null,null,null,null,343767.91952812485,null,null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3150,3150,3150,3150,3150,3150,3150,3150,3150,3150,3150,3150,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3307.5,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3472.8750000000005,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3646.5187500000002,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,3828.8446875000004,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4020.2869218749997,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,4221.3012679687508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,null,null,null,null,null,0,"Норматив расходов на канцтовары","ИТ-специалисты",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,114589.30650937496,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[257,null,null,null,null,null,0,"Норматив расходов на канцтовары","Финансовые менеджеры",null,null,null,"руб./мес. / руб.",null,null,"*",500,null,0,null,null,null,null,114589.30650937496,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,0,"Норматив расходов на канцтовары","Бухгалтера",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,114589.30650937496,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1102.5,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1157.6250000000002,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1215.5062499999999,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1276.2815625000001,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1340.095640625,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,1407.1004226562502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[259,null,null,null,null,null,0,"Норматив расходов на канцтовары","Прочие сотрудники",null,null,null,"руб./мес. / руб.",null,null,"*",300,null,0,null,null,null,null,68753.583905624968,null,null,600,600,600,600,600,600,600,600,600,600,600,600,630,630,630,630,630,630,630,630,630,630,630,630,661.5,661.5,661.5,661.5,661.5,661.5,661.5,661.5,661.5,661.5,661.5,661.5,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,694.57500000000005,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,729.30375000000004,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,765.76893750000011,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,804.05738437499997,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,844.26025359375012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[260,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[261]
[262,null,null,null,null,null,0,"Ежег. индексация канцелярии",null,null,null,null,"%г",null,null,"*",0.05,null,0]
[263]
[264,null,null,null,null,null,0,"Канцелярские расходы",null,null,4,4,"руб.",null,null,null,"начисление",null,null,null,null,null,null,4719008.1388227008,null,null,10600,10600,10600,10600,10600,10628.754687500001,10663.101901041668,10744.080708333333,11176.961036458333,11252.555812499999,11662.6403125,12165.62565625,13573.5948796875,14287.662046875001,15103.2769453125,15516.23133046875,15516.23133046875,17860.886924999999,17860.886924999999,17860.886924999999,20280.177028124999,20493.949021875,20493.949021875,22286.330259374998,25134.191312343752,26829.693331875002,28262.917560937502,28262.917560937502,28262.917560937502,31280.402455312498,31280.402455312498,31280.402455312498,34332.473050312503,34332.473050312503,34332.473050312503,34935.648112968753,39091.538438367192,41186.352111187502,42237.004457812509,42237.004457812509,42237.004457812509,44438.531693062498,44438.531693062498,44438.531693062498,46619.737762007811,46619.737762007811,46619.737762007811,46619.737762007811,50388.457919415807,53531.485872083773,54011.228374195307,54011.228374195307,54011.228374195307,56192.900430614056,56192.900430614056,56192.900430614056,58097.573274701943,58097.573274701943,58097.573274701943,58097.573274701943,61787.921877206201,64901.376847695945,66271.530354934584,66271.530354934584,66271.530354934584,66942.575270217785,66942.575270217785,66942.575270217785,69329.420174108149,69329.420174108149,69329.420174108149,69329.420174108149,73073.148385871187,76429.40996099863,77163.88794647083,77163.88794647083,77163.88794647083,78350.91258639704,78350.91258639704,78350.91258639704,80255.727042660743,80255.727042660743,80255.727042660743,80255.727042660743,84268.513394793787,88123.625572143879,88363.057164456623,88363.057164456623,88363.057164456623,90054.010372387376,90054.010372387376,90054.010372387376,91496.216191713364,91496.216191713364,91496.216191713364,91496.216191713364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[265]
[266,null,null,null,null,null,0,"Канцелярские расходы",null,null,null,4,"руб.",null,null,null,"оплата",null,null,null,null,null,null,4719008.1388227008,null,null,10600,10600,10600,10600,10600,10628.754687500001,10663.101901041668,10744.080708333333,11176.961036458333,11252.555812499999,11662.6403125,12165.62565625,13573.5948796875,14287.662046875001,15103.2769453125,15516.23133046875,15516.23133046875,17860.886924999999,17860.886924999999,17860.886924999999,20280.177028124999,20493.949021875,20493.949021875,22286.330259374998,25134.191312343752,26829.693331875002,28262.917560937502,28262.917560937502,28262.917560937502,31280.402455312498,31280.402455312498,31280.402455312498,34332.473050312503,34332.473050312503,34332.473050312503,34935.648112968753,39091.538438367192,41186.352111187502,42237.004457812509,42237.004457812509,42237.004457812509,44438.531693062498,44438.531693062498,44438.531693062498,46619.737762007811,46619.737762007811,46619.737762007811,46619.737762007811,50388.457919415807,53531.485872083773,54011.228374195307,54011.228374195307,54011.228374195307,56192.900430614056,56192.900430614056,56192.900430614056,58097.573274701943,58097.573274701943,58097.573274701943,58097.573274701943,61787.921877206201,64901.376847695945,66271.530354934584,66271.530354934584,66271.530354934584,66942.575270217785,66942.575270217785,66942.575270217785,69329.420174108149,69329.420174108149,69329.420174108149,69329.420174108149,73073.148385871187,76429.40996099863,77163.88794647083,77163.88794647083,77163.88794647083,78350.91258639704,78350.91258639704,78350.91258639704,80255.727042660743,80255.727042660743,80255.727042660743,80255.727042660743,84268.513394793787,88123.625572143879,88363.057164456623,88363.057164456623,88363.057164456623,90054.010372387376,90054.010372387376,90054.010372387376,91496.216191713364,91496.216191713364,91496.216191713364,91496.216191713364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[267,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",0]
[268,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[269,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[270,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[271,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[272,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[273,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[274,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[275,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[276,null,null,null,null,null,0,"Канцелярские расходы","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[277]
[278,null,null,null,null,null,0,"Канцелярские расходы",null,null,null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,4719008.1388227008,null,null,10600,10600,10600,10600,10600,10628.754687500001,10663.101901041668,10744.080708333333,11176.961036458333,11252.555812499999,11662.6403125,12165.62565625,13573.5948796875,14287.662046875001,15103.2769453125,15516.23133046875,15516.23133046875,17860.886924999999,17860.886924999999,17860.886924999999,20280.177028124999,20493.949021875,20493.949021875,22286.330259374998,25134.191312343752,26829.693331875002,28262.917560937502,28262.917560937502,28262.917560937502,31280.402455312498,31280.402455312498,31280.402455312498,34332.473050312503,34332.473050312503,34332.473050312503,34935.648112968753,39091.538438367192,41186.352111187502,42237.004457812509,42237.004457812509,42237.004457812509,44438.531693062498,44438.531693062498,44438.531693062498,46619.737762007811,46619.737762007811,46619.737762007811,46619.737762007811,50388.457919415807,53531.485872083773,54011.228374195307,54011.228374195307,54011.228374195307,56192.900430614056,56192.900430614056,56192.900430614056,58097.573274701943,58097.573274701943,58097.573274701943,58097.573274701943,61787.921877206201,64901.376847695945,66271.530354934584,66271.530354934584,66271.530354934584,66942.575270217785,66942.575270217785,66942.575270217785,69329.420174108149,69329.420174108149,69329.420174108149,69329.420174108149,73073.148385871187,76429.40996099863,77163.88794647083,77163.88794647083,77163.88794647083,78350.91258639704,78350.91258639704,78350.91258639704,80255.727042660743,80255.727042660743,80255.727042660743,80255.727042660743,84268.513394793787,88123.625572143879,88363.057164456623,88363.057164456623,88363.057164456623,90054.010372387376,90054.010372387376,90054.010372387376,91496.216191713364,91496.216191713364,91496.216191713364,91496.216191713364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[279,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[280,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[281]
[282,null,null,null,null,null,0,"Потребность в прочих расходах на персонал",null,null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,6641.4330660416672,null,null,12,12,12,12,12,12.057509375,12.126203802083333,12.288161416666666,13.153922072916666,13.305111625,14.125280625,15.1312513125,16.654466437499998,18.014594375000001,19.568146562500001,20.354726343750002,20.354726343750002,24.820737000000001,24.820737000000001,24.820737000000001,29.428908624999998,29.836093374999997,29.836093374999997,33.250152874999998,36.394904875000002,39.470645500000003,42.070598750000002,42.070598750000002,42.070598750000002,47.54449425,47.54449425,47.54449425,53.081130250000001,53.081130250000001,53.081130250000001,54.175325375,58.337481374999996,61.956639000000003,63.771825000000007,63.771825000000007,63.771825000000007,67.575349000000003,67.575349000000003,67.575349000000003,71.343764625000006,71.343764625000006,71.343764625000006,71.343764625000006,73.709418062499992,78.880971812499993,79.670342500000004,79.670342500000004,79.670342500000004,83.260076499999997,83.260076499999997,83.260076499999997,86.394034625000003,86.394034625000003,86.394034625000003,86.394034625000003,87.624907125000007,92.503854000000004,94.650956250000007,94.650956250000007,94.650956250000007,95.702518749999996,95.702518749999996,95.702518749999996,99.442829625000002,99.442829625000002,99.442829625000002,99.442829625000002,99.856616812500008,104.8656049375,105.96176250000001,105.96176250000001,105.96176250000001,107.73331462500002,107.73331462500002,107.73331462500002,110.57611837500001,110.57611837500001,110.57611837500001,110.57611837500001,110.57611837500001,116.05563087499999,116.39595,116.39595,116.39595,118.79940775,118.79940775,118.79940775,120.84930525000001,120.84930525000001,120.84930525000001,120.84930525000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[283,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Сотрудники маркетинга",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,192,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Продавцы-консультанты",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,2896.9710197916688,null,null,0,0,0,0,0,3.1718749999999997E-2,6.7356770833333343E-2,0.15456510416666666,0.62229166666666658,0.68240624999999999,1.1259374999999998,1.6550156250000001,2.4581249999999999,3.1617187499999999,3.9708593750000003,4.3613203125000011,4.3613203125000011,6.8018750000000008,6.8018750000000008,6.8018750000000008,9.2284375000000001,9.2977937499999985,9.2977937499999985,11.17096875,12.7905625,14.399062499999999,15.744999999999999,15.744999999999999,15.744999999999999,18.844999999999999,18.844999999999999,18.844999999999999,21.792812499999997,21.792812499999997,21.792812499999997,22.17909375,24.299812500000002,26.177187500000002,27.083437500000002,27.083437500000002,27.083437500000002,29.4809375,29.4809375,29.4809375,31.467812500000001,31.467812500000001,31.467812500000001,31.467812500000001,32.322859375,35.075624999999995,35.370000000000005,35.370000000000005,35.370000000000005,37.81,37.81,37.81,39.46,39.46,39.46,39.46,39.654187500000006,42.194375000000001,43.245937500000004,43.245937500000004,43.245937500000004,44.297499999999999,44.297499999999999,44.297499999999999,46.400625000000005,46.400625000000005,46.400625000000005,46.400625000000005,46.400625000000005,48.681874999999998,49.134999999999998,49.134999999999998,49.134999999999998,50.785000000000011,50.785000000000011,50.785000000000011,52.289687499999999,52.289687499999999,52.289687499999999,52.289687499999999,52.289687499999999,54.570937499999992,54.570937499999992,54.570937499999992,54.570937499999992,56.674062500000005,56.674062500000005,56.674062500000005,57.725625000000001,57.725625000000001,57.725625000000001,57.725625000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[285,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Производственные рабочие",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,2592.4620462499988,null,null,0,0,0,0,0,2.5790625000000001E-2,5.8847031250000015E-2,0.13359631249999998,0.53163040625000002,0.62270537500000001,0.99934312500000011,1.4762356875,2.1963414375000001,2.8528756250000002,3.5972871875000001,3.9934060312500006,3.9934060312500006,6.0188620000000004,6.0188620000000004,6.0188620000000004,8.200471125,8.5382996250000005,8.5382996250000005,10.079184124999999,11.604342375,13.071583,14.325598750000001,14.325598750000001,14.325598750000001,16.699494250000001,16.699494250000001,16.699494250000001,19.288317750000001,19.288317750000001,19.288317750000001,19.996231625000004,22.037668874999998,23.7794515,24.688387500000001,24.688387500000001,24.688387500000001,26.0944115,26.0944115,26.0944115,27.875952124999998,27.875952124999998,27.875952124999998,27.875952124999998,29.386558687499999,31.805346812500002,32.300342499999999,32.300342499999999,32.300342499999999,33.450076500000002,33.450076500000002,33.450076500000002,34.934034625000002,34.934034625000002,34.934034625000002,34.934034625000002,35.970719625000001,38.309479000000003,39.405018749999996,39.405018749999996,39.405018749999996,39.405018749999996,39.405018749999996,39.405018749999996,41.042204625000004,41.042204625000004,41.042204625000004,41.042204625000004,41.455991812500002,44.183729937500004,44.826762500000008,44.826762500000008,44.826762500000008,44.948314625000002,44.948314625000002,44.948314625000002,46.286430875000008,46.286430875000008,46.286430875000008,46.286430875000008,46.286430875000008,49.484693375000006,49.8250125,49.8250125,49.8250125,50.125345250000002,50.125345250000002,50.125345250000002,51.123680250000007,51.123680250000007,51.123680250000007,51.123680250000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Генеральный директор",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,96,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Операционный директор",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,96,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Главный бухгалтер",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,96,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","ИТ-специалисты",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,192,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Финансовые менеджеры",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,192,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[291,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Бухгалтера",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,96,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[292,null,null,null,null,null,0,"Потребность в прочих расходах на персонал","Прочие сотрудники",null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,192,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[293,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[294]
[295,null,null,null,null,null,0,"Норматив расходов на прочее",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1100054.2803360922,null,null,4800,4800,4800,4800,4800,4805.7509375,4812.6203802083328,4828.8161416666662,4915.3922072916666,4930.5111625,5012.5280624999996,5113.1251312499999,5370.7555766249998,5509.4886262500004,5667.9509493750002,5748.1820870624997,5748.1820870624997,6203.7151739999999,6203.7151739999999,6203.7151739999999,6673.7486797500005,6715.2815242500001,6715.2815242500001,7063.5155932500002,7531.9659031949996,7851.9659578199989,8122.4650939499988,8122.4650939499988,8122.4650939499988,8691.9691817699986,8691.9691817699986,8691.9691817699986,9268.0007912099991,9268.0007912099991,9268.0007912099991,9381.8408520149987,10011.168993500098,10395.236895991198,10587.865886459998,10587.865886459998,10587.865886459998,10991.498896159199,10991.498896159199,10991.498896159199,11391.406177016697,11391.406177016697,11391.406177016697,11391.406177016697,11875.30023657349,12435.085846190348,12520.52986802148,12520.52986802148,12520.52986802148,12909.094220766023,12909.094220766023,12909.094220766023,13248.323927025354,13248.323927025354,13248.323927025354,13248.323927025354,13649.188675409545,14187.863833861558,14424.921271534809,14424.921271534809,14424.921271534809,14541.02226849631,14541.02226849631,14541.02226849631,14953.982812005081,14953.982812005081,14953.982812005081,14953.982812005081,15299.661626258727,15863.755044750193,15987.200189998144,15987.200189998144,15987.200189998144,16186.705732692375,16186.705732692375,16186.705732692375,16506.851607551649,16506.851607551649,16506.851607551649,16506.851607551649,16836.988639702671,17466.412387148179,17505.50435727962,17505.50435727962,17505.50435727962,17781.586104302183,17781.586104302183,17781.586104302183,18017.054892142191,18017.054892142191,18017.054892142191,18017.054892142191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[296,null,null,null,null,null,0,"Норматив расходов на прочее","Сотрудники маркетинга",null,null,null,"руб./мес. / руб.",null,null,"*",100,null,0,null,null,null,null,20599.125720271873,null,null,200,200,200,200,200,200,200,200,200,200,200,200,204,204,204,204,204,204,204,204,204,204,204,204,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[297,null,null,null,null,null,0,"Норматив расходов на прочее","Продавцы-консультанты",null,null,null,"руб./мес. / руб.",null,null,"*",100,null,0,null,null,null,null,319641.36450744275,null,null,0,0,0,0,0,3.1718749999999996,6.7356770833333339,15.456510416666665,62.229166666666657,68.240624999999994,112.59374999999999,165.50156250000001,250.72874999999999,322.49531250000001,405.02765625000006,444.85467187500012,444.85467187500012,693.7912500000001,693.7912500000001,693.7912500000001,941.30062499999997,948.37496249999981,948.37496249999981,1139.4388125,1330.7301225000001,1498.0784624999999,1638.1098,1638.1098,1638.1098,1960.6338000000001,1960.6338000000001,1960.6338000000001,2267.3242124999997,2267.3242124999997,2267.3242124999997,2307.5129137500003,2578.7155423500003,2777.94407925,2874.1160542499997,2874.1160542499997,2874.1160542499997,3128.5406722499997,3128.5406722499997,3128.5406722499997,3339.3894367499997,3339.3894367499997,3339.3894367499997,3339.3894367499997,3498.7302490657498,3796.6984532099996,3828.5625499200005,3828.5625499200005,3828.5625499200005,4092.6759969599998,4092.6759969599998,4092.6759969599998,4271.2773033599997,4271.2773033599997,4271.2773033599997,4271.2773033599997,4378.142718524341,4658.5999440522,4774.7009410136998,4774.7009410136998,4774.7009410136998,4890.8019379752004,4890.8019379752004,4890.8019379752004,5123.0039318982008,5123.0039318982008,5123.0039318982008,5123.0039318982008,5225.464010536165,5482.3698124307639,5533.3990470536646,5533.3990470536646,5533.3990470536646,5719.215846232225,5719.215846232225,5719.215846232225,5888.6680977558544,5888.6680977558544,5888.6680977558544,5888.6680977558544,6006.4414597109699,6268.4853776434611,6268.4853776434611,6268.4853776434611,6268.4853776434611,6510.0683321209526,6510.0683321209526,6510.0683321209526,6630.8598093596956,6630.8598093596956,6630.8598093596956,6630.8598093596956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,null,null,null,null,null,0,"Норматив расходов на прочее","Производственные рабочие",null,null,null,"руб./мес. / руб.",null,null,"*",100,null,0,null,null,null,null,286033.8985421242,null,null,0,0,0,0,0,2.5790625,5.8847031250000015,13.359631249999998,53.163040625000001,62.270537500000003,99.934312500000004,147.62356874999998,224.02682662500001,290.99331375000003,366.92329312499999,407.32741518750009,407.32741518750009,613.92392400000006,613.92392400000006,613.92392400000006,836.4480547500001,870.90656175000015,870.90656175000015,1028.0767807499999,1207.3157806949998,1359.9674953200001,1490.4352939500002,1490.4352939500002,1490.4352939500002,1737.4153817700001,1737.4153817700001,1737.4153817700001,2006.75657871,2006.75657871,2006.75657871,2080.4079382650002,2338.6550511500996,2523.4944167412,2619.9514322099999,2619.9514322099999,2619.9514322099999,2769.1598239092,2769.1598239092,2769.1598239092,2958.2183402666997,2958.2183402666997,2958.2183402666997,2958.2183402666997,3180.895619507739,3442.713024980349,3496.2929501014796,3496.2929501014796,3496.2929501014796,3620.7438558060239,3620.7438558060239,3620.7438558060239,3781.3722556653543,3781.3722556653543,3781.3722556653543,3781.3722556653543,3971.4581015252006,4229.6760344493532,4350.6324751611055,4350.6324751611055,4350.6324751611055,4350.6324751611055,4350.6324751611055,4350.6324751611055,4531.3910247468757,4531.3910247468757,4531.3910247468757,4531.3910247468757,4668.6180032553584,4975.8056198522227,5048.2215304772762,5048.2215304772762,5048.2215304772762,5061.910273992944,5061.910273992944,5061.910273992944,5212.6038973285904,5212.6038973285904,5212.6038973285904,5212.6038973285904,5316.8559752751607,5684.235804788178,5723.3277749196213,5723.3277749196213,5723.3277749196213,5757.8265674646909,5757.8265674646909,5757.8265674646909,5872.5038780659561,5872.5038780659561,5872.5038780659561,5872.5038780659561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,0,"Норматив расходов на прочее","Генеральный директор",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,102995.62860135933,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[300,null,null,null,null,null,0,"Норматив расходов на прочее","Операционный директор",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,102995.62860135933,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,null,null,null,null,null,0,"Норматив расходов на прочее","Главный бухгалтер",null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,0,null,null,null,null,102995.62860135933,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1040.4000000000001,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1061.2079999999999,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1082.4321600000001,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1104.0808032,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1126.1624192640002,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,1148.6856676492798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[302,null,null,null,null,null,0,"Норматив расходов на прочее","ИТ-специалисты",null,null,null,"руб./мес. / руб.",null,null,"*",300,null,0,null,null,null,null,61797.377160815689,null,null,600,600,600,600,600,600,600,600,600,600,600,600,612,612,612,612,612,612,612,612,612,612,612,612,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[303,null,null,null,null,null,0,"Норматив расходов на прочее","Финансовые менеджеры",null,null,null,"руб./мес. / руб.",null,null,"*",300,null,0,null,null,null,null,61797.377160815689,null,null,600,600,600,600,600,600,600,600,600,600,600,600,612,612,612,612,612,612,612,612,612,612,612,612,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,624.24,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,636.72479999999996,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,649.45929599999999,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,662.44848192000006,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,675.69745155840008,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,689.21140058956792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,null,null,null,null,null,0,"Норматив расходов на прочее","Бухгалтера",null,null,null,"руб./мес. / руб.",null,null,"*",200,null,0,null,null,null,null,20599.125720271873,null,null,200,200,200,200,200,200,200,200,200,200,200,200,204,204,204,204,204,204,204,204,204,204,204,204,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,null,null,null,null,null,0,"Норматив расходов на прочее","Прочие сотрудники",null,null,null,"руб./мес. / руб.",null,null,"*",100,null,0,null,null,null,null,20599.125720271873,null,null,200,200,200,200,200,200,200,200,200,200,200,200,204,204,204,204,204,204,204,204,204,204,204,204,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,208.07999999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,212.24159999999998,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,216.48643200000001,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,220.81616063999999,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,225.23248385280002,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,229.73713352985595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[306,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[307]
[308,null,null,null,null,null,0,"Ежег. индексация",null,null,null,null,"%г",null,null,"*",0.02,null,0]
[309]
[310,null,null,null,null,null,0,"Прочие расходы на персонал",null,null,5,5,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1100054.2803360922,null,null,4800,4800,4800,4800,4800,4805.7509375,4812.6203802083328,4828.8161416666662,4915.3922072916666,4930.5111625,5012.5280624999996,5113.1251312499999,5370.7555766249998,5509.4886262500004,5667.9509493750002,5748.1820870624997,5748.1820870624997,6203.7151739999999,6203.7151739999999,6203.7151739999999,6673.7486797500005,6715.2815242500001,6715.2815242500001,7063.5155932500002,7531.9659031949996,7851.9659578199989,8122.4650939499988,8122.4650939499988,8122.4650939499988,8691.9691817699986,8691.9691817699986,8691.9691817699986,9268.0007912099991,9268.0007912099991,9268.0007912099991,9381.8408520149987,10011.168993500098,10395.236895991198,10587.865886459998,10587.865886459998,10587.865886459998,10991.498896159199,10991.498896159199,10991.498896159199,11391.406177016697,11391.406177016697,11391.406177016697,11391.406177016697,11875.30023657349,12435.085846190348,12520.52986802148,12520.52986802148,12520.52986802148,12909.094220766023,12909.094220766023,12909.094220766023,13248.323927025354,13248.323927025354,13248.323927025354,13248.323927025354,13649.188675409545,14187.863833861558,14424.921271534809,14424.921271534809,14424.921271534809,14541.02226849631,14541.02226849631,14541.02226849631,14953.982812005081,14953.982812005081,14953.982812005081,14953.982812005081,15299.661626258727,15863.755044750193,15987.200189998144,15987.200189998144,15987.200189998144,16186.705732692375,16186.705732692375,16186.705732692375,16506.851607551649,16506.851607551649,16506.851607551649,16506.851607551649,16836.988639702671,17466.412387148179,17505.50435727962,17505.50435727962,17505.50435727962,17781.586104302183,17781.586104302183,17781.586104302183,18017.054892142191,18017.054892142191,18017.054892142191,18017.054892142191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[311]
[312,null,null,null,null,null,0,"Прочие расходы на персонал",null,null,null,5,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1100054.2803360922,null,null,4800,4800,4800,4800,4800,4805.7509375,4812.6203802083328,4828.8161416666662,4915.3922072916666,4930.5111625,5012.5280624999996,5113.1251312499999,5370.7555766249998,5509.4886262500004,5667.9509493750002,5748.1820870624997,5748.1820870624997,6203.7151739999999,6203.7151739999999,6203.7151739999999,6673.7486797500005,6715.2815242500001,6715.2815242500001,7063.5155932500002,7531.9659031949996,7851.9659578199989,8122.4650939499988,8122.4650939499988,8122.4650939499988,8691.9691817699986,8691.9691817699986,8691.9691817699986,9268.0007912099991,9268.0007912099991,9268.0007912099991,9381.8408520149987,10011.168993500098,10395.236895991198,10587.865886459998,10587.865886459998,10587.865886459998,10991.498896159199,10991.498896159199,10991.498896159199,11391.406177016697,11391.406177016697,11391.406177016697,11391.406177016697,11875.30023657349,12435.085846190348,12520.52986802148,12520.52986802148,12520.52986802148,12909.094220766023,12909.094220766023,12909.094220766023,13248.323927025354,13248.323927025354,13248.323927025354,13248.323927025354,13649.188675409545,14187.863833861558,14424.921271534809,14424.921271534809,14424.921271534809,14541.02226849631,14541.02226849631,14541.02226849631,14953.982812005081,14953.982812005081,14953.982812005081,14953.982812005081,15299.661626258727,15863.755044750193,15987.200189998144,15987.200189998144,15987.200189998144,16186.705732692375,16186.705732692375,16186.705732692375,16506.851607551649,16506.851607551649,16506.851607551649,16506.851607551649,16836.988639702671,17466.412387148179,17505.50435727962,17505.50435727962,17505.50435727962,17781.586104302183,17781.586104302183,17781.586104302183,18017.054892142191,18017.054892142191,18017.054892142191,18017.054892142191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[313,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",0]
[314,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[315,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",1,null,0]
[316,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[317,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[318,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,0,null,0,0]
[319,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[320,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[321,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[322,null,null,null,null,null,0,"Прочие расходы на персонал","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[323]
[324,null,null,null,null,null,0,"Прочие расходы на персонал",null,null,null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,1100054.2803360922,null,null,4800,4800,4800,4800,4800,4805.7509375,4812.6203802083328,4828.8161416666662,4915.3922072916666,4930.5111625,5012.5280624999996,5113.1251312499999,5370.7555766249998,5509.4886262500004,5667.9509493750002,5748.1820870624997,5748.1820870624997,6203.7151739999999,6203.7151739999999,6203.7151739999999,6673.7486797500005,6715.2815242500001,6715.2815242500001,7063.5155932500002,7531.9659031949996,7851.9659578199989,8122.4650939499988,8122.4650939499988,8122.4650939499988,8691.9691817699986,8691.9691817699986,8691.9691817699986,9268.0007912099991,9268.0007912099991,9268.0007912099991,9381.8408520149987,10011.168993500098,10395.236895991198,10587.865886459998,10587.865886459998,10587.865886459998,10991.498896159199,10991.498896159199,10991.498896159199,11391.406177016697,11391.406177016697,11391.406177016697,11391.406177016697,11875.30023657349,12435.085846190348,12520.52986802148,12520.52986802148,12520.52986802148,12909.094220766023,12909.094220766023,12909.094220766023,13248.323927025354,13248.323927025354,13248.323927025354,13248.323927025354,13649.188675409545,14187.863833861558,14424.921271534809,14424.921271534809,14424.921271534809,14541.02226849631,14541.02226849631,14541.02226849631,14953.982812005081,14953.982812005081,14953.982812005081,14953.982812005081,15299.661626258727,15863.755044750193,15987.200189998144,15987.200189998144,15987.200189998144,16186.705732692375,16186.705732692375,16186.705732692375,16506.851607551649,16506.851607551649,16506.851607551649,16506.851607551649,16836.988639702671,17466.412387148179,17505.50435727962,17505.50435727962,17505.50435727962,17781.586104302183,17781.586104302183,17781.586104302183,18017.054892142191,18017.054892142191,18017.054892142191,18017.054892142191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[325,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[326,null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Exp","index":12,"n_rows":206,"n_cols":159,"rows_kept":206,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,3026847617.2001886,null,null,0,0,0,0,0,13403.519849999999,48521.185948200007,110324.08022328001,401035.99601627997,672791.33492532,939173.88148883998,1440621.20007936,2166506.9639513283,2997633.7533653281,3828334.0069790641,4491994.9982551197,4468466.1132440278,5783547.5077228928,5642633.2174935006,5207769.5649471022,8189357.7418531785,9939013.0042687897,9813686.218859667,10758933.320477134,12815929.507664789,14603136.031919703,16107173.42363389,16324029.506846508,14630574.781803468,16671948.603211416,15344562.598796859,13186376.225583838,19506744.379864685,22599992.260870427,21028014.772932954,22021084.708501235,25170483.445997361,27598543.368445374,29083153.588417053,28391123.050366275,24538451.002015669,27007919.328043547,24440401.672605015,20445300.211809535,29618430.673065815,33840173.772886552,31016453.9682041,31743020.330000117,35452416.755527854,38364744.311366595,40101467.518321007,38749649.842178755,33338802.111540064,36234118.374459639,32685208.375501357,26996167.854620632,38782282.719347239,43897876.299598962,39835673.916608177,40383568.406930715,45096499.016686745,48718819.355964154,50828793.68768815,48911272.713809878,41655263.323805802,44854742.187668189,40178813.995681241,33104811.67763282,47535129.977904484,53661242.930232383,48470648.394859523,49116077.31615524,54447245.29826764,58617492.595383286,60761553.26105094,58361189.344338767,49694866.358601853,53441689.366956539,47854290.402093649,39294812.850631654,56215196.630764894,63309805.095162995,56920758.71669589,57333589.368983075,63454019.230033934,68224766.543989033,70636194.573691949,67733011.413461462,57626514.002871968,61908022.520541802,55421456.094988212,45425746.449039467,64844588.710245967,72748144.399661094,65363618.632419877,65608185.452788033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17]
[18,null,null,null,null,null,0,"Аутсорсинг бухгалтерии",null,null,1,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2058459.8580000009,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","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,96,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,2058459.8580000009,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-платеж","^",0]
[32,null,null,null,null,null,0,"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,2058459.8580000009,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[44,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[45,null,null,null,null,null,0,"Юридические расходы",null,null,2,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,15134238.086000934,null,null,0,0,0,0,0,67.017599249999989,242.60592974100004,551.62040111639999,2005.1799800813999,3363.9566746266,4695.8694074442001,7203.1060003968005,10832.534819756642,14988.16876682664,19141.67003489532,22459.974991275598,22342.330566220138,28917.737538614463,28213.166087467504,26038.847824735512,40946.788709265893,49695.065021343951,49068.431094298336,53794.666602385667,64079.647538323945,73015.680159598516,80535.867118169452,81620.147534232543,73152.873909017348,83359.74301605708,76722.812993984306,65931.881127919187,97533.721899323427,112999.96130435214,105140.07386466477,110105.42354250618,125852.41722998681,137992.71684222686,145415.76794208528,141955.61525183139,122692.25501007834,135039.59664021773,122202.00836302507,102226.50105904767,148092.15336532908,169200.86886443276,155082.26984102049,158715.10165000058,177262.08377763929,191823.72155683298,200507.33759160503,193748.24921089379,166694.01055770033,181170.59187229819,163426.0418775068,134980.83927310316,193911.41359673621,219489.38149799482,199178.36958304088,201917.84203465359,225482.49508343372,243594.09677982077,254143.96843844076,244556.3635690494,208276.31661902901,224273.71093834096,200894.06997840622,165524.05838816409,237675.64988952244,268306.21465116192,242353.24197429762,245580.38658077619,272236.22649133822,293087.46297691646,303807.76630525471,291805.94672169385,248474.33179300927,267208.44683478272,239271.45201046826,196474.06425315829,281075.98315382446,316549.025475815,284603.79358347948,286667.94684491539,317270.09615016967,341123.83271994517,353180.97286845976,338665.05706730729,288132.57001435984,309540.11260270904,277107.28047494107,227128.73224519735,324222.94355122984,363740.72199830547,326818.09316209937,328040.92726394016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","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,96,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,11997660.674752392,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,43950.059579239685,0,0,0,0,0,0,0,0,0,0,0,477714.00616842485,0,0,0,0,0,0,0,0,0,0,0,1150947.6403824401,0,0,0,0,0,0,0,0,0,0,0,1769707.9433215405,0,0,0,0,0,0,0,0,0,0,0,2324100.6689587873,0,0,0,0,0,0,0,0,0,0,0,2856907.670495443,0,0,0,0,0,0,0,0,0,0,0,3374332.6858465169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","ретро-платеж","^",0]
[59,null,null,null,null,null,0,"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,15134238.086000934,null,null,0,0,0,0,0,67.017599249999989,242.60592974100004,551.62040111639999,2005.1799800813999,3363.9566746266,4695.8694074442001,7203.1060003968005,10832.534819756642,14988.16876682664,19141.67003489532,22459.974991275598,22342.330566220138,28917.737538614463,28213.166087467504,26038.847824735512,40946.788709265893,49695.065021343951,49068.431094298336,53794.666602385667,64079.647538323945,73015.680159598516,80535.867118169452,81620.147534232543,73152.873909017348,83359.74301605708,76722.812993984306,65931.881127919187,97533.721899323427,112999.96130435214,105140.07386466477,110105.42354250618,125852.41722998681,137992.71684222686,145415.76794208528,141955.61525183139,122692.25501007834,135039.59664021773,122202.00836302507,102226.50105904767,148092.15336532908,169200.86886443276,155082.26984102049,158715.10165000058,177262.08377763929,191823.72155683298,200507.33759160503,193748.24921089379,166694.01055770033,181170.59187229819,163426.0418775068,134980.83927310316,193911.41359673621,219489.38149799482,199178.36958304088,201917.84203465359,225482.49508343372,243594.09677982077,254143.96843844076,244556.3635690494,208276.31661902901,224273.71093834096,200894.06997840622,165524.05838816409,237675.64988952244,268306.21465116192,242353.24197429762,245580.38658077619,272236.22649133822,293087.46297691646,303807.76630525471,291805.94672169385,248474.33179300927,267208.44683478272,239271.45201046826,196474.06425315829,281075.98315382446,316549.025475815,284603.79358347948,286667.94684491539,317270.09615016967,341123.83271994517,353180.97286845976,338665.05706730729,288132.57001435984,309540.11260270904,277107.28047494107,227128.73224519735,324222.94355122984,363740.72199830547,326818.09316209937,328040.92726394016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[71,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[72,null,null,null,null,null,0,"Расходы на ПО и т.п.",null,null,3,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1117751.0566406257,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-09-01","^",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,96,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,1117751.0566406257,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[86,null,null,null,null,null,0,"Расходы на ПО и т.п.","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[87,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[88,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[89,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[90,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[91,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[92,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[93,null,null,null,null,null,0,"Расходы на ПО и т.п.","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[94,null,null,null,null,null,0,"Расходы на ПО и т.п.","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[95]
[96,null,null,null,null,null,0,"Расходы на ПО и т.п.",null,null,null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,1117751.0566406257,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[98,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[99,null,null,null,null,null,0,"Банковские расходы",null,null,4,4,"руб.",null,null,null,"начисление",null,null,null,null,null,null,15134238.086000934,null,null,0,0,0,0,0,67.017599249999989,242.60592974100004,551.62040111639999,2005.1799800813999,3363.9566746266,4695.8694074442001,7203.1060003968005,10832.534819756642,14988.16876682664,19141.67003489532,22459.974991275598,22342.330566220138,28917.737538614463,28213.166087467504,26038.847824735512,40946.788709265893,49695.065021343951,49068.431094298336,53794.666602385667,64079.647538323945,73015.680159598516,80535.867118169452,81620.147534232543,73152.873909017348,83359.74301605708,76722.812993984306,65931.881127919187,97533.721899323427,112999.96130435214,105140.07386466477,110105.42354250618,125852.41722998681,137992.71684222686,145415.76794208528,141955.61525183139,122692.25501007834,135039.59664021773,122202.00836302507,102226.50105904767,148092.15336532908,169200.86886443276,155082.26984102049,158715.10165000058,177262.08377763929,191823.72155683298,200507.33759160503,193748.24921089379,166694.01055770033,181170.59187229819,163426.0418775068,134980.83927310316,193911.41359673621,219489.38149799482,199178.36958304088,201917.84203465359,225482.49508343372,243594.09677982077,254143.96843844076,244556.3635690494,208276.31661902901,224273.71093834096,200894.06997840622,165524.05838816409,237675.64988952244,268306.21465116192,242353.24197429762,245580.38658077619,272236.22649133822,293087.46297691646,303807.76630525471,291805.94672169385,248474.33179300927,267208.44683478272,239271.45201046826,196474.06425315829,281075.98315382446,316549.025475815,284603.79358347948,286667.94684491539,317270.09615016967,341123.83271994517,353180.97286845976,338665.05706730729,288132.57001435984,309540.11260270904,277107.28047494107,227128.73224519735,324222.94355122984,363740.72199830547,326818.09316209937,328040.92726394016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-09-01","^",0]
[101,null,null,null,null,null,0,"Банковские расходы","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,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,96,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,15134238.086000934,null,null,0,0,0,0,0,67.017599249999989,242.60592974100004,551.62040111639999,2005.1799800813999,3363.9566746266,4695.8694074442001,7203.1060003968005,10832.534819756642,14988.16876682664,19141.67003489532,22459.974991275598,22342.330566220138,28917.737538614463,28213.166087467504,26038.847824735512,40946.788709265893,49695.065021343951,49068.431094298336,53794.666602385667,64079.647538323945,73015.680159598516,80535.867118169452,81620.147534232543,73152.873909017348,83359.74301605708,76722.812993984306,65931.881127919187,97533.721899323427,112999.96130435214,105140.07386466477,110105.42354250618,125852.41722998681,137992.71684222686,145415.76794208528,141955.61525183139,122692.25501007834,135039.59664021773,122202.00836302507,102226.50105904767,148092.15336532908,169200.86886443276,155082.26984102049,158715.10165000058,177262.08377763929,191823.72155683298,200507.33759160503,193748.24921089379,166694.01055770033,181170.59187229819,163426.0418775068,134980.83927310316,193911.41359673621,219489.38149799482,199178.36958304088,201917.84203465359,225482.49508343372,243594.09677982077,254143.96843844076,244556.3635690494,208276.31661902901,224273.71093834096,200894.06997840622,165524.05838816409,237675.64988952244,268306.21465116192,242353.24197429762,245580.38658077619,272236.22649133822,293087.46297691646,303807.76630525471,291805.94672169385,248474.33179300927,267208.44683478272,239271.45201046826,196474.06425315829,281075.98315382446,316549.025475815,284603.79358347948,286667.94684491539,317270.09615016967,341123.83271994517,353180.97286845976,338665.05706730729,288132.57001435984,309540.11260270904,277107.28047494107,227128.73224519735,324222.94355122984,363740.72199830547,326818.09316209937,328040.92726394016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[113,null,null,null,null,null,0,"Банковские расходы","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[114,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[115,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[116,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[117,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[118,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[119,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[120,null,null,null,null,null,0,"Банковские расходы","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[121,null,null,null,null,null,0,"Банковские расходы","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",12,null,0]
[122]
[123,null,null,null,null,null,0,"Банковские расходы",null,null,null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,15134238.086000934,null,null,0,0,0,0,0,67.017599249999989,242.60592974100004,551.62040111639999,2005.1799800813999,3363.9566746266,4695.8694074442001,7203.1060003968005,10832.534819756642,14988.16876682664,19141.67003489532,22459.974991275598,22342.330566220138,28917.737538614463,28213.166087467504,26038.847824735512,40946.788709265893,49695.065021343951,49068.431094298336,53794.666602385667,64079.647538323945,73015.680159598516,80535.867118169452,81620.147534232543,73152.873909017348,83359.74301605708,76722.812993984306,65931.881127919187,97533.721899323427,112999.96130435214,105140.07386466477,110105.42354250618,125852.41722998681,137992.71684222686,145415.76794208528,141955.61525183139,122692.25501007834,135039.59664021773,122202.00836302507,102226.50105904767,148092.15336532908,169200.86886443276,155082.26984102049,158715.10165000058,177262.08377763929,191823.72155683298,200507.33759160503,193748.24921089379,166694.01055770033,181170.59187229819,163426.0418775068,134980.83927310316,193911.41359673621,219489.38149799482,199178.36958304088,201917.84203465359,225482.49508343372,243594.09677982077,254143.96843844076,244556.3635690494,208276.31661902901,224273.71093834096,200894.06997840622,165524.05838816409,237675.64988952244,268306.21465116192,242353.24197429762,245580.38658077619,272236.22649133822,293087.46297691646,303807.76630525471,291805.94672169385,248474.33179300927,267208.44683478272,239271.45201046826,196474.06425315829,281075.98315382446,316549.025475815,284603.79358347948,286667.94684491539,317270.09615016967,341123.83271994517,353180.97286845976,338665.05706730729,288132.57001435984,309540.11260270904,277107.28047494107,227128.73224519735,324222.94355122984,363740.72199830547,326818.09316209937,328040.92726394016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[125,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[126,null,null,null,null,null,0,"Расходы на уборку-охрану",null,null,5,5,"руб.",null,null,null,"начисление",null,null,null,null,null,null,56502461.736902729,null,null,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,161051.00000000006,161051.00000000006,177156.10000000009,177156.10000000009,177156.10000000009,194871.71000000011,194871.71000000011,194871.71000000011,214358.88100000011,214358.88100000011,214358.88100000011,235794.76910000015,235794.76910000015,235794.76910000015,259374.24601000018,259374.24601000018,259374.24601000018,285311.67061100027,285311.67061100027,285311.67061100027,313842.83767210029,313842.83767210029,313842.83767210029,345227.12143931031,345227.12143931031,345227.12143931031,379749.83358324139,379749.83358324139,379749.83358324139,417724.81694156554,417724.81694156554,417724.81694156554,459497.29863572208,459497.29863572208,459497.29863572208,505447.02849929431,505447.02849929431,505447.02849929431,555991.73134922376,555991.73134922376,555991.73134922376,611590.90448414627,611590.90448414627,611590.90448414627,672749.99493256095,672749.99493256095,672749.99493256095,740024.99442581704,740024.99442581704,740024.99442581704,814027.49386839895,814027.49386839895,814027.49386839895,895430.24325523886,895430.24325523886,895430.24325523886,984973.26758076262,984973.26758076262,984973.26758076262,1083470.5943388392,1083470.5943388392,1083470.5943388392,1191817.6537727232,1191817.6537727232,1191817.6537727232,1310999.4191499955,1310999.4191499955,1310999.4191499955,1442099.3610649952,1442099.3610649952,1442099.3610649952,1586309.2971714947,1586309.2971714947,1586309.2971714947,1744940.2268886445,1744940.2268886445,1744940.2268886445,1919434.249577509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-09-01","^",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,96,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,54583027.487325221,null,null,0,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,161051.00000000006,161051.00000000006,177156.10000000009,177156.10000000009,177156.10000000009,194871.71000000011,194871.71000000011,194871.71000000011,214358.88100000011,214358.88100000011,214358.88100000011,235794.76910000015,235794.76910000015,235794.76910000015,259374.24601000018,259374.24601000018,259374.24601000018,285311.67061100027,285311.67061100027,285311.67061100027,313842.83767210029,313842.83767210029,313842.83767210029,345227.12143931031,345227.12143931031,345227.12143931031,379749.83358324139,379749.83358324139,379749.83358324139,417724.81694156554,417724.81694156554,417724.81694156554,459497.29863572208,459497.29863572208,459497.29863572208,505447.02849929431,505447.02849929431,505447.02849929431,555991.73134922376,555991.73134922376,555991.73134922376,611590.90448414627,611590.90448414627,611590.90448414627,672749.99493256095,672749.99493256095,672749.99493256095,740024.99442581704,740024.99442581704,740024.99442581704,814027.49386839895,814027.49386839895,814027.49386839895,895430.24325523886,895430.24325523886,895430.24325523886,984973.26758076262,984973.26758076262,984973.26758076262,1083470.5943388392,1083470.5943388392,1083470.5943388392,1191817.6537727232,1191817.6537727232,1191817.6537727232,1310999.4191499955,1310999.4191499955,1310999.4191499955,1442099.3610649952,1442099.3610649952,1442099.3610649952,1586309.2971714947,1586309.2971714947,1586309.2971714947,1744940.2268886445,1744940.2268886445,1744940.2268886445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[140,null,null,null,null,null,0,"Расходы на 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,56502461.736902729,null,null,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,161051.00000000006,161051.00000000006,177156.10000000009,177156.10000000009,177156.10000000009,194871.71000000011,194871.71000000011,194871.71000000011,214358.88100000011,214358.88100000011,214358.88100000011,235794.76910000015,235794.76910000015,235794.76910000015,259374.24601000018,259374.24601000018,259374.24601000018,285311.67061100027,285311.67061100027,285311.67061100027,313842.83767210029,313842.83767210029,313842.83767210029,345227.12143931031,345227.12143931031,345227.12143931031,379749.83358324139,379749.83358324139,379749.83358324139,417724.81694156554,417724.81694156554,417724.81694156554,459497.29863572208,459497.29863572208,459497.29863572208,505447.02849929431,505447.02849929431,505447.02849929431,555991.73134922376,555991.73134922376,555991.73134922376,611590.90448414627,611590.90448414627,611590.90448414627,672749.99493256095,672749.99493256095,672749.99493256095,740024.99442581704,740024.99442581704,740024.99442581704,814027.49386839895,814027.49386839895,814027.49386839895,895430.24325523886,895430.24325523886,895430.24325523886,984973.26758076262,984973.26758076262,984973.26758076262,1083470.5943388392,1083470.5943388392,1083470.5943388392,1191817.6537727232,1191817.6537727232,1191817.6537727232,1310999.4191499955,1310999.4191499955,1310999.4191499955,1442099.3610649952,1442099.3610649952,1442099.3610649952,1586309.2971714947,1586309.2971714947,1586309.2971714947,1744940.2268886445,1744940.2268886445,1744940.2268886445,1919434.249577509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[151,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[152,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[153,null,null,null,null,null,0,"Обслуживание автопарка",null,null,6,6,"руб.",null,null,null,"начисление",null,null,null,null,null,null,5458302.7487325249,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,25937.424601000017,25937.424601000017,25937.424601000017,28531.167061100026,28531.167061100026,28531.167061100026,31384.283767210025,31384.283767210025,31384.283767210025,34522.712143931029,34522.712143931029,34522.712143931029,37974.983358324142,37974.983358324142,37974.983358324142,41772.481694156551,41772.481694156551,41772.481694156551,45949.729863572211,45949.729863572211,45949.729863572211,50544.702849929432,50544.702849929432,50544.702849929432,55599.173134922377,55599.173134922377,55599.173134922377,61159.09044841463,61159.09044841463,61159.09044841463,67274.999493256095,67274.999493256095,67274.999493256095,74002.499442581713,74002.499442581713,74002.499442581713,81402.749386839889,81402.749386839889,81402.749386839889,89543.024325523889,89543.024325523889,89543.024325523889,98497.326758076262,98497.326758076262,98497.326758076262,108347.05943388391,108347.05943388391,108347.05943388391,119181.76537727231,119181.76537727231,119181.76537727231,131099.94191499957,131099.94191499957,131099.94191499957,144209.93610649952,144209.93610649952,144209.93610649952,158630.92971714947,158630.92971714947,158630.92971714947,174494.02268886444,174494.02268886444,174494.02268886444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*","2021-10-01","^",0]
[155,null,null,null,null,null,0,"Обслуживание автопарка","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,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,96,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,5458302.7487325249,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,25937.424601000017,25937.424601000017,25937.424601000017,28531.167061100026,28531.167061100026,28531.167061100026,31384.283767210025,31384.283767210025,31384.283767210025,34522.712143931029,34522.712143931029,34522.712143931029,37974.983358324142,37974.983358324142,37974.983358324142,41772.481694156551,41772.481694156551,41772.481694156551,45949.729863572211,45949.729863572211,45949.729863572211,50544.702849929432,50544.702849929432,50544.702849929432,55599.173134922377,55599.173134922377,55599.173134922377,61159.09044841463,61159.09044841463,61159.09044841463,67274.999493256095,67274.999493256095,67274.999493256095,74002.499442581713,74002.499442581713,74002.499442581713,81402.749386839889,81402.749386839889,81402.749386839889,89543.024325523889,89543.024325523889,89543.024325523889,98497.326758076262,98497.326758076262,98497.326758076262,108347.05943388391,108347.05943388391,108347.05943388391,119181.76537727231,119181.76537727231,119181.76537727231,131099.94191499957,131099.94191499957,131099.94191499957,144209.93610649952,144209.93610649952,144209.93610649952,158630.92971714947,158630.92971714947,158630.92971714947,174494.02268886444,174494.02268886444,174494.02268886444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[166,null,null,null,null,null,0,"Типы оплаты","Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[167,null,null,null,null,null,0,"Обслуживание автопарка","Если аванс-доплата, то указываем % предоплаты и сроки:"]
[168,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер предоплаты",null,null,"%",null,null,"*",0,null,0]
[169,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",0,null,0]
[170,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[171,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Размер доплаты",null,null,"%",null,null,null,1,null,0,0]
[172,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"*",null,null,0]
[173,null,null,null,null,null,0,"Типы оплаты","Если аванс-доплата, то указываем % предоплаты и сроки:","расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,0,null,0,0]
[174,null,null,null,null,null,0,"Обслуживание автопарка","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[175,null,null,null,null,null,0,"Обслуживание автопарка","Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:","Количество периодов",null,null,"кол-во периодов",null,null,"",null,null,0]
[176]
[177,null,null,null,null,null,0,"Обслуживание автопарка",null,null,null,6,"руб.",null,null,null,"учет",null,null,null,null,null,null,5458302.7487325249,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,25937.424601000017,25937.424601000017,25937.424601000017,28531.167061100026,28531.167061100026,28531.167061100026,31384.283767210025,31384.283767210025,31384.283767210025,34522.712143931029,34522.712143931029,34522.712143931029,37974.983358324142,37974.983358324142,37974.983358324142,41772.481694156551,41772.481694156551,41772.481694156551,45949.729863572211,45949.729863572211,45949.729863572211,50544.702849929432,50544.702849929432,50544.702849929432,55599.173134922377,55599.173134922377,55599.173134922377,61159.09044841463,61159.09044841463,61159.09044841463,67274.999493256095,67274.999493256095,67274.999493256095,74002.499442581713,74002.499442581713,74002.499442581713,81402.749386839889,81402.749386839889,81402.749386839889,89543.024325523889,89543.024325523889,89543.024325523889,98497.326758076262,98497.326758076262,98497.326758076262,108347.05943388391,108347.05943388391,108347.05943388391,119181.76537727231,119181.76537727231,119181.76537727231,131099.94191499957,131099.94191499957,131099.94191499957,144209.93610649952,144209.93610649952,144209.93610649952,158630.92971714947,158630.92971714947,158630.92971714947,174494.02268886444,174494.02268886444,174494.02268886444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[179,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[180,null,null,null,null,null,0,"Постоянный расход - 7",null,null,7,7,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,null,null,null,null,null,0,"дата старта","Начальная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[182,null,null,null,null,null,0,"Постоянный расход - 7","Начальная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,1,null,0,0]
[183,null,null,null,null,null,0,"дата старта","Конечная дата начисления расхода",null,null,null,"дата из списка",null,null,"*",null,"^",0]
[184,null,null,null,null,null,0,"Постоянный расход - 7","Конечная дата начисления расхода","номер соответствующего периода расчетов",null,null,"номер периода",null,null,null,96,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,227792291.79275477,null,null,3901044.5112000001,3050224.4634000002,5705551.515933333,13791279.498433333,11969156.165866666,14779789.956414253,13284187.576499037,4663425.2369340584,17001946.947499156,15972072.233493432,2624460.0776018351,3725144.0522562563,19391198.708708912,17617613.556329936,1172314.704030484,0,2681909.5543399155,16353620.397565484,20049669.047630012,1334560.9236449301,0,0,0,13363195.899384141,13677108.30309099,0,0,0,0,0,0,11682818.462498605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,44053872.401380785]
[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,170000000,null,null,0,0,0,0,0,10000000,10000000,40000000,0,0,70000000,0,0,0,0,0,0,40000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,177792291.79275477,null,null,0,0,0,0,0,3197046.1112475861,13284187.576499037,4663425.2369340565,17001946.947499156,15972072.233493432,2624460.0776018277,3725144.0522562563,19391198.70870892,17617613.556329936,1172314.704030484,0,2681909.5543398857,16353620.397565484,20049669.047630012,1334560.9236449301,0,0,0,13363195.899384171,13677108.30309099,0,0,0,0,0,0,11682818.462498605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,171377589.51420724]
[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,170000000,"*",null,null,null,null,null,null,10000000,10000000,40000000,null,null,70000000,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,109791666.66666672,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3541666.6666666665,3541666.666666667,3541666.6666666665,3541666.6666666665,3541666.666666667,3541666.6666666665,3541666.6666666665,3541666.666666667,3541666.6666666665,3541666.6666666665,3541666.666666666,3541666.6666666665,3541666.6666666665,3541666.666666667,3541666.666666667,3541666.6666666665,3541666.666666667,3541666.6666666674,3541666.666666667,3541666.666666667,3541666.666666667,3541666.6666666665,3541666.6666666665,3541666.666666666,3541666.666666666,3541666.6666666656,3541666.6666666656,3541666.6666666651,3541666.6666666651,3541666.6666666646,3541666.6666666642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,0,"Оплата процентов по кредиту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84887500.000000045,null,null,0,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1109722.2222222222,1086111.111111111,1062500,1038888.888888889,1015277.7777777778,991666.66666666663,968055.55555555562,944444.44444444438,920833.33333333337,897222.22222222213,873611.11111111101,850000,826388.88888888899,802777.77777777787,779166.66666666663,755555.55555555574,731944.44444444461,708333.33333333349,684722.22222222225,661111.11111111124,637500,613888.88888888876,590277.77777777775,566666.66666666663,543055.55555555539,519444.44444444432,495833.3333333332,472222.22222222202,448611.11111111083,424999.99999999971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37]
[38,null,null,null,null,null,0,"Финансирование остаточного кассового разрыва",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67663004.203819484,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11509473.330256134,0,0,0,0,0,17873837.011444874,13556926.142118778,0,0,0,0,0,0,6534958.7602732293,10619113.04921231,0,0,7568695.9105141629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,31125625.126088057]
[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,67663004.203819484,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3840172.3640109664,4040635.0915374132,2404596.362351553,148489.22910610354,1075580.2832500981,0,0,6247428.5777572095,4125552.1984237805,1576006.2325547561,4934299.6690125437,7075846.2542286273,7471630.2215867359,0,0,0,12059848.182338718,0,2408317.9912430979,10254601.546417886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2488929.5101794382,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,191824.55550426894,63910.841385376407,30238.882289231318,10200.579269635025,8963.1690270841355,0,0,672794.69432143483,209861.12146505364,175481.51981152222,162348.1345402326,121228.97063179477,62263.585179889575,0,0,223847.2697959356,259462.51511014672,0,211048.65896101668,85455.012886815704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,2526933406.7571654,null,null,3625871.1985312803,65029310.900100574,170699639.00135815,277411212.00988036,370684980.40500087,460110095.48174053,546877074.40744269,632495223.35311067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1724421539.8196201,null,null,2642613.8927370002,47357458.163087942,119466095.25564159,190895106.5230858,253329553.66967601,312880686.73470694,370233490.73405343,427616534.84663141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,747917135.62005389,null,null,891403.76953980001,16011882.312636871,47375035.199023917,80537141.777388602,109461998.97279996,137449253.98547107,164957047.58402133,191233372.01917231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,54594731.31749098,null,null,91853.536254480015,1659970.4243757622,3858508.5466926172,5978963.7094059754,7893427.7625248823,9780154.7615624908,11686536.089367885,13645316.487306893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1002865757.9984889,null,null,1230378.6311427499,22978191.28238146,64966284.28394834,108139196.74515414,146054801.45920801,182903907.2823033,219561273.16474593,257031725.14960489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,459399430.93539357,null,null,624173.23625562515,11665561.292599393,30810885.145340301,49944770.188465364,66847271.437141947,83306116.412868187,99709629.006154165,116491024.21656857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Крупный чек","Товары и продукты категории - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,304507428.45689189,null,null,430527.50170500006,7747938.8418855667,20090236.689609811,32684017.401929479,43974569.627492912,55114803.867185563,66395004.830480218,78070329.696603373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Крупный чек","Товары и продукты категории - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,43024814.486587986,null,null,60837.750435000002,1094090.7199600877,2838020.1095117843,4617847.9046009099,6213458.1004718384,7787524.1929931501,9381568.9515243042,11031466.757090911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Крупный чек","Товары и продукты категории - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2839836.2450499036,null,null,3988.6301000000003,72116.507919049996,187248.41006200964,304777.77407549345,410122.86799307633,514055.99352042738,619301.67185355676,728224.38952628977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Крупный чек","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,83867193.651433662,null,null,99091.810781250009,2116473.2483343752,5919523.0278128441,9490867.0060457531,12499323.723987792,15299794.122437723,17933656.578689311,20508464.133344617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Крупный чек","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,25160158.095430098,null,null,29727.543234375,634941.97450031247,1775856.9083438532,2847260.1018137252,3749797.1171963369,4589938.236731316,5380096.9736067932,6152539.2400033865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,524257230.39441562,null,null,578797.51877887489,10780813.877667105,32806999.36307212,56067091.077392444,76396741.954732776,96128183.21696341,115733196.14105433,135765407.24475458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Средний чек","Товары и продукты категории - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,230504635.41065589,null,null,264562.04313000001,4755619.3648783052,14210541.149362005,24349032.231335334,33340929.116344895,42176748.930249646,51097315.128190316,60309887.447165377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Средний чек","Товары и продукты категории - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,172878476.55799189,null,null,198421.53234749998,3566714.5236587292,10657905.862021502,18261774.173501495,25005696.837258674,31632561.697687235,38322986.346142732,45232415.585374035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Средний чек","Товары и продукты категории - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1646461.6815046847,null,null,1889.7288794999999,33968.70974913075,101503.86535258574,173921.65879525238,238149.49368817778,301262.4923589261,364980.82234421652,430784.91033689555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[35,null,null,null,null,null,null,"Себестоимость","Средний чек","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,91713582.110971689,null,null,87634.011093749985,1865008.6764468751,6028498.835643095,10217202.318277201,13701512.698031567,16936623.151282776,19959933.726443902,22917168.693752527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Себестоимость","Средний чек","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,27514074.633291505,null,null,26290.203328124997,559502.60293406248,1808549.6506929281,3065160.6954831597,4110453.8094094712,5080986.9453848321,5987980.1179331699,6875150.6081257593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,19209096.668679655,null,null,27407.876108250002,531816.11211496196,1348399.7755359134,2127335.4792963415,2810788.0673332559,3469607.6524717161,4118448.0175374784,4775293.6882817382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","Товары и продукты категории - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,4400741.72654936,null,null,6790.9090095000001,122195.76495865201,299504.95866468572,475966.86708926811,635039.19851083879,792275.95236765081,951830.12480759551,1117137.9511411693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","Товары и продукты категории - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,3772064.3370423089,null,null,5820.7791509999997,104739.22710741599,256718.53599830205,407971.60036222974,544319.31300929049,679093.67345798644,815854.3926922247,957546.81526385946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","Товары и продукты категории - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2514709.5580282062,null,null,3880.5194340000003,69826.151404944001,171145.6906655347,271981.06690815312,362879.5420061936,452729.11563865765,543902.92846148321,638364.54350923968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,6555062.3438921385,null,null,8396.6680874999984,180811.51434149995,477715.83862106991,747243.03456668498,975807.7029284098,1188853.008467247,1389892.7473662882,1586341.8295134383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1966518.7031676411,null,null,2519.0004262499997,54243.454302449987,143314.75158632098,224172.91037000553,292742.31087852293,356655.90254017408,416967.82420988649,475902.54885403125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1524067648.7586763,null,null,2395492.5673885299,42051119.617719114,105733354.71740982,169272015.26472619,224630178.94579282,277206188.1994372,327315801.24269664,375463498.20350581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1265022108.8842268,null,null,2018440.656481375,35691896.870488547,88655210.110301301,140950336.33462042,186482282.23253405,229574570.3218388,270523861.72789931,311125510.63006294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,223659905.22563815,null,null,312606.25076092506,5231068.4349697689,14568035.8359518,24470050.699996144,33065257.018067159,41321070.76850763,49223851.442966953,55467964.774417743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,35385634.648811333,null,null,64445.660146230002,1128154.3122608003,2510108.771156705,3851628.2301096339,5082639.6951916274,6310547.1090907725,7568088.0718304086,8870022.7990251575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,488107889.81570733,null,null,5413980.9208333334,17588249.084229168,37639436.406819269,57401143.969206274,72787738.735584199,86610095.533832416,99319208.999978751,111348036.16522399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10658264.959999997,null,null,490000,854000,938000,1125600,1350720,1620864,1945036.7999999993,2334044.1599999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Крупный чек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7613046.3999999994,null,null,350000,610000,670000,804000,964800,1157760,1389312,1667174.3999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Средний чек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1522609.28,null,null,70000,122000,134000,160800,192960,231552,277862.40000000002,333434.88000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale-чек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1522609.28,null,null,70000,122000,134000,160800,192960,231552,277862.40000000002,333434.88000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,240403783.33333334,null,null,2294600,8554766.666666666,18755833.333333336,28950583.333333332,36396625,42861750.000000007,48665875,53923750.000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,232238783.33333334,null,null,554100,7100266.666666667,17885833.333333336,27880583.333333336,35526625,42141750,47945875,53203750.000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6470000,null,null,1600000,1220000,650000,850000,650000,500000,500000,500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1695000.0000000005,null,null,140500,234500.00000000006,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,20635928.579903323,null,null,2044000,2393920,2459631.6,2549590.5480000004,2643865.2644399996,2742746.9223731998,2846551.6000443962,2955622.645045728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14233402.053771786,null,null,1480000,1664400,1714332,1765761.9600000002,1818734.8188000005,1873296.8633639994,1929495.7692649197,1987380.6423428673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4270020.6161315367,null,null,444000,499320,514299.60000000009,529728.58799999999,545620.44563999993,561989.05900919985,578848.73077947588,596214.19270286022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2132505.9100000006,null,null,120000,230200.00000000003,231000.00000000006,254100.00000000009,279510.00000000012,307461.00000000012,338207.10000000015,372027.81000000023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,58929400.289999999,null,null,117943.15,1765497.5649999997,4523940.75,7073711.8000000007,9022972.8000000007,10709156.024999999,12188262.074999999,13527916.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Крупный чек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,20444775.125,null,null,46225.000000000007,692527.625,1630600.0000000002,2472358.75,3120549.3750000005,3682170.0000000005,4176069.3750000005,4624275.0000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Средний чек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,37525085.700000003,null,null,69358.5,1037599.95,2814622.5,4484664,5756319,6855360.75,7818077.25,8689083.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale-чек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,959539.46500000008,null,null,2359.65,35369.99,78718.249999999985,116689.05,146104.42500000002,171625.27500000002,194115.45,214557.375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,157480512.65247071,null,null,467437.77083333337,4020064.8525625002,10962030.723485935,17701658.287872937,23373555.671144195,28675578.586459219,33673483.524934337,38606703.235178262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,117478096.74805443,null,null,151875.20833333334,2801588.348125,8113869.7872968744,13234506.375286873,17521073.593187846,21507835.835737865,25242317.788411029,28905029.81167559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,35243429.02441632,null,null,45562.5625,840476.50443749991,2434160.9361890624,3970351.9125860622,5256322.0779563533,6452350.7507213578,7572695.3365233084,8671508.9435026757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4758986.88,null,null,270000,378000,414000,496800,596160,715392,858470.39999999979,1030164.4800000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1035959758.942969,null,null,-3018488.3534448035,24462870.53348995,68093918.31059055,111870871.29551995,151842440.21020868,190596092.66560477,227996592.24271801,264115462.0382818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,226735658.59037611,null,null,18279764.972060315,19610502.374522321,21920709.410420619,24767688.27315896,28078260.192152731,32171038.990589112,37432864.593628854,44474829.783843197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,99772010.438968405,null,null,11220000,11556600,11903298,12260396.939999998,12628208.848200001,13007055.113645999,13397266.767055376,13799184.770067038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,21341606.511009287,null,null,2400000,2472000,2546160,2622544.7999999993,2701221.1440000008,2782257.7783199996,2865725.5116695999,2951697.2770196875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19207445.859908357,null,null,2160000,2224800,2291544,2360290.3200000003,2431099.0295999995,2504032.0004879995,2579152.9605026394,2656527.5493177189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12804963.906605572,null,null,1440000,1483200,1527696,1573526.88,1620732.6863999993,1669354.6669920001,1719435.30700176,1771018.3662118132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13872044.232156036,null,null,1560000,1606800,1655004,1704654.12,1755793.7435999997,1808467.5559079992,1862721.5825852396,1918603.2300627974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14939124.557706501,null,null,1680000,1730400,1782312,1835781.36,1890854.8008000001,1947580.4448239992,2006007.85816872,2066188.0939137815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6936022.1160780182,null,null,780000,803400,827502,852327.06,877896.87179999985,904233.77795399958,931360.79129261978,959301.61503139872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10670803.255504644,null,null,1200000,1236000,1273080,1311272.3999999997,1350610.5720000004,1391128.8891599998,1432862.7558348,1475848.6385098437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,29931603.131690521,null,null,3366000,3466980,3570989.4000000008,3678119.0819999999,3788462.6544599994,3902116.5340937991,4019180.0301166126,4139755.4310201113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,17045775.785248946,null,null,2152106.2600749996,1732041.8155213126,1886085.0697620374,1988860.568360809,2121665.467569605,2250460.0551426285,2374506.922603922,2540049.6262136321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7331457.003581251,null,null,892800,859320,820260,861273,904336.64999999991,949553.48250000027,997031.15662500029,1046882.7144562501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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]
[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,4382463.6620194213,null,null,639593.79593749996,614239.46018749999,672875.07820312516,579676.25586445315,533566.16976796894,485739.81374748074,435157.09182441869,421615.996486975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3969698.7162809819,null,null,131293.72011458332,191254.69944218753,307105.75996406254,438986.20837517589,555768.85275394621,669707.74691399315,780891.55676343048,894690.17195360269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,932156.4033672919,null,null,58418.744022916668,67227.655891625007,85844.231594850004,108925.10412117973,127993.79504768981,145459.01198115401,161427.11739107253,176860.74331680418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,79986269.234468222,null,null,1541658.7119853126,2854880.5590010062,4560336.9406585833,6840311.6827981519,9539923.221923124,13011407.287706688,17641910.873852942,23995839.95654241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1761883.2150000003,null,null,180000,181500,181500.00000000003,199650.00000000003,219615.00000000003,241576.50000000003,265734.15000000014,292307.56500000024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12634667.033785826,null,null,18129.355992656401,325146.55450050288,853498.1950067908,1387056.0600494021,1853424.9020250044,2300550.4774087025,2734385.3720372138,3162476.1167655536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,958459.2138671875,null,null,100000,114500,109375,114843.75,120585.9375,126615.234375,132945.99609375,139593.2958984375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12634667.033785826,null,null,18129.355992656401,325146.55450050288,853498.1950067908,1387056.0600494021,1853424.9020250044,2300550.4774087025,2734385.3720372138,3162476.1167655536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,47417481.614085615,null,null,1126100,1740182.675000001,2336365.649117501,3420672.9468729347,5008207.2615166642,7332516.2515865518,10735537.043947875,15717899.786044089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4579111.1239437694,null,null,99300,168404.77500000002,226099.90152750016,331032.86582641315,484665.21885645145,709598.34692773083,1038922.9397368911,1521087.0760687827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,809224100.35259271,null,null,-21298253.325505119,4852368.1589676291,46173208.900169924,87103183.022360981,123764180.01805595,158425053.67501569,190563727.6490891,219640632.25443861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,182945939.67934698,null,null,3942107.3848601193,12260197.472607594,17771780.538262695,22444166.685786545,26732141.808281194,30157107.456240989,33330831.21102732,36307607.122280516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3020250.0000000005,null,null,942833.33333333326,567833.33333333337,478333.33333333343,478333.33333333343,478333.33333333343,74583.333333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,17611.111111111113,null,null,3666.666666666667,3666.6666666666665,3333.3333333333335,3333.3333333333335,3333.3333333333335,277.77777777777777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,44027.777777777788,null,null,9166.6666666666661,9166.6666666666679,8333.3333333333339,8333.3333333333339,8333.3333333333339,694.44444444444446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,264166.66666666663,null,null,55000,54999.999999999985,49999.999999999993,49999.999999999993,49999.999999999993,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,438888.88888888888,null,null,83333.333333333328,91666.666666666657,83333.333333333343,83333.333333333343,83333.333333333343,13888.888888888891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1755555.5555555555,null,null,333333.33333333331,366666.66666666663,333333.33333333337,333333.33333333337,333333.33333333337,55555.555555555562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,500000.00000000006,null,null,458333.33333333337,41666.666666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,175919166.66666669,null,null,2989166.6666666665,11563333.333333334,16979166.666666668,21483333.333333336,25641666.666666668,29358333.333333332,32508333.333333332,35395833.333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,39211666.666666664,null,null,688333.33333333326,2590000,3791666.666666666,4783333.333333334,5716666.666666667,6533333.3333333321,7233333.333333334,7875000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,42012500.000000007,null,null,737500,2775000,4062499.9999999995,5125000,6125000.0000000009,7000000.0000000028,7750000.0000000028,8437500.0000000019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19605833.333333332,null,null,344166.66666666663,1295000,1895833.333333333,2391666.666666667,2858333.3333333335,3266666.666666666,3616666.666666667,3937500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,33610000,null,null,590000,2219999.9999999995,3250000.0000000005,4100000.0000000014,4900000.0000000009,5600000,6200000,6749999.9999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14004166.666666668,null,null,245833.33333333337,925000,1354166.6666666667,1708333.3333333335,2041666.6666666672,2333333.3333333335,2583333.3333333335,2812500.0000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10990000,null,null,153333.33333333334,703333.33333333337,1050000,1350000.0000000005,1599999.9999999995,1850000,2050000.0000000005,2233333.333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16485000.000000002,null,null,230000,1054999.9999999998,1575000.0000000002,2025000.0000000007,2400000.0000000005,2775000,3075000,3349999.9999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4006523.0126803,null,null,10107.384860119002,129030.80594092724,314280.53826269176,482500.01911987388,612141.80828119989,724190.78957431496,822497.87769399036,911773.78894718329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1669384.5886167919,null,null,4211.4103583829174,53762.835808719683,130950.22427612156,201041.67463328081,255059.08678383328,301746.16232263128,342707.4490391626,379905.74539465969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,667753.83544671675,null,null,1684.5641433531671,21505.134323487873,52380.089710448636,80416.669853312327,102023.63471353331,120698.46492905253,137082.97961566504,151962.29815786387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1669384.5886167919,null,null,4211.4103583829174,53762.835808719683,130950.22427612156,201041.67463328081,255059.08678383328,301746.16232263128,342707.4490391626,379905.74539465969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13821259.72222222,null,null,408277.08333333326,1251672.9166666665,1699743.7499999998,1921483.3333333333,2101400,2160330.555555555,2164420.833333333,2113931.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,612456900.95102358,null,null,-25648637.793698568,-8659502.230306631,26701684.611907236,62737533.003241099,94930638.209774733,126107615.66321912,155068475.60472846,181219093.8821581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,87777818.399068356,null,null,3133333.333333334,12266666.666666672,15125623.497613842,14563306.012565603,13600000.000000006,12938888.888888888,9775000.0000000019,6375000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,524679082.55195522,null,null,-28781971.1270319,-20926168.896973304,11576061.114293389,48174226.990675509,81330638.209774747,113168726.77433021,145293475.60472846,174844093.8821581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,104935816.51039109,null,null,36526.782382312806,237364.83343517757,0,1734538.0003752485,16266127.641954953,22633745.354866054,29058695.120945692,34968818.77643165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,419743266.04156423,null,null,-28818497.909414209,-21163533.730408475,11576061.114293389,46439688.99030026,65064510.567819804,90534981.419464186,116234780.48378274,139875275.10572645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,3062237699.8766036,null,null,4488165.9467924628,78439762.339998066,210905462.58073092,338131593.41128874,449320613.94942355,556804331.84368825,660785567.83550096,763362201.96918058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"CF(+)",null,null,null,null,null,"Поступление ДС","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2089313905.0035634,null,null,3270275.6474975999,57022160.864158913,147452129.65788615,232590628.35803381,307024231.12071013,378566172.10486674,447303425.15592808,516084882.09448189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"CF(+)",null,null,null,null,null,"Поступление ДС","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,906797743.78551245,null,null,1104847.48336104,19428918.536040433,58704731.669089444,98262675.827756554,132731271.03755713,166402968.92372283,199358595.36293682,230803734.94504821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"CF(+)",null,null,null,null,null,"Поступление ДС","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,66126051.087527618,null,null,113042.81593382399,1988682.9397987295,4748601.2537553273,7278289.2254982973,9565111.7911562715,11835190.815098697,14123547.316636015,16473584.929650452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,956445837.24215078,null,null,2983196.1539996499,28822514.383240793,70483261.214166686,109408000.2687673,145209328.54738018,180639535.4955855,216651953.51538491,202248047.66362569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,178327497.05220768,null,null,186601.84312500001,4061692.772175,12126537.750853125,20025637.905122697,26623525.928060874,32783085.802986827,38464545.968918405,44055869.080965757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25]
[26,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,52932368.011467993,null,null,42694.431750000003,1138359.91600125,3540469.3429160248,5924470.1408762168,7907337.9546039756,9760580.3405846898,11470160.492880601,13148295.391855236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,542764026.37776268,null,null,5455014.9836666677,17837641.7173125,41197440.354573444,64158537.329744175,81360541.23490265,97101300.099653929,111443186.29116842,124210364.36674081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12605117.952,null,null,490000,938000,1125600,1350720,1620864,1945036.7999999998,2334044.1599999997,2800852.9919999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Крупный чек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,9003655.6799999997,null,null,350000,670000,804000,964800,1157760,1389312,1667174.3999999997,2000609.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Средний чек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1800731.1359999999,null,null,70000,134000,160800,192960,231552,277862.40000000002,333434.87999999989,400121.85600000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale-чек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1800731.1359999999,null,null,70000,134000,160800,192960,231552,277862.40000000002,333434.87999999989,400121.85600000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,283279283.33333331,null,null,2454873.333333333,8869770,21608960,34360935,43097425,51040225,58049225,63797870,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,273988750,null,null,446140,7371970,20744960,32896935,42233425,50176225,57185225,62933870,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7300000,null,null,1859999.9999999998,1240000,600000,1200000,600000,600000,600000,600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1990533.3333333335,null,null,148733.33333333337,257800,264000,264000,264000,264000,264000,264000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,20998286.410437439,null,null,1996000,2418480,2509094.4,2604233.2320000003,2704212.8289600005,2809377.0738287997,2920100.0320436638,3036788.8436049749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14150385.567855608,null,null,1412500,1662375,1712246.25,1763613.6375000002,1816522.0466250004,1871017.7080237493,1927148.2392644621,1984962.6864423961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4220210.7245818283,null,null,403500,498105,513048.15000000008,528439.59450000001,544292.782335,560621.56580504985,577440.21277920145,594763.41916257748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2627690.1180000007,null,null,180000,258000,283800,312180.00000000006,343398.00000000006,377737.8000000001,415511.58000000031,457062.73800000019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,69530495.305000007,null,null,93044.31700000001,1831157.166,5245618.9079999998,8345596.7879999988,10726003.515000001,12750601.23,14536715.730000002,16001757.651000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Крупный чек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,24119840.875000004,null,null,36670.975000000006,719101.80000000016,1896023.4000000004,2919863.0250000004,3710762.6250000009,4385125.8750000009,4981675.8750000009,5470617.3000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Средний чек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,44278734.150000006,null,null,54494.909999999996,1075302.18,3257880.84,5287818.24,6841458.4500000011,8161047.9000000004,9323442.9000000004,10277288.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale-чек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1131920.28,null,null,1878.432,36753.186000000002,91714.667999999976,137915.52299999999,173782.44,204427.45499999996,231596.95500000002,253851.62099999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,156350843.37699187,null,null,421097.33333333331,3780234.5513124997,10708167.046573436,17497052.309744187,23212035.890942641,28556059.995825164,33603101.369124763,38573094.880135849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,116235680.0908801,null,null,122912.43489583334,2629194.4098437503,7903454.989226562,13044527.638956405,17345603.730561875,21343712.716591578,25091020.141030036,28755254.029774077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,34497979.030111745,null,null,28184.8984375,737040.14146874996,2307912.0573468748,3856364.670787781,5151040.1603807714,6353876.8792335857,7481916.7480947152,8581643.474361768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5617184.2560000001,null,null,270000,414000,496800,596160,715392,858470.39999999979,1030164.4800000001,1236197.3760000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,239139924.37928769,null,null,17598905.616067655,19669376.598867137,22558391.84905402,25872553.451133344,29746908.44162273,34487240.144490406,40580072.892299704,48626475.38575267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,99197044.406882286,null,null,10752500,11542575,11888852.25,12245517.817499997,12612883.352025,12991269.85258575,13381007.948163319,13782438.18660822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,21218619.124466799,null,null,2300000,2469000,2543070,2619362.0999999996,2697942.9630000005,2778881.2518899995,2862247.6894467003,2948115.1201301008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19096757.212020122,null,null,2070000,2222100,2288763,2357425.89,2428148.6666999999,2500993.1267009997,2576022.9205020294,2653303.608117091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12731171.474680081,null,null,1380000,1481400,1525842,1571617.26,1618765.7777999993,1667328.751134,1717348.6136680201,1768869.0720780608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13792102.43090342,null,null,1495000,1604850,1652995.5,1702585.3650000002,1753662.9259499996,1806272.8137284992,1860460.9981403546,1916274.8280845659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14853033.387126762,null,null,1610000,1728300,1780149,1833553.4700000002,1888560.0741000001,1945216.8763229991,2003573.3826126901,2063680.5840910706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6896051.2154517099,null,null,747500,802425,826497.75,851292.68250000011,876831.4629749998,903136.40686424961,930230.49907017732,958137.41404228297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10609309.5622334,null,null,1150000,1234500,1271535,1309681.0499999998,1348971.4815000002,1389440.6259449997,1431123.8447233501,1474057.5600650504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,29759113.322064683,null,null,3225750,3462772.5,3566655.6750000007,3673655.3452500002,3783865.0056074993,3897380.9557757243,4014302.3844489953,4134731.4559824658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19834326.738888975,null,null,2230226.2600749996,1892173.2272308127,2267403.3837144449,2390939.0470329705,2550520.2443335257,2705299.8335836539,2854393.4629078303,2943371.2800107328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8525444.4042975008,null,null,970920,941346,988413.3,1037833.9650000002,1089725.6632500002,1144211.9464125002,1201422.5437331251,1151570.9859018752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5059819.9154326804,null,null,639593.79593749996,665869.63242187491,807450.09384375019,695611.50703734369,640279.40372156282,582887.77649697685,522188.51018930238,505939.19578437007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4719008.138822699,null,null,131293.72011458332,211134.06263906247,368526.91195687494,526783.45005021105,666922.62330473552,803649.29629679164,937069.86811611615,1073628.2063443232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1100054.280336092,null,null,58418.744022916668,73823.532169875005,103013.07791381999,130710.12494541571,153592.5540572278,174550.81437738478,193712.5408692871,212232.891980165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,90349439.911451712,null,null,1390429.3559926567,2771855.8716363264,4835480.5403395761,7562441.2413503733,10799639.839656705,14893289.502545277,20330369.096779563,27765934.463151235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2058459.8580000007,null,null,180000,198000,217800.00000000003,239580.00000000003,263538.00000000006,289891.80000000016,318880.98000000021,350769.07800000021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11997660.674752392,null,null,0,43950.059579239685,477714.00616842485,1150947.6403824401,1769707.9433215405,2324100.6689587873,2856907.670495443,3374332.6858465169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1117751.056640625,null,null,100000,125000,131250,137812.5,144703.125,151938.28125,159535.1953125,167511.95507812506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,15134238.086000942,null,null,18129.355992656401,366439.38205708563,1024197.8340081489,1664467.2720592818,2224109.8824300049,2760660.5728904428,3281262.4464446562,3794971.3401186643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,54583027.487325221,null,null,993000,1853151.3000000005,2713198.818330002,3972394.3899169564,5815982.6262774169,8515180.1631327718,12467075.276842691,18253044.912825387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5458302.7487325231,null,null,99300,185315.13000000009,271319.88183300017,397239.4389916957,581598.26262774179,851518.01631327707,1246707.527684269,1825304.4912825392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1092628046.8137269,null,null,-21778247.081816513,6910176.9524013968,60999362.069167621,112742394.31564496,158472971.84285319,202032589.96038687,242175648.67484885,331073150.08024037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86]
[87,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,472030000,null,null,88591000,95520000,56799000,58761000,56799000,38520000,38520000,38520000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,459900000,null,null,83580000,93900000,55620000,57780000,55620000,37800000,37800000,37800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8760000,null,null,1641000,1620000,1179000,981000,1179000,720000,720000,720000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3650000,null,null,674000,654000,522000,378000,522000,300000,300000,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1460000,null,null,272000,264000,204000,156000,204000,120000,120000,120000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3650000,null,null,695000,702000,453000,447000,453000,300000,300000,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12775570.138888884,null,null,76914.583333333328,883199.99999999977,1502108.333333333,1847149.9999999995,2022764.583333333,2122090.9722222215,2166108.3333333326,2155233.333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,47925000,null,null,0,0,9405000,12840000,6420000,6420000,6420000,6420000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,253626275.74878573,null,null,0,2219288.6985992105,14826075.020204006,26711495.439287644,37092003.04166045,46596764.900223091,55543296.435371138,70637352.21344018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,102037739.51234597,null,null,22120.570381519203,251771.04543597117,0,702696.07641188568,15811422.462348612,22125155.787751678,28594194.128280498,34530379.441735804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,300083461.41370618,null,null,-110468282.23553136,-91964082.79163377,-2722821.2843697108,37560052.799945422,53167781.755510747,99088578.300189883,123772049.77786386,191650185.09173107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,170000000,null,null,130000000,40000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,109791666.66666666,null,null,0,0,0,0,0,24791666.666666668,42500000,42499999.999999985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,84887500.000000015,null,null,2266666.666666667,12000000.000000004,13600000.000000006,13600000.000000006,13600000.000000006,13104166.666666668,10058333.333333334,6658333.3333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,67663004.203819484,null,null,0,0,42940236.483819783,24722767.719999701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,67663004.203819484,null,null,0,0,28392760.008004423,39270244.195815064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2488929.5101794382,null,null,0,0,1525623.4976138391,963306.01256559906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,22831903.823153876,null,null,177733333.33333334,28000000.000000004,-578147.02179847937,-29110782.488380965,-13600000.000000006,-37895833.333333336,-52558333.333333336,-49158333.333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,322915365.2368601,null,null,67265051.097801968,-63964082.7916338,-3300968.3061681837,8449270.3115644604,39567781.755510747,61192744.966856554,71213716.444530547,142491851.75839782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,322915365.2368601,null,null,67265051.097801968,3300968.3061681688,-1.4901161193847656E-8,8449270.3115644455,48017052.067075193,109209797.03393175,180423513.47846228,322915365.2368601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,594856323.90222204,null,null,154947692.89089411,184543807.78261006,222330645.79238823,265928590.28639859,340285245.86425853,415667649.34724462,498669062.06395173,594856323.90222204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"АКТИВЫ","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,234739060.32065308,null,null,84657892.615139902,161857695.14253229,191110914.60426959,217941747.91848305,238234606.11020187,240177498.65396085,238946667.4429335,234739060.32065308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,29350869.785034508,null,null,2516219.8150283005,11828012.471024087,23163768.290181402,33968951.437396429,45525256.620681293,57770065.761756398,71030584.678434953,29350869.785034508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1431028.559674263,null,null,508529.36292394996,1137131.8628854863,1635962.8979372382,2133620.6189546585,2088331.0663001239,2090287.8975955844,1848296.4641208649,1431028.559674263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,322915365.23686016,null,null,67265051.097801968,3300968.3061681837,0,8449270.3115644604,48017052.067075223,109209797.03393179,180423513.47846237,322915365.23686016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6420000,null,null,0,6420000,6420000,3435000,6420000,6420000,6420000,6420000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,594856323.90222216,null,null,154947692.89089411,184543807.78261009,222330645.79238817,265928590.28639865,340285245.86425847,415667649.34724486,498669062.06395125,594856323.90222216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,419743266.04156417,null,null,-28818497.909414209,-49982031.639822684,-38405970.525529303,8033718.4647709578,73098229.032590762,163633210.45205492,279867990.93583769,419743266.04156417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,35390082.676415317,null,null,862294.74826118373,6014180.6768421382,12080076.455943227,17318215.45537556,21816852.918798197,26489070.184397876,31022148.73096706,35390082.676415317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3.5762786865234375E-7,null,null,602276.06722035073,2762599.7678184249,5189426.7199421823,7251866.0558123589,9346288.484628737,11350566.360373616,13420161.702481985,3.5762786865234375E-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]
[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,5070687.3266664147,null,null,174125.49966666577,891169.65866666974,1792319.6506666471,2494942.0226666545,2995030.8676666338,3489291.8676665649,3928315.6276665106,5070687.3266664147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5056011.6608260386,null,null,73109.355992659926,453464.38847050071,1086286.8769212291,1727913.2899286523,2371659.6333297156,3087311.1086200289,3922249.904680796,5056011.6608260386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3786669.5224909484,null,null,608249.84406249993,1063853.5011812504,1615773.073717935,2100183.3572503701,2558924.2342739701,2988929.7708586231,3389511.426448524,3786669.5224909484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2099511.9038687535,null,null,224699.9064375,493854.60070874996,820672.61923076352,1106855.0526002282,1377501.9299618881,1630769.6735946015,1866241.0212809294,2099511.9038687535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9000,369000,0,369000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1045689.5833333377,null,null,331362.49999999994,699835.41666666686,897470.83333333395,971804.16666666698,1050439.583333333,1088679.1666666698,1086991.6666666698,1045689.5833333377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9156605.966789633,null,null,0,644548.07874502661,1573780.2790134549,2388917.1640305072,3050438.7427722514,3738295.2034390122,4312757.8290162086,9156605.966789633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2898076.9980451167,null,null,14406.212000793603,0,0,1031841.9239633627,1486547.1035697013,1995136.6706840768,2459637.6633492708,2898076.9980451167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,60208333.333333284,null,null,130000000,170000000,170000000,170000000,170000000,145208333.33333334,102708333.33333334,60208333.333333284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,401388.88888889551,null,null,866666.66666666698,1133333.333333334,1133333.3333333321,1133333.3333333358,1133333.3333333358,968055.55555555224,684722.22222222388,401388.88888889551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,14547476.475815363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,27803020,null,null,55410,797480,2146300,3345670,4263195,5057010,5753505,6384450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Трафик","Формат магазинов Street",null,1,null,null,null,null,null,null,null,null,null,null,"Формат магазинов Street",null,23760275,null,null,38400,588000,1760750,2837250,3655125,4361625,4980000,5539125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Трафик","Формат магазинов Street","Ежедневный трафик",null,null,"кол-во чел",null,null,"*",3000,null,null,null,null,"доля // прирост г/г",null,0.85459331396373484,null,null,0,14.3125,1.9944727891156462,0.61138719295754651,0.28826328310864391,0.19329024315173898,0.141776287507523,0.11227409638554217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Трафик","Формат магазинов Street","Значение в стартовый период",null,null,"трафик/магазин",null,null,"*",500,null,null,null,null,"Конверсия в посетителя",null,9.9985206400178453E-2,null,null,9.0846354166666671E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"Трафик","Формат магазинов Street","Коэффициент прироста",null,null,"трафик/магазин",null,null,"*",1000,null,null,null,null,"Валовый поток посетителей",null,2375676,null,null,3488.5,58800,176075,283725,365512.5,436162.5,498000,553912.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"Трафик","Формат магазинов Street","Частота приростов",null,null,"кол-во периодов",null,null,"*",2,null,null,null,null,"доля // прирост г/г",null,0.83079215330093803,null,null,0,15.855381969327791,1.9944727891156462,0.61138719295754651,0.28826328310864391,0.19329024315173898,0.141776287507523,0.11227409638554217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,"Трафик","Формат магазинов \"в ТЦ\"",null,2,null,null,null,null,null,null,null,null,null,null,"Формат магазинов \"в ТЦ\"",null,4042745,null,null,17010,209480,385550,508420,608070,695385,773505,845325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Трафик","Формат магазинов \"в ТЦ\"","Ежедневный трафик",null,null,"кол-во чел",null,null,"*",4000,null,null,null,null,"доля // прирост г/г",null,0.14540668603626514,null,null,0,11.315108759553205,0.84050983387435552,0.31868758915834522,0.19599937059911096,0.14359366520301939,0.11234064582928881,9.2850078538600264E-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]
[24,null,null,null,null,null,null,"Трафик","Формат магазинов \"в ТЦ\"","Значение в стартовый период",null,null,"трафик/магазин",null,null,"*",700,null,null,null,null,"Конверсия в посетителя",null,0.11968479337677741,null,null,8.5773074661963544E-2,0.11669610464006112,0.11999999999999998,0.11999999999999998,0.12000000000000001,0.12000000000000002,0.12000000000000001,0.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Трафик","Формат магазинов \"в ТЦ\"","Коэффициент прироста",null,null,"трафик/магазин",null,null,"*",1500,null,null,null,null,"Валовый поток посетителей",null,483855.1,null,null,1459,24445.500000000004,46265.999999999993,61010.399999999994,72968.400000000009,83446.200000000012,92820.6,101439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Трафик","Формат магазинов \"в ТЦ\"","Частота приростов",null,null,"трафик/магазин",null,null,"*",2,null,null,null,null,"доля // прирост г/г",null,0.16920784669906194,null,null,0,15.754969156956822,0.89261827330183408,0.31868758915834533,0.19599937059911124,0.14359366520301942,0.11234064582928872,9.2850078538600195E-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]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,5270828741.9012375,null,null,7980909.5,138714119.43724799,371065185.60623533,590173270.30266213,777215284.84852982,955678280.21257722,1128755897.0481284,1301245794.9458575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,"Базовый прайс-лист продукции","Формат магазинов Street",null,1,null,null,null,null,null,null,null,null,null,null,"Выручка",null,2526933406.7571654,null,null,3625871.1985312803,65029310.900100574,170699639.00135815,277411212.00988036,370684980.40500087,460110095.48174053,546877074.40744269,632495223.35311067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Базовый прайс-лист продукции","Формат магазинов Street","Крупный чек",null,null,"руб./шт",null,null,"*",2500,null,null,null,null,"прирост г/г",null,null,null,null,0,16.934809964138214,1.6249645988651273,0.6251423472997103,0.33622926672408049,0.24124288763746535,0.18857873317223378,0.15655830707190962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,"Базовый прайс-лист продукции","Формат магазинов Street","Средний чек",null,null,"руб./шт",null,null,"*",1000,null,null,null,null,"Фулфилмент",null,0.47941861337078406,null,null,0.45431804464532272,0.46880094949179829,0.46002601597472459,0.47005045123038847,0.476939900219851,0.48144873123975934,0.48449543062198924,0.48606898543670424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"Базовый прайс-лист продукции","Формат магазинов Street","Up-Sale-чек",null,null,"руб./шт",null,null,"*",400,null,null,null,null,"EBITDA",null,809224100.35259271,null,null,-21298253.325505119,4852368.1589676291,46173208.900169924,87103183.022360981,123764180.01805595,158425053.67501569,190563727.6490891,219640632.25443861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,null,"Трафик","Формат магазинов Street","Процент индексации/прироста",null,null,"%",null,null,"*",0.02,null,null,null,null,"прирост г/г",null,null,null,null,0,-1.227829394495783,8.5156029772467949,0.88644421943220042,0.42089158769643831,0.28005577746245375,0.20286358267550847,0.15258362629688252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Базовый прайс-лист продукции","Формат магазинов \"в ТЦ\"",null,2,null,null,null,null,null,null,null,null,null,null,"Рентабельность",null,0.32023958296197313,null,null,-5.8739685331713751,7.4618169742286536E-2,0.2704938872179018,0.31398580609373022,0.33387967293100029,0.34431988176469558,0.34845806592929585,0.347260539123182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Базовый прайс-лист продукции","Формат магазинов \"в ТЦ\"","Крупный чек",null,null,"руб./шт",null,null,"*",3000,null,null,null,null,"Чистая прибыль",null,419743266.04156423,null,null,-28818497.909414209,-21163533.730408475,11576061.114293389,46439688.99030026,65064510.567819804,90534981.419464186,116234780.48378274,139875275.10572645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Базовый прайс-лист продукции","Формат магазинов \"в ТЦ\"","Средний чек",null,null,"руб./шт",null,null,"*",1200,null,null,null,null,"прирост г/г",null,null,null,null,0,-0.26562675830876908,-1.5469814853112416,3.0117003989344413,0.40105396875955956,0.39146488046037492,0.28386595613519761,0.20338572089652693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,null,"Базовый прайс-лист продукции","Формат магазинов \"в ТЦ\"","Up-Sale-чек",null,null,"руб./шт",null,null,"*",700,null,null,null,null,"Рентабельность",null,0.16610776719289339,null,null,-7.9480203050476872,-0.32544607097129402,6.7815381344780032E-2,0.16740379256425386,0.17552507926469532,0.19676808291866107,0.21254279238113341,0.2211483501238026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,null,null,null,"Базовый прайс-лист продукции","Формат магазинов \"в ТЦ\"","Процент индексации/прироста",null,null,"%",null,null,"*",0.02,null,null,null,null,"Свободный финпоток (FCF)",null,300083461.41370606,null,null,-110468282.23553136,-91964082.791633815,-2722821.2843697332,31080867.49324521,59646967.062210977,99088578.300189883,123772049.77786386,191650185.09173107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,2526933406.7571645,null,null,0,0,0,0,0,13403.519849999999,48521.185948200007,110324.08022328001,401035.99601627997,672791.33492532,939173.88148883998,1440621.20007936,2166506.9639513283,2997633.7533653281,3828334.0069790641,4491994.9982551197,4468466.1132440278,5783547.5077228928,4702194.3479112508,4339807.9707892518,6824464.7848776476,8282510.8368906593,8178071.8490497237,8965777.7670642789,10679941.256387325,12169280.026599754,13422644.519694909,13603357.92237209,12192145.651502889,13893290.502676181,12787135.498997381,10988646.8546532,16255620.316553906,18833326.884058688,17523345.644110799,18350903.923751026,20975402.871664472,22998786.140371144,24235961.323680878,23659269.208638567,20448709.16834639,22506599.440036289,20367001.393837519,17037750.176507942,24682025.560888179,28200144.810738791,25847044.973503418,26452516.941666763,29543680.629606549,31970620.259472165,33417889.598600842,32291374.868482303,27782335.092950054,30195098.645383034,27237673.646251135,22496806.545517195,32318568.932789367,36581563.58299914,33196394.930506814,33652973.672442265,37580415.847238958,40599016.129970133,42357328.073073462,40759393.928174891,34712719.436504841,37378951.823056817,33482344.996401031,27587343.064694017,39612608.314920403,44717702.441860326,40392206.995716266,40930064.430129364,45372704.415223032,48847910.496152736,50634627.717542455,48634324.453615651,41412388.632168211,44534741.139130451,39878575.335078038,32745677.375526387,46845997.192304082,52758170.912635826,47433965.59724658,47777991.140819229,52878349.358361617,56853972.119990863,58863495.478076644,56444176.177884556,48022095.002393305,51590018.767118171,46184546.74582351,37854788.70753289,54037157.258538313,60623453.666384257,54469682.193683237,54673487.877323359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1724421539.8196204,null,null,0,0,0,0,0,8396.4562499999993,34212.113355000009,78263.739476999996,292703.02765199996,490109.26677300001,687031.66772100003,1051897.621509,1585391.1150042,2199169.5571691999,2821199.9176746001,3317103.6079828497,3297546.3896077499,4267368.7767585004,3454522.3511612103,3168848.6927727838,4958385.1092693536,5986760.580934057,5882280.2164234081,6418881.8483300274,7616520.9613544215,8636006.286046192,9487280.9704731405,9579665.5550265219,8562084.3156320211,9731895.0192723759,8938181.2519662902,7658481.0378732579,11304936.110843785,13080419.214981515,12153865.931829326,12716758.600342765,14506903.434396138,15890809.333584197,16727791.827513443,16310199.819832899,14083591.649891425,15488844.018979995,14015563.675694464,11711917.770272614,16954643.940583866,19355157.764570527,17724060.664814781,18125622.622951437,20237331.967567928,21892998.400725823,22885139.650449872,22095512.508189023,18996461.02496985,20631286.990615334,18598386.708177909,15357004.698498769,22063033.102333106,24965842.355904803,22648458.581835911,22958097.680407692,25618654.366750434,27656308.912876084,28840490.043802835,27740364.244020786,23613933.09244144,25426243.46990703,22768573.515654918,18748703.303585406,26919736.520415515,30376244.767249849,27410106.763830684,27761327.734171998,30753891.076270107,33096331.693675481,34305605.105644614,32936149.307306919,28034391.67205679,30147657.040550064,26996935.615830865,22166922.817672413,31707567.157619461,35692845.898874179,32084645.778560806,32310547.569991793,35754046.677049845,38442569.528963186,39800827.169870675,38165420.395616159,32471123.218988124,34883140.286370769,31228375.514956504,25596555.300180744,36538351.753698729,40982777.270069085,36813744.006020792,36939603.72484687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,747917135.62005353,null,null,0,0,0,0,0,4823.28,13213.142712000001,29513.405413799999,98152.944733800003,165679.48552320001,228043.40462639998,351978.10653059999,525345.83118467999,720567.77406768012,906229.14684984018,1055513.02562937,1052219.0675214899,1362618.1805583602,1124371.6098363542,1059115.1813033617,1693005.1257002796,2088861.5682617365,2094457.7145130453,2329578.0872106734,2807446.7434316399,3246001.5862696222,3622856.4705844442,3710485.5566515727,3351562.5078292438,3846876.566067453,3561285.771447415,3084985.7531342092,4590774.1827075733,5337201.3143262444,4983914.4688008185,5231644.2777736802,6010884.0252893204,6607179.5044851992,6982485.2088531815,6837297.9663515221,5923538.1183681935,6533129.8172215,5912466.131666556,4959244.9338470092,7197708.9213139098,8240689.7759466842,7569990.898552997,7762526.4754925156,8675658.4884111173,9394792.1858733427,9818884.7811070569,9507055.3143271469,8193801.5318186441,8922058.5208029393,8061141.4572801115,6661719.4485015813,9568567.1956302673,10837761.92473953,9841557.8918546531,9979000.2324535623,11163138.418144155,12080923.337847156,12619324.507133687,12154344.347659899,10361366.897869555,11158817.707970042,10002017.352426646,8251216.6463368293,11849566.515818164,13388295.96532163,12121724.409766354,12298517.879176935,13653593.254742697,14711019.183638766,15250554.160001976,14661066.992396347,12493457.639291678,13435904.143285602,12028739.044295985,9876917.1158862952,14134903.542342447,15935180.907458328,14332082.959061315,14443628.641619848,15989805.533959819,17189510.449136522,17797647.858005982,17063653.221156463,14515252.07493951,15594267.268630899,13958944.461122787,11438932.55202535,16329307.686386609,18328280.920097534,16476410.975310219,16551359.018400647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,54594731.31749098,null,null,0,0,0,0,0,183.78359999999998,1095.9298812000002,2546.9353324799999,10180.02363048,17002.582629119999,24098.809141440004,36745.472039760003,55770.017762447984,77896.422128447972,100904.94245462398,119378.36464289998,118700.656114788,153560.55040603201,123300.38691368641,111844.09671310656,173074.54990801535,206888.68769486542,201333.9181132699,217317.8315235787,255973.55160126241,287272.15428393881,312507.07863732404,313206.81069399545,278498.82804162503,314518.91733635182,287668.47558367701,245180.06364573294,359910.02300254646,415706.35475092765,385565.24348065228,402501.04563458427,457615.41197901068,500797.30230174866,525684.28731425246,511771.42245414417,441579.40008677158,484625.60383479402,438971.5864764963,366587.47238832107,529672.69899040402,604297.27022158087,552993.41013563983,564367.84322281135,630690.17362750368,682829.67287300085,713865.16704391269,688807.04596613406,592072.53616155928,641753.13396475953,578145.48079311347,478082.39851684391,686968.63482599193,777959.3023548018,706378.45681625069,715875.75958101079,798623.06234437006,861783.87924688717,897513.52213693841,864685.33649420773,737419.44619384583,793890.64517975226,711754.1283194694,587423.1147717823,843305.27868672612,953161.70928884344,860375.82211923052,870218.81678043597,965220.08421022934,1040559.6188384912,1078468.4518958605,1037108.1539123778,884539.32081974216,951179.95529478125,852900.67495118757,701837.44196767674,1003526.4923421718,1130144.1063033228,1017236.8596244573,1023814.9292075881,1134497.1473519532,1221892.1418911591,1265020.4501999817,1215102.5611119333,1035719.7084656756,1112611.2121165013,997226.76974421833,819300.85532679304,1169497.8184529755,1312395.4762176347,1179527.2123522258,1182525.1340758428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1002865757.9984887,null,null,0,0,0,0,0,5426.1624375000001,17007.070259375003,38098.72258500001,134855.83456812499,227778.55183899999,318047.04933300003,489165.24012074998,726417.17065874999,994787.39184112498,1270478.7910899371,1499680.0194223234,1515935.5664188275,1960928.3957989912,1758478.6663136876,1654521.3398627501,2429858.871977963,2951670.2274973225,2955005.8203971293,3260429.0211026515,3860170.5277036522,4392801.0874288594,4893046.8463904969,5056936.1867923988,4693140.7635498727,5315927.5388899539,5092663.640388526,4542512.5042249616,6193412.1400530776,7108568.5762547441,6775203.8688739948,7041900.6033977913,7876034.7342982851,8580197.0918809213,9094632.2897022311,9055249.7684755772,8164785.7715306822,8881195.7540228311,8292821.8388479641,7245026.5132688023,9599496.9188705515,10805661.877368098,10174696.72960222,10369397.45728598,11267569.7601797,12068611.617773948,12671013.49455622,12476976.55359263,11200740.758186199,12041832.354332821,11189449.453771243,9672425.6535693407,12704989.617010858,14162485.296533044,13225288.000300528,13373418.89940146,14497590.651507491,15443697.767606409,16195241.381792758,15917309.364381127,14175189.331486786,15044916.326480811,13823163.292183518,11918517.568449812,15691173.065999135,17475543.387406919,16269005.699721884,16452559.44528666,17732630.07690566,18797225.527533006,19542399.806641486,19145406.157601584,17029778.366915859,18083149.576777674,16621335.544907829,14287481.900396565,18745925.763948958,20829086.758435264,19311253.735969462,19435599.948712628,20934724.75550168,22164472.697170824,22987059.528242491,22473166.437721137,19966703.480759561,21203954.619867459,19484698.119667836,16707117.584048798,21890093.978419777,24234035.771069705,22449528.75882978,22536169.418305852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,459399430.93539351,null,null,0,0,0,0,0,2151.0923437500001,8111.4259296875016,18381.574575000002,69092.845751562505,115652.58693625001,162164.83460625005,248618.87611312504,370885.68080812506,510377.1749540625,660974.39438034361,781986.88767261547,785178.87366240006,1016883.9416991281,906071.43388825003,846016.12682230002,1235605.13833995,1481840.7420751026,1465289.5144505978,1604451.3838465177,1885420.5755977253,2127555.2398460815,2365794.2639034567,2430006.6138526769,2236073.8571192073,2521465.8229210954,2405178.7737939321,2139047.6660787128,2921345.9584857281,3338350.1927366029,3159837.9169278839,3280808.2640771968,3657394.5109879202,3978996.9705883302,4232584.2420907076,4203348.7290254775,3765879.5419716854,4095251.2712895339,3824380.9893089798,3339226.7899533869,4443086.0369820427,4986256.800476226,4665080.3064664975,4753283.9993245751,5162478.662262979,5527111.0864357995,5834537.1773844399,5736839.2912427811,5118717.2110237367,5499419.8905500583,5104746.3669414949,4414238.9287720751,5833086.5875089485,6491048.2179378197,6026766.8570559341,6098281.1600258816,6604495.8299276857,7028224.2893164847,7405223.4895445351,7272729.2701699892,6440361.2767165564,6840075.3920249818,6285524.9957701936,5421358.9714067671,7178435.6350968741,7980824.5419923179,7382254.1390051935,7466608.5818966031,8044639.3557837559,8526246.1880834233,8910139.1575383916,8722056.5940337628,7715086.9331664313,8199658.9350270964,7539483.8459351836,6483068.580471077,8552802.7065370046,9480657.1299921665,8737439.5756098274,8798350.0039760452,9474441.0325525515,10029634.039722208,10457777.545970466,10217398.727270087,9026664.2385794222,9593596.0257450957,8817288.378390843,7563553.7447552681,9967700.0394141451,11014612.931559242,10142569.944022203,10185787.568587044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Крупный чек","Товары и продукты категории - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,304507428.45689189,null,null,0,0,0,0,0,1466.3249999999998,5547.5962500000005,12581.068500000001,47566.605450000003,80052.435330000008,111875.48631000001,171437.98486500001,254686.53388499998,349832.04794999998,455416.2102892499,541221.65745322488,537617.05396717496,695781.81025919993,560061.74797124998,507859.44471149996,810971.33707327489,991826.94637850241,975666.67780275771,1066997.3741444326,1253519.5297641975,1410078.8078122202,1576283.889228258,1615201.1426239489,1443862.1620984322,1643115.8320481591,1499078.5494561188,1267902.1687966106,1907213.7851927346,2231778.8693450526,2072654.6087475971,2169547.3444964802,2448828.3109800192,2655718.9904291169,2839581.2535096272,2807626.4016126813,2422635.3794807987,2665355.8107936755,2393979.4945391137,1972595.4151565884,2907243.3288375167,3356615.795300676,3071559.1912573404,3142278.030032326,3469254.9754818664,3713889.7733182982,3940599.6856447076,3858047.0560961561,3314278.1826891191,3600748.3906244715,3222800.8958003246,2623085.9926532344,3835364.3685601251,4388183.1424996899,3976895.1751348656,4031421.9889900507,4448941.5922240382,4754118.6488167075,5034087.6450491594,4911465.54129156,4179653.0185731361,4500554.1141467262,4002278.6141361408,3251745.2186607704,4752207.6867014626,5425176.9873837559,4895319.0465958361,4959255.7536062729,5436789.9811060587,5793704.6870432273,6095952.783580496,5937216.6426477432,5051974.7073798357,5432837.5037670135,4831642.339195163,3914144.9876558688,5698308.5395183833,6491830.6057585375,5834444.3158593439,5876157.7369685294,6434992.4805844426,6851019.2557176528,7199524.2248867825,7003836.5995399626,5957112.9461917793,6399667.529391543,5690145.9231489571,4601281.2553631086,6684141.5563270655,7588901.2150604222,6817615.0342736105,6842091.6761180451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Крупный чек","Товары и продукты категории - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,43024814.486587986,null,null,0,0,0,0,0,209.47500000000002,792.51375000000007,1797.2955000000002,6632.6767500000005,11102.973000000002,15811.675740000002,24491.140695000002,36383.790555,49976.006849999998,63978.782175,75065.417122500017,75631.150205100013,99397.401465600007,80008.821138750005,72551.349244500001,113785.97282324998,137562.68327024998,137321.14880379004,152428.19630634753,179074.21853774253,201439.82968746001,221715.92007232501,224022.34987849501,203012.84533513308,234730.83314973707,214154.07849373127,181128.88125665864,267643.76088301209,309539.37161512522,291622.68567429588,309935.33492806862,349832.61585428845,379388.4272041595,399574.12472453783,389407.26790744544,340488.89052258531,380765.11582766788,341997.07064844476,281799.34502236976,408082.2412750083,465550.04095709795,432065.90322411543,448896.86143318942,495607.85364026669,530555.68190261419,554586.83765495697,535096.67907020194,465771.38602062676,514392.6272320674,460400.12797147495,374726.57037903351,538344.22505753778,608624.56900134392,559434.11554313498,575917.42699857883,635563.08460343396,679159.80697381531,708399.55873585353,681201.87812642998,587413.0511521101,642936.30202096095,571754.0877337344,464535.03123725293,667005.99556560686,752451.73195336421,688638.55723254906,708465.10765803885,776684.28301515139,827672.09814903256,857929.67355283734,823469.71465294645,709927.30514476472,776119.6433952878,690234.61988502345,559163.56966512429,799884.54665343941,900392.59441866004,820639.79771081905,839451.10528121865,919284.64008349192,978717.03653109341,1013303.9021656277,971405.90839666629,837073.51645083877,914238.21848450601,812877.9890212795,657325.89362330118,938318.79816317197,1052552.1796200313,958927.00653403846,977441.66801686364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Крупный чек","Товары и продукты категории - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2839836.2450499027,null,null,0,0,0,0,0,13.965000000000002,52.834250000000004,119.81970000000001,442.17845,740.19820000000004,1034.4474,1585.1871000000001,2397.6947399999999,3331.7337899999998,4265.2521450000004,5004.3611415000014,4971.0314745000014,6433.4887680000011,5232.288528250001,4836.756616300001,7585.7315215500003,9170.8455513500012,9021.4209690500029,9865.9026735500011,11775.626440179001,13429.321979164,14781.061338155003,14934.823325233005,13350.551660642002,15192.934184449003,14004.788569082151,12075.258750443909,17842.917392200809,20635.958107675011,19164.628837240845,20060.539477544895,22997.241747005097,25292.561813610635,26638.274981635859,25960.484527163026,22400.696990113724,24644.991315706662,22359.017348483747,18786.623001491316,27205.482751667219,31036.669397139864,28400.917163729453,29054.813037746881,32572.35556943027,35370.378793507603,36972.455843663804,35673.111938013462,30645.198175581318,33294.021180069096,30100.748788490055,24981.771358602233,35889.615003835854,40574.971266756256,36772.031207904452,37276.208867221925,41776.162535850155,45277.320464921024,47226.637249056905,45413.458541761989,38646.814781073845,41614.000130806526,37382.574474058252,30969.00208248353,44467.066371040455,50163.448796890945,45264.16131850057,45855.346773983103,51048.367628126638,55178.139876602159,57195.311570189151,54897.980976863102,46712.664885620317,50234.281125908601,45124.435015921641,37277.57131100828,53325.636443562646,60026.17296124401,53947.705185939391,54333.404872570791,60417.255187504226,65247.802435406222,67553.593477708506,64760.393893111082,55081.950496456586,59173.994723916236,53139.596693300475,43821.726241553421,62554.586544211466,70170.145308002087,63038.511643768943,63264.832881350405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Крупный чек","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,83867193.651433691,null,null,0,0,0,0,0,354.86718750000011,1321.9089843750003,2987.2237500000006,11116.450078125001,18274.600312500002,25725.557812500003,39311.20265625001,59552.047406250007,82490.297203124996,105626.26905468749,123611.88611953125,128430.49078125002,165593.26246640628,200591.21250000002,200591.21250000002,233278.53609375004,264061.74375000002,264061.74375000002,288584.54670937505,339270.15450431249,386620.98489787499,425394.91789593751,442960.22925000003,442960.22925000003,483404.78733750008,521493.35175000003,521493.35175000003,560496.5346290624,597227.68743749987,597227.68743749987,600973.11167315627,642874.10954354447,706613.07010880252,743685.06836531241,754118.90382937505,754118.90382937505,788065.6564249876,820034.92828687513,820034.92828687513,846580.75701373129,871580.2267856251,871580.2267856251,871580.2267856251,896187.290439551,959457.88647798402,1001829.3832623942,1006171.1108756999,1006171.1108756999,1039219.1165488074,1070341.9956778502,1070341.9956778502,1094991.0606826539,1118204.2578231001,1118204.2578231001,1118204.2578231001,1137088.45428028,1192052.702354647,1242699.7296234344,1257421.8401617203,1257421.8401617203,1273054.5967126836,1287776.7072509693,1287776.7072509693,1319042.2203528958,1348486.4414294674,1348486.4414294674,1348486.4414294674,1369320.5569495526,1422839.4330881245,1460816.4529499006,1466517.1198124699,1466517.1198124699,1492667.3128760662,1517294.1937223657,1517294.1937223657,1539449.2184012458,1560313.6591182495,1560313.6591182495,1560313.6591182495,1584420.5051516264,1642038.4192600432,1674919.8657233431,1674919.8657233431,1674919.8657233431,1708089.448573177,1739326.8227133118,1739326.8227133118,1755911.6141382286,1771530.3012082961,1771530.3012082961,1771530.3012082961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Крупный чек","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,25160158.095430091,null,null,0,0,0,0,0,106.46015625000003,396.57269531250006,896.16712500000017,3334.9350234375001,5482.3800937500009,7717.6673437500003,11793.360796875002,17865.614221875003,24747.089160937499,31687.880716406245,37083.565835859372,38529.147234375007,49677.978739921884,60177.363750000004,60177.363750000004,69983.560828125002,79218.523125000007,79218.523125000007,86575.364012812512,101781.04635129374,115986.29546936249,127618.47536878125,132888.06877499999,132888.06877499999,145021.43620125001,156448.00552500002,156448.00552500002,168148.96038871873,179168.30623124997,179168.30623124997,180291.93350194689,192862.23286306334,211983.92103264076,223105.52050959371,226235.67114881251,226235.67114881251,236419.69692749626,246010.47848606252,246010.47848606252,253974.22710411937,261474.06803568752,261474.06803568752,261474.06803568752,268856.1871318653,287837.36594339518,300548.81497871823,301851.33326270996,301851.33326270996,311765.73496464221,321102.59870335506,321102.59870335506,328497.31820479617,335461.27734693,335461.27734693,335461.27734693,341126.53628408402,357615.81070639408,372809.91888703028,377226.55204851605,377226.55204851605,381916.37901380507,386333.01217529079,386333.01217529079,395712.6661058687,404545.9324288402,404545.9324288402,404545.9324288402,410796.1670848658,426851.82992643735,438244.93588497018,439955.13594374096,439955.13594374096,447800.19386281987,455188.25811670971,455188.25811670971,461834.76552037371,468094.09773547488,468094.09773547488,468094.09773547488,475326.15154548793,492611.52577801293,502475.95971700293,502475.95971700293,502475.95971700293,512426.83457195305,521798.04681399348,521798.04681399348,526773.4842414686,531459.09036248876,531459.09036248876,531459.09036248876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,524257230.39441574,null,null,0,0,0,0,0,3200.8528124999998,8554.6031484375017,18936.187790625001,62756.706923437494,107068.51523699999,148703.20414649998,229577.44872037496,339060.83462212497,461600.22155343753,580117.53612515621,682793.53571391187,695223.17439057003,898218.14908008941,807989.01044850005,766287.83646810008,1137828.2315998501,1403504.5906826011,1423707.6937380708,1584483.0632446907,1891411.5323438472,2171598.4983240464,2424792.1691602357,2521503.7449644692,2357245.9411385036,2683772.4108315473,2578448.7382984934,2303019.7592558842,3146196.9630124215,3629098.5333349672,3478896.9889983707,3621014.0834093303,4064818.5600404507,4433584.4042540053,4685814.1926726121,4676035.4576798379,4235349.7134332266,4610498.9686331963,4299318.879863292,3751757.9683114723,4968592.6788078202,5613305.8606532579,5311946.2714480683,5416068.1215952029,5891180.7031208649,6312706.7265936891,6597323.9472561935,6503561.5196013087,5862683.5571330059,6310063.0511844447,5862767.7464683764,5057381.3792154677,6628249.901051905,7405878.209959276,6945115.4221055061,7019829.7910427516,7621466.445578577,8127932.2501304522,8490329.5279814396,8347698.5810191873,7461014.2688344279,7918239.3202966554,7267026.9092879789,6252912.2956713196,8215679.589992594,9171018.2311103605,8578888.1489000358,8675977.6481603906,9359299.1810158454,9924529.015598949,10274700.601084048,10070856.719811507,8990030.7089260761,9542848.6343307048,8759647.9780714363,7514369.0426966511,9842010.1362958401,10967629.133080458,10212616.114380373,10274658.875762446,11075843.26278528,11730191.692091953,12112890.745846003,11846221.944728997,10563369.248567548,11214972.187419571,10293616.265953992,8807835.7260036096,11516289.21582032,12780158.449045273,11890666.462860083,11933352.043631963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Средний чек","Товары и продукты категории - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,230504635.41065592,null,null,0,0,0,0,0,1455.3,3892.9275000000007,8615.3760000000002,28547.788500000002,48888.766080000001,68069.869559999992,105092.01548999999,154677.57921,210089.81070000003,264041.62784999999,311763.24676035001,314675.63844255003,407513.11805819999,333745.71961500001,310013.34417900007,495909.59972400009,620533.57454896497,630717.91028284514,701938.19550739508,835908.81497046002,956831.84788999497,1068417.8673399002,1109018.6928735799,1015538.6419157133,1165945.6234395239,1071006.7493187564,914258.54986361286,1360815.2283551712,1602734.2133918514,1517253.6597043576,1592811.2602990828,1808401.4772857649,1966494.007142575,2078416.4646317204,2061550.8513161936,1810754.0862977968,1997251.1323658491,1793476.3406153896,1481856.3096509394,2150872.4678993211,2494571.2237300561,2323065.7664588098,2382322.103940919,2631296.7361634825,2818061.802433955,2945259.4407774284,2888744.4067266113,2524017.111012944,2748537.1790534891,2464251.6079643215,2005901.6428610403,2881161.6410551136,3305207.541773418,3042984.8169785896,3085505.1895445022,3410936.364223205,3651369.7436413621,3814265.0422842228,3720564.7893155771,3215947.7010803483,3463477.6651246902,3080340.8066011686,2503202.4086079486,3594865.6163533591,4113497.9352368726,3776513.3356049815,3831767.5221759146,4203963.4640866052,4480095.3022007728,4644421.3489901368,4522238.4664959041,3907134.232658667,4201875.1723946668,3736517.3624298326,3027822.0333547513,4333187.3223449336,4954705.3153903913,4525023.1096261153,4560331.9982175389,4996869.2366977194,5320144.7808830133,5508369.8051575581,5356607.0728145465,4626528.3026413657,4970456.061051161,4419524.8929683445,3573958.7320209732,5101903.4358384637,5807887.4743746333,5301672.5228871265,5325965.1298304731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Средний чек","Товары и продукты категории - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,172878476.55799189,null,null,0,0,0,0,0,1091.4749999999999,2919.6956250000003,6461.5319999999992,21410.841374999996,36666.574559999994,51052.402169999994,78819.0116175,116008.1844075,157567.35802499999,198031.22088750001,233822.43507026247,236006.72883191245,305634.83854365,250309.28971124999,232510.00813425001,371932.19979300001,465400.18091172382,473038.4327121338,526453.64663054631,626931.61122784507,717623.8859174964,801313.40050492517,831764.01965518505,761653.98143678484,874459.21757964266,803255.06198906712,685693.91239770968,1020611.4212663783,1202050.6600438885,1137940.2447782678,1194608.4452243119,1356301.1079643234,1474870.5053569307,1558812.3484737899,1546163.1384871446,1358065.5647233473,1497938.3492743864,1345107.2554615422,1111392.2322382045,1613154.3509244905,1870928.4177975419,1742299.324844107,1786741.577955689,1973472.552122612,2113546.3518254664,2208944.5805830713,2166558.3050449584,1893012.8332597075,2061402.8842901168,1848188.7059732408,1504426.23214578,2160871.2307913345,2478905.6563300635,2282238.612733942,2314128.8921583765,2558202.2731674039,2738527.3077310221,2860698.7817131667,2790423.5919866827,2411960.7758102613,2597608.2488435176,2310255.6049508764,1877401.806455961,2696149.2122650188,3085123.4514276539,2832385.001703735,2873825.6416319353,3152972.5980649535,3360071.4766505789,3483316.0117426016,3391678.8498719269,2930350.6744939997,3151406.3792959996,2802388.0218223738,2270866.5250160634,3249890.4917587,3716028.986542793,3393767.3322195862,3420248.9986631544,3747651.9275232889,3990108.5856622597,4131277.3538681688,4017455.3046109104,3469896.2269810238,3727842.0457883701,3314643.6697262586,2680469.0490157292,3826427.576878848,4355915.605780975,3976254.3921653447,3994473.8473728551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Средний чек","Товары и продукты категории - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1646461.6815046857,null,null,0,0,0,0,0,10.395,27.806625,61.538400000000003,203.91277500000001,349.20547199999999,486.21335399999998,750.65725350000002,1104.8398515000003,1500.6415050000001,1886.0116275000003,2226.8803340025006,2247.6831317325004,2910.8079861300002,2383.8979972500006,2214.3810298500002,3542.2114266000003,4432.3826753497497,4505.1279305917496,5013.844253624251,5970.7772497890001,6834.5131992142497,7631.5561952849994,7921.5620919541416,7253.8474422550953,8328.1830245680267,7650.0482094196868,6530.41821331152,9720.1087739655068,11448.101524227512,10837.526140745411,11377.223287850591,12917.153409184037,14046.385765304107,14845.831890226573,14725.363223687094,12933.957759269975,14266.079516898921,12810.545290109925,10584.687926078139,15363.374770709434,17818.365883786115,16593.326903277211,17016.586456720848,18794.976686882019,20129.012874528249,21037.567434124485,20633.888619475794,18028.693650092457,19632.408421810636,17601.797199745153,14327.868877578861,20579.726007536527,23608.625298381558,21735.605835561353,22039.322782460727,24363.831173022892,26081.21245458116,27244.750302030166,26575.462780825561,22971.055007716775,24739.126179462073,22002.434332865494,17880.01720434249,25677.611545381136,29382.128108834804,26975.095254321295,27369.768015542246,30028.310457761469,32000.68073000553,33174.43820707241,32301.7033321136,27908.101661847628,30013.39408853334,26689.409731641663,21627.300238248226,30951.338016749531,35390.752252788508,32321.593640186537,32573.799987268139,35691.923119269428,38001.034149164385,39345.498608268274,38261.479091532485,33046.630733152611,35503.257578936857,31568.03494977389,25528.276657292659,36442.16739884617,41484.910531247384,37869.089449193758,38042.608070217662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[35,null,null,null,null,null,null,"Себестоимость","Средний чек","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,91713582.110971659,null,null,0,0,0,0,0,495.140625,1318.594921875,2921.3395312500002,9687.8186718750003,16279.97625,22380.553124999999,34550.587968749991,51746.331656249997,71109.547171875005,89352.827507812501,103831.51811484374,109456.24921874999,140122.60345546875,170423.15625,170423.15625,204957.09281249999,240875.732728125,242650.94062500002,270059.52065625001,325077.17607365624,377160.19332103117,421099.49624625,440614.97718750004,440614.97718750004,488491.83599062503,535797.59906250006,535797.59906250006,580807.84970531263,625281.1987500001,625281.1987500001,632474.7343062188,682460.631831676,752441.15845322714,795184.26744374994,810458.54204062501,810458.54204062501,846956.46728927817,883019.02961249999,883019.02961249999,914771.14247176866,946144.50249374984,946144.50249374984,946144.50249374984,975089.56780606764,1046899.6611228768,1093909.5065088992,1098173.0147771249,1098173.0147771249,1138838.9072454057,1179019.7194854373,1179019.7194854373,1204336.3870753224,1229351.0665826248,1229351.0665826248,1229351.0665826248,1252279.9823191888,1316887.6817719131,1375477.6566784771,1392411.3361046938,1392411.3361046938,1409549.4462684505,1426483.1256946677,1426483.1256946677,1460759.346022181,1494626.7048746145,1494626.7048746145,1494626.7048746145,1517180.6218511725,1578739.6584750696,1625991.3862647989,1634336.6923935087,1634336.6923935087,1661195.145039618,1687733.2185289147,1687733.2185289147,1713831.5262888134,1739618.5222265266,1739618.5222265266,1739618.5222265266,1765869.365726925,1832259.4549211655,1872229.2986246208,1872229.2986246208,1872229.2986246208,1908592.9407700796,1944522.8217766264,1944522.8217766264,1962704.6428493555,1980669.5833526291,1980669.5833526291,1980669.5833526291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Себестоимость","Средний чек","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,27514074.633291509,null,null,0,0,0,0,0,148.54218749999998,395.57847656249999,876.40185937500007,2906.3456015625002,4883.9928749999999,6714.165937499999,10365.176390624996,15523.899496874998,21332.864151562502,26805.848252343749,31149.455434453121,32836.874765624998,42036.781036640627,51126.946875000001,51126.946875000001,61487.127843749993,72262.719818437501,72795.282187500008,81017.856196875,97523.152822096876,113148.05799630935,126329.84887387499,132184.49315625001,132184.49315625001,146547.55079718749,160739.27971875001,160739.27971875001,174242.35491159378,187584.35962500001,187584.35962500001,189742.42029186562,204738.1895495028,225732.34753596815,238555.28023312497,243137.5626121875,243137.5626121875,254086.94018678344,264905.70888374996,264905.70888374996,274431.34274153056,283843.35074812494,283843.35074812494,283843.35074812494,292526.87034182029,314069.89833686303,328172.85195266973,329451.90443313745,329451.90443313745,341651.67217362172,353705.91584563116,353705.91584563116,361300.91612259671,368805.31997478742,368805.31997478742,368805.31997478742,375683.99469575664,395066.3045315739,412643.29700354312,417723.40083140816,417723.40083140816,422864.83388053515,427944.93770840031,427944.93770840031,438227.80380665429,448388.01146238431,448388.01146238431,448388.01146238431,455154.18655535177,473621.89754252083,487797.41587943968,490301.0077180526,490301.0077180526,498358.54351188539,506319.96555867442,506319.96555867442,514149.457886644,521885.55666795798,521885.55666795798,521885.55666795798,529760.80971807742,549677.83647634962,561668.78958738619,561668.78958738619,561668.78958738619,572577.88223102386,583356.8465329879,583356.8465329879,588811.39285480662,594200.87500578875,594200.87500578875,594200.87500578875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,19209096.668679647,null,null,0,0,0,0,0,74.217281249999985,341.04118125000002,780.96021937499984,3006.2818931249999,5057.4496657499994,7179.0105802500002,10968.915287250002,16470.6552285,22809.995333625,29386.860584437498,34899.596035796254,35533.518365857497,45826.305019773739,44418.221976937493,42217.376572350004,56425.502038162493,66324.894739618496,66008.612208460501,71494.574011442994,83338.419762079517,93647.34925873125,102460.41332680499,105425.82797525308,99820.96529216264,110689.3051373113,109036.12829610045,100445.0788903647,125869.21855492788,141119.85018317439,136468.96294773984,140078.25591126335,153821.66326991512,167615.71703858732,176233.85493891203,175865.58177026242,163556.51612577055,175445.51410010032,169121.96967569264,154041.75500394325,187818.20308068945,206099.21623861411,197670.15168765327,200045.33636620105,213910.39479585484,228793.80474446056,239152.36991558759,236575.74274854004,219339.99002945641,232349.41259831813,221935.34036137129,200805.34558179852,243653.12845000467,265558.86863594793,253405.72113908868,255307.94833282684,271628.37600122951,287541.22815947287,299688.36426678207,296881.51319194987,273813.78593580314,286601.61415917403,270611.38712534745,244246.30137172612,297057.84090966731,323700.61430424143,307863.41181665548,309973.21522966673,328691.54010605993,346450.32385063486,357560.0480190462,352492.84375631541,324660.72482335195,340642.00741987181,322203.72090120881,290044.27722883818,351112.92111611442,380800.49536263756,361198.04597926309,362591.06897413603,384440.46016384807,404646.96535666101,416391.23642602225,409545.76572205592,376669.9936125917,395386.40670279262,373793.47532299871,335728.11328992055,406104.72318531224,439264.39046519157,416292.3519474956,417029.80608684721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","Товары и продукты категории - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,4400741.72654936,null,null,0,0,0,0,0,18.19125,83.679749999999999,191.73577499999999,737.47327499999994,1250.1037394999998,1783.6541415000002,2726.0710785000001,4063.1425064999994,5602.8946049999995,7218.0229275000002,8627.3564921774996,8685.8619326324988,11238.801640604997,8993.8387625624982,8087.6083018500003,12594.8664851625,15343.962216313501,15213.728232895501,16525.680855453,19310.787782834628,21570.451058858624,23600.948584578746,24065.554929295395,21757.67029508168,24665.719299353921,22436.543303320777,18899.05237154723,27835.158298612369,32600.454877704167,30685.383663113476,32077.234200384719,36109.282607453846,39111.100519438856,41124.865225347981,40591.665963033069,35523.227168242302,39035.458564266111,35064.907657234471,28855.407498278837,41740.795240052517,48257.907332240371,44787.116046550604,45765.133267129109,50517.412695204803,54068.42489336407,56521.511550491559,55263.259369492,48166.184720457568,52270.89316463493,46745.56889630315,38044.982810596717,54661.99611599635,62668.056227508307,57663.819022919197,58447.089043870197,64446.112314722515,68807.332665143258,71717.242957263647,69938.097661752749,60439.621732751162,65074.289220226376,57866.695000423671,47010.483219520749,67494.593584964998,77218.381159217941,70697.180134917828,71565.92271674599,78427.370338191235,83574.595192236127,86624.846923988298,84329.882031334913,72869.597764820559,78361.439431194332,69693.503663879004,56451.379798785216,80736.470134301591,92110.211811643632,84038.615006724722,84612.212710495922,92632.848865723572,98619.560229036026,102102.68108246404,99283.957851419065,85746.875218110275,92114.971173092083,81901.069897753259,66227.097295897547,94536.370182331884,107529.00370868803,98069.929024930854,98373.586611722698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","Товары и продукты категории - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,3772064.3370423079,null,null,0,0,0,0,0,15.592500000000001,71.725500000000011,164.34494999999998,632.1199499999999,1071.5174909999998,1528.846407,2336.632353,3482.693577,4802.4810900000002,6186.8767950000001,7394.8769932949999,7445.0245136849999,9633.2585490899983,7709.0046536250011,6932.2356873000008,10795.599844425,13151.967613983001,13040.338485339002,14164.869304674001,16552.103813858248,18488.958050450252,20229.3845010675,20627.618510824628,18649.431681498587,21142.045113731929,19231.322831417809,16199.187747040485,23858.707113096323,27943.247038032147,26301.75742552583,27494.77217175833,30950.81366353187,33523.800445233312,35249.884478869695,34792.856539742621,30448.480429921965,33458.964483656666,30055.635134772408,24733.206427096145,35777.824491473577,41363.920570491748,38388.956611329086,39227.257086110665,43300.639453032694,46344.364194312067,48447.009900421326,47368.508030993136,41285.301188963633,44803.622712544231,40067.630482545552,32609.985266225754,46853.139527996864,53715.476766435691,49426.13059107359,50097.504894745893,55239.524841190723,58977.713712979945,61471.922534797413,59946.940852930929,51805.390056643839,55777.96218876545,49600.024286077431,40294.699902446358,57852.508787112849,66187.183850758229,60597.582972786724,61342.219471496566,67223.460289878189,71635.36730763095,74249.868791989982,72282.756026858493,62459.655226989053,67166.948083880852,59737.288854753438,48386.89697038733,69202.688686544207,78951.610124265964,72033.098577192635,72524.753751853641,79399.584742048784,84531.051624888016,87516.583784969174,85100.535301216325,73497.321615523091,78955.689576936071,70200.917055217098,56766.08339648362,81031.174441998766,92167.717464589747,84059.939164226438,84320.217095762302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","Товары и продукты категории - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2514709.5580282062,null,null,0,0,0,0,0,10.395,47.817000000000007,109.5633,421.41329999999994,714.34499399999993,1019.230938,1557.7549020000001,2321.7957179999999,3201.6540599999998,4124.5845300000001,4929.9179955299996,4963.3496757899993,6422.1723660600001,5139.3364357500004,4621.4904581999999,7197.066562949999,8767.9784093220005,8693.5589902259999,9443.2462031159994,11034.735875905499,12325.972033633498,13486.256334045,13751.745673883082,12432.954454332388,14094.696742487953,12820.881887611871,10799.458498026986,15905.804742064211,18628.83135868809,17534.504950350554,18329.848114505556,20633.875775687909,22349.2002968222,23499.922985913126,23195.237693161751,20298.98695328131,22305.976322437778,20037.090089848269,16488.804284730762,23851.882994315718,27575.947046994494,25592.637740886057,26151.504724073773,28867.092968688463,30896.24279620804,32298.006600280885,31579.005353995424,27523.534125975748,29869.081808362815,26711.753655030367,21739.990177483833,31235.426351997903,35810.317844290454,32950.753727382391,33398.336596497262,36826.349894127146,39318.475808653289,40981.28168986494,39964.627235287284,34536.926704429228,37185.308125843636,33066.682857384949,26863.13326829757,38568.339191408573,44124.789233838819,40398.38864852448,40894.812980997704,44815.640193252126,47756.911538420638,49499.912527993321,48188.504017905667,41639.77015132604,44777.965389253899,39824.8592365023,32257.931313591558,46135.125791029473,52634.406749510636,48022.065718128411,48349.835834569094,52933.05649469918,56354.034416592003,58344.389189979447,56733.690200810888,48998.21441034873,52637.126384624054,46800.611370144725,37844.055597655744,54020.782961332508,61445.14497639316,56039.959442817628,56213.47806384154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,6555062.3438921375,null,null,0,0,0,0,0,23.106562499999999,106.01456250000001,242.55091874999997,934.8272062499999,1554.9872625,2190.2146875000003,3344.9668874999998,5079.2487899999996,7079.204291250001,9121.0587168750008,10728.803503687501,11107.140187500001,14255.440356937497,17366.186249999995,17366.186249999995,19875.360881249995,22354.604999999996,22354.604999999996,24123.675113999994,28031.378684216252,31739.975473683749,34726.018390087491,36139.160662499991,36139.160662499991,39066.803062874991,41959.523287499993,41959.523287499993,44822.729539349988,47651.782237499989,47651.782237499989,47828.001095857493,50867.454787108836,55870.473674686902,58737.83249906249,59450.631980249993,59450.631980249993,62034.703638261366,64587.95137987499,64587.95137987499,66498.231042190499,68385.724068374999,68385.724068374999,68385.724068374999,70173.268983791422,74988.286815828003,78373.724511072171,78742.284610814982,78742.284610814982,81081.396086750901,83392.605636532491,83392.605636532491,85309.666503087341,87203.859844394989,87203.859844394989,87203.859844394989,88551.068423991615,92644.389209766436,96552.243911427751,97716.805724599151,97716.805724599151,98895.426634106625,100059.98844727802,100059.98844727802,102417.23026629297,104746.35389263576,104746.35389263576,104746.35389263576,106326.97637287565,110371.88447103628,113219.5536731343,113609.00129247409,113609.00129247409,115642.81116580211,117652.36088159542,117652.36088159542,119260.48961864547,120849.43590555179,120849.43590555179,120849.43590555179,122673.05389336657,127032.55314318843,129559.67874508431,129559.67874508431,129559.67874508431,132060.47659087725,134531.44384606436,134531.44384606436,135781.84276896084,137017.32639655439,137017.32639655439,137017.32639655439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1966518.7031676408,null,null,0,0,0,0,0,6.9319687499999993,31.804368750000002,72.765275624999987,280.44816187499998,466.49617875000001,657.06440625000005,1003.4900662499999,1523.7746369999998,2123.7612873750004,2736.3176150625,3218.64105110625,3332.1420562500002,4276.6321070812492,5209.8558749999984,5209.8558749999984,5962.6082643749987,6706.3814999999986,6706.3814999999986,7237.1025341999984,8409.4136052648755,9521.9926421051241,10417.805517026247,10841.748198749998,10841.748198749998,11720.040918862496,12587.856986249997,12587.856986249997,13446.818861804995,14295.534671249996,14295.534671249996,14348.400328757247,15260.236436132651,16761.142102406069,17621.349749718745,17835.189594074996,17835.189594074996,18610.411091478411,19376.385413962496,19376.385413962496,19949.469312657147,20515.717220512499,20515.717220512499,20515.717220512499,21051.980695137427,22496.486044748399,23512.11735332165,23622.685383244494,23622.685383244494,24324.41882602527,25017.781690959746,25017.781690959746,25592.899950926203,26161.157953318496,26161.157953318496,26161.157953318496,26565.320527197484,27793.316762929931,28965.673173428324,29315.041717379743,29315.041717379743,29668.627990231987,30017.996534183407,30017.996534183407,30725.169079887892,31423.906167790727,31423.906167790727,31423.906167790727,31898.092911862695,33111.565341310881,33965.866101940286,34082.700387742225,34082.700387742225,34692.843349740629,35295.708264478628,35295.708264478628,35778.14688559364,36254.830771665533,36254.830771665533,36254.830771665533,36801.916168009971,38109.765942956525,38867.903623525293,38867.903623525293,38867.903623525293,39618.142977263175,40359.433153819307,40359.433153819307,40734.552830688248,41105.197918966318,41105.197918966318,41105.197918966318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1524067648.7586758,null,null,0,0,0,0,0,7977.3574124999986,31514.115688825004,72225.357638279995,266180.16144815495,445012.78308632004,621126.83215584001,951455.95995861012,1440089.7932925783,2002846.3615242031,2557855.215889127,2992314.9788327962,2952530.5468252003,3822619.1119239014,2943715.6815975634,2685286.6309265019,4394605.9128996842,5330840.6093933368,5223066.0286525944,5705348.745961627,6819770.7286836728,7776478.9391708942,8529597.6733044125,8546421.7355796918,7499004.887953016,8577362.9637862276,7694471.8586088549,6446134.3504282385,10062208.176500827,11724758.307803944,10748141.775236804,11309003.320353236,13099368.137366187,14418589.048490223,15141329.033978647,14604019.44016299,12283923.396815708,13625403.686013458,12074179.554989554,9792723.6632391401,15082528.642017627,17394482.933370695,15672348.243901199,16083119.484380784,18276110.869426847,19902008.641698219,20746876.104044624,19814398.314889673,16581594.334763855,18153266.291050211,16048224.192479892,12824380.891947854,19613579.315778509,22419078.286466096,19971106.930206284,20279554.773040805,23082825.195731468,25155318.362363726,26162086.691280704,24842084.563793764,20537530.105018057,22334035.496576004,19659181.704217512,15668825.496244205,23921435.248921268,27242159.054453406,24123201.295994382,24477504.984842703,27640074.338317372,30050684.96861973,31092227.910900969,29488918.296014067,24382610.265252352,26451591.562352777,23257239.790170208,18458195.47512982,28100071.428355124,31929084.154200561,28122711.861277118,28342391.192106601,31943624.602859937,34689499.422820039,35876435.949834153,33971009.740163416,28055391.521633744,30386064.147250712,26699848.626155674,21147671.12348409,32147063.280118536,36389417.895314552,32020153.434853457,32137318.459017508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1265022108.8842268,null,null,0,0,0,0,0,6245.3639062499988,26100.687425312506,59882.16490199999,223610.18190043746,374456.67983675003,524866.83311474998,803278.74539587495,1214505.434196075,1688792.3822151374,2160225.5232942565,2535116.7203102345,2512367.5159453498,3250484.8350593722,2548450.9172729603,2322832.565950484,3722779.9709294038,4504919.8388589546,4416990.7019728106,4814430.4644835098,5731100.3857566956,6508451.0462001106,7121486.7065696837,7149658.941173845,6326010.4585128138,7210429.1963512804,6533002.4781723581,5519433.3717945451,8383590.152358057,9742069.0222449116,8994028.0149014425,9435950.3362655677,10849508.923408218,11911812.362995867,12495207.585422736,12106851.090807421,10317712.10791974,11393592.747690462,10191182.686385484,8372690.980319228,12511557.903601823,14368900.9640943,13058980.358348284,13372338.623626862,15074853.305304948,16365887.314290024,17050602.473065432,16358673.216946241,13877743.813946113,15131867.100065276,13493640.341236414,10942765.769726694,16229946.514824158,18474794.137966983,16621691.724779977,16859816.520381808,19014158.536822747,20628084.623559602,21435266.554258302,20467634.973850798,17173571.815724883,18586168.077882048,16483048.519884724,13327344.332178639,19741300.885318641,22395420.225257531,20027852.624825493,20294719.152275395,22709251.72048635,24570085.505592056,25395465.948106222,24214092.713273156,20319304.738890357,21947998.105522968,19457451.76989568,15683854.237201337,23154764.451082457,26212188.768882014,23347206.202950977,23512197.56601575,26279605.644497294,28412935.489240978,29343049.623900209,27948021.66834607,23444458.980408702,25289544.260625675,22411087.136565663,18033001.555425476,26570651.714284584,29968164.338509843,26671174.061998591,26753816.156259827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,223659905.22563809,null,null,0,0,0,0,0,1622.4271874999999,4658.5395635624991,10577.217623174998,35396.237810362509,58610.970286200027,79340.200479899999,122400.65781022504,186284.99656255502,258967.55251424259,326111.61072468397,372719.48991545814,356995.8931309199,464400.03147827077,316382.5993878541,292827.34483526158,555176.89410042949,685356.97757913545,670750.02077497449,745095.02396598272,916035.21108779265,1074403.0879455758,1198064.3014242086,1188981.8116871035,994316.56669074018,1163104.1552359057,982837.03314892156,781965.99387832498,1444577.2196951518,1708102.7809912772,1505017.4798024478,1610630.1943643498,1946065.4652488697,2173595.1002311939,2296671.0161805693,2161262.5086716842,1688188.4049349669,1922630.8485883037,1613147.251803264,1207486.9655355369,2229116.2425060896,2627383.9152934263,2258044.6271049287,2346458.3538973127,2784477.7852902524,3082085.4592796536,3221560.8338508634,3003493.7947258381,2331117.9746856382,2611995.4696184946,2198373.7108117351,1604338.0692861136,2940317.2945783623,3431883.7147802543,2896442.4697491471,2959170.4414108107,3541671.9725655783,3952991.0877167042,4128994.9791522473,3806645.7666407116,2900352.6290351273,3240578.3876733864,2734990.4431386674,1998304.3506655097,3633886.9258255698,4217277.7342112698,3542836.2608663179,3622540.2310165446,4294294.0737268515,4786490.1680398174,4975853.5589179285,4590210.2725848407,3503426.9303656016,3893055.5089548975,3269091.066224549,2362548.0731896441,4292893.4060466066,4967551.7743778694,4119466.8446809426,4168969.7658574022,4913962.2711745389,5459318.7570445687,5684757.1121599786,5217431.2764274664,3951882.8263719622,4379295.0812113285,3665328.1951687951,2631096.8260217402,4813018.4705662895,5548122.4710522611,4585744.5124501362,4618006.9747686833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,35385634.64881134,null,null,0,0,0,0,0,109.56631874999999,754.88869995000016,1765.9751131050002,7173.7417373549997,11945.132963370001,16919.798561190004,25776.556752510001,39299.362533947984,55086.426794822968,71518.081870186477,84478.768607103731,83167.137748930501,107734.24538625826,78882.164936748915,69626.720140756544,116649.04786985286,140563.79295524693,135325.30590480939,145823.25751213572,172635.1318391829,193624.80502520758,210046.66531051905,207780.98271874237,178677.86274946239,203829.61219904054,178632.34728757656,144734.98475536823,234040.80444761858,274586.50456775329,249096.28053291244,262422.78972332092,303793.74870909553,333181.58526316134,349450.43237534043,335905.84068388178,278022.88396100106,309180.0897346937,269849.61680080369,212545.71738437781,341854.49590971461,398198.05398296675,355323.25844798656,364322.5068566103,416779.77883164887,454035.86812854029,474712.7971283251,452231.30321759405,372732.54613210284,409403.7213664414,356210.14043174218,277277.05293504539,443315.50637598726,512400.43371885386,452972.73567716201,460567.81124818395,526994.68634314055,574242.65108741424,597825.15787015634,567803.82330225781,463605.66025804268,507289.03102057823,441142.74119412195,343176.81340005621,546247.4377770588,629461.09498460195,552512.41030257498,560245.60155076929,636528.54410416936,694109.29498785629,720908.40387681429,684615.31015606236,559878.59599639021,610537.9478749095,530696.95404997875,411793.16473883856,652413.57122605736,749343.61094068526,656038.81364519428,661223.86023345205,750056.68718810519,817245.17653449811,848629.21377395943,805556.7953898774,659049.71485308395,717224.80541370867,623433.29442121962,483572.74203687249,763393.09526766324,873131.08575244318,763234.86040473019,765495.32798899559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,488107889.8157075,null,null,84500,137000,353000,306000,511000,383346.203125,436888.40807291667,589701.55723958334,545141.0708333333,600776.604375,537856.27625,928770.80093749997,900419.828125,1092965.44921875,1055460.974609375,1134335.6314453124,1363128.9364453123,1702272.671875,1196587.871875,1306247.2385416667,1793405.5567708334,1803259.9207604167,2032748.2374270833,2207416.7671354162,2538467.2695760415,2650387.975984375,2871757.5577500002,2783784.874416667,2524426.0077499999,3647859.1694166665,2487563.419416667,3057552.1860833331,3879089.0458802078,3708063.8625468751,3547404.5125468746,3943080.5254515619,4326273.3000561148,4883231.805055052,4886019.3102790108,4695311.3436123431,3987703.7436123439,5203821.3009827603,3548944.9676494272,4318723.0676494269,5531930.5617441153,5281006.8450774476,5201810.6284107817,5536367.0950774485,5874057.0842000553,6179429.7368409093,6230870.1835630164,5932876.6335630165,5151689.950229683,6666041.8383158837,4541361.9216492167,5455662.3549825503,7189865.4122266341,6636437.2788933003,6284823.8122266335,6644622.5288933003,7036704.0228529256,7461484.2426767219,7640229.4511022577,7156582.4844355909,6253184.6677689245,7851438.0871431604,5381851.2871431597,6668451.5871431604,8304247.3258916307,7824170.6092249639,7230420.1592249647,7801331.6092249639,8199593.8324455414,8666045.5877451561,8746245.0727170072,8258228.9560503419,7158963.6927170083,9066429.2222122569,6191837.0588789228,7660844.5788789224,9422410.9704167284,8924823.3037500624,8171744.4704167293,8852042.2537500635,9246124.5229263753,9799816.7784683127,9803076.5412378367,9302512.4112378359,8031703.1649045032,10212124.969102757,6974113.156102757,8354288.6931027565,10642947.023701882,9883148.023701882,9267857.8570352159,9830323.023701882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10658264.96000001,null,null,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,84000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Крупный чек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7613046.4000000013,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Средний чек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1522609.28,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale-чек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1522609.28,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,240403783.3333334,null,null,0,52500,177500,100500,301500,97500,144500,286900,204500,255600,160700,512900,420700,561000,461500,505200,745700,878000,497083.33333333331,554416.66666666674,852500.00000000012,857583.33333333337,1091000,1130083.3333333333,1327333.3333333333,1324166.6666666667,1446666.6666666667,1371333.3333333333,1164000,1980000,1023333.3333333334,1487833.3333333333,1999166.6666666667,1862583.3333333333,1734333.3333333333,2035083.3333333333,2228666.666666667,2649166.666666667,2582500.0000000005,2434833.3333333335,1839500,2700833.3333333335,1380416.6666666667,1994083.3333333333,2882500.0000000005,2682333.3333333335,2669666.666666667,2906083.3333333335,3110958.3333333335,3211666.666666667,3238333.3333333335,2993583.3333333335,2370333.333333333,3461666.666666667,1767083.3333333333,2495750,3861666.666666667,3389833.3333333335,3119666.666666667,3376083.3333333335,3629916.666666667,3861666.666666667,3957500.0000000005,3563583.3333333335,2842833.3333333335,4053333.3333333335,2083750,3159916.666666667,4345000,3972333.3333333335,3468333.3333333335,3923583.3333333335,4180125.0000000005,4453333.333333333,4495000,4096083.3333333335,3219083.3333333335,4645000,2352500.0000000005,3574083.3333333335,4882500,4495833.333333333,3865000.0000000005,4407333.333333333,4651166.666666667,4990833.333333333,4990833.333333333,4579833.333333333,3566166.666666667,5182500,2600416.666666667,3700333.3333333335,5528333.333333333,4892083.333333333,4411666.666666667,4829583.333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,232238783.33333328,null,null,0,0,0,0,0,5000,11000,22400,89000,89100,143200,194400,281200,361000,441000,484200,424199.99999999994,736000,328750,536083.33333333337,834166.66666666674,839250,822666.66666666674,1011750,1159000,1305833.3333333335,1428333.3333333335,1353000,1145666.6666666667,1711666.6666666667,905000,1319500,1980833.3333333335,1844250,1716000,2016750,2210333.3333333335,2380833.3333333335,2464166.666666667,2266500,1821166.6666666667,2682500,1362083.3333333335,1975750,2864166.666666667,2664000,2401333.3333333335,2787750,2942625,3193333.3333333335,3220000,2975250,2351999.9999999995,3443333.3333333335,1748750,2477416.6666666665,3593333.3333333335,3271500,2951333.3333333335,3357750,3611583.3333333335,3843333.3333333335,3939166.666666667,3545250,2824500,4035000,2065416.6666666667,2891583.3333333335,4226666.666666667,3804000,3450000,3905250,4161791.666666667,4435000,4476666.666666667,4077750,3200750,4626666.666666667,2334166.666666667,3305750,4764166.666666667,4327500,3846666.666666667,4389000,4632833.333333334,4972500,4972500,4561500,3547833.3333333335,5164166.666666667,2582083.3333333335,3682000,5260000,4773750,4243333.333333334,4811250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6470000,null,null,0,50000,170000,90000,290000,80000,120000,250000,100000,150000,0,300000,120000,180000,0,0,300000,120000,150000,0,0,0,250000,100000,150000,0,0,0,0,250000,100000,150000,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1694999.9999999981,null,null,0,2500,7500,10500,11500,12500.000000000002,13500.000000000002,14500,15500,16500,17500,18500,19500,20000,20500,21000,21500,22000,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,20635928.579903331,null,null,84500,84500,175500,175500,179500,183500,187500,191500,195500,195500,195500,195500,198035,198035,200765,200765,201165,201565,198431.66666666666,198765,199098.33333333334,199098.33333333334,199098.33333333334,199098.33333333334,201709.38333333333,201709.38333333333,204521.28333333335,204521.28333333335,204887.95,205254.61666666667,205621.28333333335,205987.95,206354.6166666667,206354.6166666667,206354.6166666667,206354.6166666667,209043.99816666666,209043.99816666666,211940.2551666667,211940.2551666667,212343.58850000001,212746.92183333336,213150.2551666667,213553.58850000001,213956.92183333336,213956.92183333336,213956.92183333336,213956.92183333336,216726.98477833334,216726.98477833334,219710.12948833333,219710.12948833333,220153.79615499999,220597.46282166668,221041.12948833333,221484.79615499999,221928.46282166668,221928.46282166668,221928.46282166668,221928.46282166668,224781.62765501667,224781.62765501667,227854.26670631664,227854.26670631664,228342.30003964997,228830.3333729833,229318.36670631662,229806.40003964998,230294.4333729833,230294.4333729833,230294.4333729833,230294.4333729833,233233.19315133381,233233.19315133381,236398.01137417284,236398.01137417284,236934.84804083951,237471.68470750618,238008.52137417285,238545.35804083952,239082.19470750619,239082.19470750619,239082.19470750619,239082.19470750619,242109.11727920722,242109.11727920722,245368.8800487314,245368.8800487314,245959.40038206472,246549.92071539807,247140.44104873139,247730.96138206474,248321.48171539805,248321.48171539805,248321.48171539805,248321.48171539805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14233402.053771794,null,null,65000,65000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,136950,136950,139050,139050,139050,139050,139050,139050,139050,139050,139050,139050,141058.5,141058.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,145290.255,145290.255,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,149648.96265,149648.96265,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,154138.4315295,154138.4315295,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,158762.58447538497,158762.58447538497,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,163525.46200964655,163525.46200964655,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4270020.6161315339,null,null,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2132505.9099999988,null,null,0,0,0,0,4000,8000,12000,16000,20000,20000,20000,20000,20000,20000,20000,20000,20400,20800,17666.666666666668,18000,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18700,19066.666666666668,19433.333333333336,19800,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20570.000000000007,20973.333333333339,21376.666666666675,21780.000000000007,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22627.000000000007,23070.666666666675,23514.333333333339,23958.000000000007,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24889.700000000008,25377.733333333341,25865.766666666674,26353.80000000001,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,27378.670000000016,27915.506666666679,28452.343333333345,28989.180000000015,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,30116.537000000015,30707.057333333356,31297.57766666669,31888.098000000024,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,58929400.290000014,null,null,0,0,0,0,0,903,1823.6750000000004,4268.8450000000003,16826.8,18627.12,30426.12,45067.590000000004,66484.800000000003,85756.5,107101.65,117977.355,105870.66,183937.8,82303,134295.70000000001,209316.5,210837.15,206908.79999999999,254707.65,292011.95,329455.5,360543.5,341904.15000000008,289511.95,432938.5,228942.75,334064.84999999998,501608,467166.15000000014,434756.8,511036.65000000014,560398.35,603515.5,625015.5,574774.19999999995,462096.6,680476,345613,501321.10000000009,726923,676165.95,609636.4,707776.20000000007,747097.1,810790.5,817506,755622.45000000007,597242.1,874703,444162.75,629352.85,912698,831103.2,749656.40000000014,853038.45000000007,917567.47499999998,976610.5,1000983.0000000001,900884.7,717748.85,1025355.5000000001,524864,734809.59999999998,1074100.5,966690.45,876940,992601.45,1057958.4750000003,1127263,1138013,1036471.95,813669.85,1176008,593379,840266.35,1211130.5,1100209.5,977964,1115928.4500000002,1177924.4750000001,1264293,1264293,1159798.95,902065.85,1313038,656519,936187.35,1337410.5,1213861.5,1078988,1223536.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Крупный чек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,20444775.125,null,null,0,0,0,0,0,262.50000000000006,730.62500000000023,1521.6250000000002,6790.0000000000009,7123.5000000000018,12321,17475.750000000004,26790.000000000004,34012.5,43826.250000000007,47500.875000000007,43218.000000000007,74190.000000000015,32681.250000000007,53016.250000000007,81387.500000000015,81101.250000000015,78740.000000000015,96063.750000000015,109297.50000000003,121712.50000000003,132550.00000000003,124357.50000000003,105297.50000000001,156050.00000000003,82387.500000000015,119280,178712.50000000003,165926.25000000003,154140.00000000003,180888.75000000003,197267.5,212837.50000000003,219087.5,201847.5,161367.50000000003,238237.50000000006,120681.25000000003,175061.25000000006,253212.50000000006,235372.5,211720.00000000003,245666.25000000006,259314.37500000006,281275.00000000006,283800.00000000006,261416.25000000006,206955,301900.00000000006,153543.75000000003,217148.75000000003,315400.00000000006,286672.50000000006,258970.00000000006,294153.75,316255.00000000006,336025.00000000006,344337.50000000012,309903.75,246855.00000000006,352650.00000000012,180481.25000000006,252673.75000000006,369275.00000000012,332347.50000000006,300750.00000000006,340616.25000000006,362508.12500000006,386775.00000000012,389900.00000000012,355578.75000000006,278748.75000000006,403400.00000000012,203262.50000000006,288198.75000000006,414837.50000000012,376537.50000000006,334700.00000000006,381622.50000000012,402823.75,432337.50000000012,432337.50000000012,396585.00000000006,308455.00000000006,448962.50000000012,224481.25000000006,320092.50000000006,457275.00000000012,414731.25000000006,368650.00000000012,417543.75000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Средний чек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,37525085.700000003,null,null,0,0,0,0,0,630,1055.2500000000002,2674.35,9684,11145.599999999999,17463.599999999999,26705.7,38304,49995,60979.5,68011.649999999994,60391.799999999996,105894,47940,78561,123795,125644.5,124224,153859.5,177298.5,201765,221505,211504.50000000003,179098.5,269355,142582.5,209065.50000000003,314340,293314.50000000006,273264,321529.50000000006,353770.5,380565,395565,363366,293118,430980,219240,318003.00000000006,461790,429718.50000000006,387972,450576.00000000006,475608,516315,520380,481963.50000000006,380583,558690,283432.5,402055.5,582540,531036,478572.00000000006,545143.50000000012,586544.25,624915,640590,576531,459385.5,656265,335970,470358,687615,618853.5,562200,636133.5,678599.25000000012,722490,729990,664348.5,521965.5,753840,380670,538660.5,777015,706185,627720,716593.50000000012,756404.25,811890,811890,744808.5,579295.5,843240,421620,601240.5,858915,779895,693240,786645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale-чек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,959539.46499999962,null,null,0,0,0,0,0,10.5,37.800000000000004,72.87,352.79999999999995,358.02,641.52,886.14,1390.8,1749,2295.8999999999996,2464.83,2260.86,3853.7999999999997,1681.7500000000002,2718.4500000000003,4134,4091.4000000000005,3944.8,4784.3999999999996,5415.9500000000007,5978,6488.4999999999991,6042.15,5115.95,7533.4999999999991,3972.7499999999995,5719.3499999999995,8555.5,7925.4,7352.8000000000011,8618.4,9360.3500000000022,10113,10363,9560.7000000000007,7611.1,11258.5,5691.75,8256.85,11920.5,11074.949999999999,9944.4000000000015,11533.95,12174.724999999999,13200.5,13326,12242.7,9704.1000000000022,14113,7186.5,10148.6,14758,13394.699999999999,12114.400000000001,13741.199999999999,14768.225,15670.5,16055.5,14449.949999999999,11508.35,16440.5,8412.75,11777.850000000002,17210.5,15489.45,13990,15851.7,16851.100000000002,17998,18123,16544.7,12955.6,18768,9446.5,13407.1,19278,17487,15544.000000000004,17712.45,18696.475000000002,20065.5,20065.5,18405.45,14315.349999999999,20835.500000000004,10417.750000000002,14854.350000000002,21220.500000000004,19235.250000000004,17098,19347.750000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,157480512.65247077,null,null,0,0,0,30000,30000,31443.203125,33064.733072916664,37032.712239583336,58314.270833333336,61049.484375,81230.15625,105303.2109375,145200.02812500001,178173.94921875,216094.32460937501,240393.27644531248,240393.27644531248,354769.87187500001,348769.87187500001,348769.87187500001,462490.72343750001,465741.10409375001,465741.10409375001,553527.45046874997,647412.60290937498,725056.42598437495,790026.10774999997,796026.10774999997,796026.10774999997,945666.05274999992,945666.05274999992,945666.05274999992,1087959.7625468748,1087959.7625468748,1087959.7625468748,1106605.9254515623,1244164.2852227814,1337505.6402217187,1382563.5551123437,1389763.5551123437,1389763.5551123437,1508965.0458160937,1508965.0458160937,1508965.0458160937,1607750.6399107813,1607750.6399107813,1607750.6399107813,1607750.6399107813,1698474.6660883883,1839445.5853959094,1854520.72074135,1863160.72074135,1863160.72074135,1988114.7088275501,1988114.7088275501,1988114.7088275501,2072612.2827383,2072612.2827383,2072612.2827383,2072612.2827383,2143478.2535312413,2277465.4483550382,2332932.184395941,2343300.184395941,2343300.184395941,2398766.9204368428,2398766.9204368428,2398766.9204368428,2509700.3925186475,2509700.3925186475,2509700.3925186475,2509700.3925186475,2583125.1642942075,2707064.0612604907,2731682.061342835,2744123.6613428351,2744123.6613428351,2833767.1375047499,2833767.1375047499,2833767.1375047499,2915515.8757092226,2915515.8757092226,2915515.8757092226,2915515.8757092226,3000741.8639804991,3128398.9278557715,3128398.9278557715,3143328.8478557714,3143328.8478557714,3261018.1683873585,3261018.1683873585,3261018.1683873585,3319862.8286531516,3319862.8286531516,3319862.8286531516,3319862.8286531516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,117478096.74805444,null,null,0,0,0,0,0,1110.15625,2357.486979166667,5409.778645833333,21780.208333333336,23884.21875,39407.8125,57925.546875,88615.40625,113979.9609375,143149.48046875,157225.59726562499,157225.59726562499,245207.59375,245207.59375,245207.59375,332685.171875,335185.46468750003,335185.46468750003,402713.42343750002,474932.77146874997,534658.78921874997,584635.46750000003,584635.46750000003,584635.46750000003,699743.11749999993,699743.11749999993,699743.11749999993,809199.81734374992,809199.81734374992,809199.81734374992,823543.01957812486,929357.14247906255,1001158.1847859374,1035818.1193171876,1035818.1193171876,1035818.1193171876,1127511.5737046874,1127511.5737046874,1127511.5737046874,1203500.4922390624,1203500.4922390624,1203500.4922390624,1203500.4922390624,1273288.2046833755,1381727.3733814687,1393323.6313395,1393323.6313395,1393323.6313395,1489442.0837135001,1489442.0837135001,1489442.0837135001,1554440.217491,1554440.217491,1554440.217491,1554440.217491,1608952.5027163394,1712019.5756577218,1754686.2956891854,1754686.2956891854,1754686.2956891854,1797353.0157206485,1797353.0157206485,1797353.0157206485,1882686.4557835751,1882686.4557835751,1882686.4557835751,1882686.4557835751,1939167.0494570825,2034504.6625080698,2053441.5856483346,2053441.5856483346,2053441.5856483346,2122398.1057728846,2122398.1057728846,2122398.1057728846,2185281.7505455557,2185281.7505455557,2185281.7505455557,2185281.7505455557,2250840.2030619225,2349037.9445044394,2349037.9445044394,2349037.9445044394,2349037.9445044394,2439568.1910671988,2439568.1910671988,2439568.1910671988,2484833.314348578,2484833.314348578,2484833.314348578,2484833.314348578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,35243429.02441632,null,null,0,0,0,0,0,333.046875,707.24609375000011,1622.9335937499998,6534.0625000000009,7165.265625,11822.34375,17377.6640625,26584.621875000001,34193.98828125,42944.844140624999,47167.679179687497,47167.679179687497,73562.278124999997,73562.278124999997,73562.278124999997,99805.551562499997,100555.63940625,100555.63940625,120814.02703125001,142479.83144062498,160397.63676562498,175390.64025,175390.64025,175390.64025,209922.93524999998,209922.93524999998,209922.93524999998,242759.94520312495,242759.94520312495,242759.94520312495,247062.90587343744,278807.14274371875,300347.45543578122,310745.43579515629,310745.43579515629,310745.43579515629,338253.47211140621,338253.47211140621,338253.47211140621,361050.14767171873,361050.14767171873,361050.14767171873,361050.14767171873,381986.46140501264,414518.21201444062,417997.08940184995,417997.08940184995,417997.08940184995,446832.62511405,446832.62511405,446832.62511405,466332.06524729996,466332.06524729996,466332.06524729996,466332.06524729996,482685.75081490178,513605.87269731652,526405.88870675559,526405.88870675559,526405.88870675559,539205.90471619449,539205.90471619449,539205.90471619449,564805.93673507252,564805.93673507252,564805.93673507252,564805.93673507252,581750.11483712471,610351.39875242091,616032.47569450038,616032.47569450038,616032.47569450038,636719.43173186539,636719.43173186539,636719.43173186539,655584.52516366669,655584.52516366669,655584.52516366669,655584.52516366669,675252.06091857667,704711.38335133181,704711.38335133181,704711.38335133181,704711.38335133181,731870.45732015965,731870.45732015965,731870.45732015965,745449.9943045734,745449.9943045734,745449.9943045734,745449.9943045734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4758986.879999998,null,null,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1035959758.9429691,null,null,-84500,-137000,-353000,-306000,-511000,-375368.84571250004,-405374.29238409171,-517476.19960130332,-278960.9093851783,-155763.82128867996,83270.55590584001,22685.159021110041,539669.96516757831,909880.91230545309,1502394.241279752,1857979.3473874838,1589401.6103798877,2120346.4400489014,1747127.8097225633,1379039.3923848351,2601200.356128851,3527580.6886329204,3190317.7912255106,3497931.9788262118,4281303.4591076318,5126090.9631865192,5657840.1155544128,5762636.8611630239,4974578.8802030161,4929503.7943695616,5206908.439192188,3388582.1643449049,6183119.1306206211,8016694.4452570677,7200737.2626899295,7365922.7949016728,8773094.837310072,9535357.2434351705,10255309.723699637,9908708.0965506472,8296219.6532033645,8421582.385030698,8525234.5873401277,5474000.5955897123,9550598.0802735128,12113476.088293245,10470537.615490418,10546752.389303334,12402053.785226792,13722578.904857308,14516005.920481607,13881521.681326658,11429904.384534173,11487224.452734329,11506862.270830676,7368718.5369653031,12423713.903551873,15782641.007572796,13686283.117979653,13634932.244147506,16046121.172878541,17693834.119687002,18521857.240178447,17685502.079358172,14284345.437249132,14482597.409432843,14277330.417074353,9000373.9091010466,15617187.923029639,19417988.445228443,16892781.136769418,16676173.375617743,19440480.505871832,21384639.380874574,22345982.838183962,21230689.339963727,17223646.572535343,17385162.340140522,17065402.731291287,10797350.8962509,18677660.457938395,23004260.850450501,19950967.39086039,19490348.938356537,22697500.079933561,24889682.644351728,26073359.408596314,24668497.328925584,20023688.356729239,20173939.178147957,19725735.470052917,12793382.430381335,21504116.256416656,26506269.871612668,22752295.577818241,22306995.435315624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,226735658.59037608,null,null,2280300,1320300,1430300,1440300,1440300,1452481.3689485001,1454265.2390886487,1458244.6541626495,1497304.3361726627,1476202.6146471698,1502772.8221898885,1526993.9368507937,1599582.5759395757,1602753.1899099033,1632952.6108551032,1613227.1703610199,1584085.0745499716,1778802.9687934164,1554270.8618949458,1550646.9981237259,1732447.5086209639,1619927.5917927609,1606413.1689456014,1735392.6547353305,1795530.9925768222,1809884.8183133998,1825215.5041046678,1745041.822352794,1730929.6996441018,1944813.4978962056,1759518.319695876,1741533.433252434,1994913.6018418078,1844618.1725510224,1831518.3601515435,1897191.188039945,2078547.3634553673,2082513.0997176289,2059246.8561878279,1994569.4787393713,1962463.8783364496,2139789.7397863977,1992586.6942487611,1959294.1820754653,2193893.8111858559,2104714.8756745462,2081183.8773021926,2118884.4164490961,2285470.9320537695,2412301.5295170168,2307179.6388909272,2271410.5524410824,2226320.1546857599,2418145.2987284632,2265135.9896013481,2217727.3185940087,2471041.3628720879,2406777.4520398863,2372925.7655149628,2423824.1972134197,2563600.1807415532,2732628.7521933513,2701330.9983666753,2610522.6265328042,2550055.8816161035,2672580.9467110606,2600076.8416774208,2541126.8223603508,2864614.0149978707,2782599.2118272129,2739344.2573657725,2812558.4561989363,2931592.1339952508,3149219.7456699708,3090015.4486852232,3034629.7855872042,2962410.4273727299,3146113.6038886299,3038516.9524155818,2967187.9728200654,3311448.6974073974,3268485.1796148228,3215243.1264609303,3318001.5197110502,3432465.8832170181,3700840.7677827291,3620061.7283178717,3592826.6875906237,3508605.8758357111,3764738.1931634629,3624062.0304967659,3540764.4501138595,3920307.3120215265,3915260.8474490652,3853723.1327220551,4001172.87513251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,99772010.438968375,null,null,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,21341606.511009313,null,null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19207445.859908324,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12804963.906605573,null,null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13872044.232156035,null,null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14939124.557706524,null,null,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6936022.1160780173,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10670803.255504657,null,null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,29931603.131690502,null,null,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,17045775.785248946,null,null,1049800,89800,89800,89800,89800,91847.333749999991,92280.027229166662,95641.413360416671,120793.9762125,95874.701297916661,119781.08337500002,126887.72485000001,153042.50630006249,147901.85237625,155984.27078531252,128291.2203784688,99384.41341753125,266310.49371618748,85153.835082499994,85153.835082499994,228686.86077218747,100244.39175718748,87774.358788437501,194113.77706468751,196700.22917961562,196160.66721406876,182280.89890771877,98676.152212406261,98676.152212406261,277685.26186944376,101665.30969756875,101665.30969756875,282726.17957626871,104688.72820126876,104688.72820126876,140471.45279243457,253222.96817863928,236954.87175383396,177081.52884001881,115793.47528689376,115793.47528689376,246386.86421393463,117964.44215768477,117964.44215768477,247352.39063766366,120115.36994918709,120115.36994918709,120115.36994918709,211115.62667293547,313676.82783752657,158789.49865835311,130804.51936851401,130804.51936851401,260210.58633391053,132946.38304281674,132946.38304281674,245922.2177398997,134816.30183477275,134816.30183477275,134816.30183477275,187812.7954303798,326655.36405486637,226302.12115264466,146376.49989705786,146376.49989705786,186176.74154878181,147032.45482392845,147032.45482392845,288598.24542369985,149365.62603009437,149365.62603009437,149365.62603009437,172903.27490721908,355778.82577264158,203556.38565168527,160711.83649914083,160711.83649914083,231110.38231368805,161867.27831799118,161867.27831799118,274835.58854264271,163721.41192726034,163721.41192726034,163721.41192726034,171494.81123343456,400113.46818285319,189430.87035771136,175464.02747280104,175464.02747280104,275742.16039788816,177103.22326859547,177103.22326859547,262629.9582352502,178501.28544123381,178501.28544123381,178501.28544123381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7331457.0035812519,null,null,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,65100,65100,65100,65100,65100,65100,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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]
[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,4382463.6620194204,null,null,530000,0,0,0,0,2012.828125,2404.3049479166675,5668.5165104166645,30301.622968749998,5291.6343229166687,28705.915000000001,35208.974062500012,55978.155843749992,49984.701703125007,57093.042890625016,28906.806960937549,0,164125.89161718747,0,0,141125.25601562497,12470.032968749972,0,104555.57218750003,101123.43150000002,98904.284472656262,83604.746695312526,0,0,176019.95217187499,0,0,178037.45137499995,0,0,35185.211988281444,140531.29531874988,122197.46424785171,61288.053553125043,0,0,128422.42205624988,0,0,127237.02068847658,0,0,0,83867.774042944351,183343.29723896479,27984.979289839117,0,0,127264.20329109379,0,0,111105.91590512695,0,0,0,45819.07976153335,181618.20661190175,79925.621255586797,0,0,39144.286724853358,0,0,139232.61939360548,0,0,0,16173.336845027479,195781.92521576752,42844.549152544452,0,0,69243.10399569686,0,0,111114.17661538237,0,0,0,0,224881.5436787557,13966.842884910302,0,0,98638.937129292652,0,0,84128.672794016398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3969698.71628098,null,null,10600,10600,10600,10600,10600,10628.754687500001,10663.101901041668,10744.080708333333,11176.961036458333,11252.555812499999,11662.6403125,12165.62565625,13573.5948796875,14287.662046875001,15103.2769453125,15516.23133046875,15516.23133046875,17860.886924999999,14884.072437499999,14884.072437499999,16900.147523437499,17078.290851562502,17078.290851562502,18571.941882812498,20945.159426953127,22358.077776562503,23552.431300781253,23552.431300781253,23552.431300781253,26067.002046093749,26067.002046093749,26067.002046093749,28610.394208593752,28610.394208593752,28610.394208593752,29113.04009414063,32576.28203197266,34321.960092656256,35197.503714843762,35197.503714843762,35197.503714843762,37032.109744218753,37032.109744218753,37032.109744218753,38849.781468339846,38849.781468339846,38849.781468339846,38849.781468339846,41990.381599513174,44609.571560069809,45009.356978496093,45009.356978496093,45009.356978496093,46827.417025511713,46827.417025511713,46827.417025511713,48414.644395584954,48414.644395584954,48414.644395584954,48414.644395584954,51489.934897671839,54084.480706413291,55226.275295778825,55226.275295778825,55226.275295778825,55785.479391848159,55785.479391848159,55785.479391848159,57774.516811756796,57774.516811756796,57774.516811756796,57774.516811756796,60894.290321559325,63691.17496749886,64303.239955392361,64303.239955392361,64303.239955392361,65292.427155330872,65292.427155330872,65292.427155330872,66879.772535550626,66879.772535550626,66879.772535550626,66879.772535550626,70223.761162328155,73436.354643453233,73635.880970380516,73635.880970380516,73635.880970380516,75045.008643656154,75045.008643656154,75045.008643656154,76246.846826427805,76246.846826427805,76246.846826427805,76246.846826427805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,932156.40336729249,null,null,4800,4800,4800,4800,4800,4805.7509375,4812.6203802083328,4828.8161416666662,4915.3922072916666,4930.5111625,5012.5280624999996,5113.1251312499999,5370.7555766249998,5509.4886262500004,5667.9509493750002,5748.1820870624997,5748.1820870624997,6203.7151739999999,5169.7626449999998,5169.7626449999998,5561.457233125001,5596.0679368750007,5596.0679368750007,5886.2629943750007,6276.6382526625002,6543.3049648499991,6768.7209116249996,6768.7209116249996,6768.7209116249996,7243.3076514749991,7243.3076514749991,7243.3076514749991,7723.3339926749995,7723.3339926749995,7723.3339926749995,7818.2007100124993,8342.6408279167481,8662.6974133259992,8823.2215720499989,8823.2215720499989,8823.2215720499989,9159.5824134659997,9159.5824134659997,9159.5824134659997,9492.8384808472474,9492.8384808472474,9492.8384808472474,9492.8384808472474,9896.0835304779084,10362.571538491957,10433.774890017901,10433.774890017901,10433.774890017901,10757.578517305019,10757.578517305019,10757.578517305019,11040.269939187796,11040.269939187796,11040.269939187796,11040.269939187796,11374.323896174621,11823.219861551299,12020.767726279008,12020.767726279008,12020.767726279008,12117.518557080259,12117.518557080259,12117.518557080259,12461.652343337568,12461.652343337568,12461.652343337568,12461.652343337568,12749.718021882272,13219.795870625161,13322.666824998454,13322.666824998454,13322.666824998454,13488.921443910313,13488.921443910313,13488.921443910313,13755.709672959709,13755.709672959709,13755.709672959709,13755.709672959709,14030.823866418894,14555.343655956816,14587.920297733017,14587.920297733017,14587.920297733017,14817.988420251821,14817.988420251821,14817.988420251821,15014.212410118493,15014.212410118493,15014.212410118493,15014.212410118493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,79986269.234468237,null,null,15000,15000,125000,135000,135000,145134.03519850003,146485.21185948202,147103.24080223282,161010.35996016281,164827.91334925321,167491.73881488841,184606.21200079363,194575.06963951333,202886.33753365331,225003.34006979066,232970.94998255122,232735.66113244032,260527.47507722897,217152.0268124459,213528.16304122593,251795.6478487766,267718.20003557339,266673.810157164,289313.87767064286,309306.81339720672,324200.20109933103,353410.65519694926,356841.72014038765,342729.59743169567,377604.28602676198,368329.05999830732,350344.17355486547,422663.47226553917,450405.49434975378,437305.6819502748,467195.78524751053,497114.72677672829,517348.55946379504,553955.65884780907,550566.3349524776,518460.73454955593,565193.20707246312,546412.58359107631,513120.07141778059,618331.7520481922,656389.83722535928,632858.83885300544,670559.37799990911,706299.3468258339,730568.74312449014,780334.18167757394,772550.07451756822,727459.67676224583,789878.7538395524,764133.64800353115,716724.97699619178,857063.18657718808,903905.19165011321,870053.50512519001,920951.93682364654,966689.74799952365,996875.7508268354,1065931.2399023811,1055048.4893240966,994581.74440739607,1077306.5678506291,1043946.7495418426,984996.73022477236,1166918.1322625212,1224135.948485469,1180880.9940240285,1254095.1928571924,1307318.2926570326,1342070.3534663296,1435088.4966025383,1422547.3826570639,1350328.0244425896,1463632.6551439425,1425279.1076665914,1353950.1280710748,1585242.5424337552,1653393.201256563,1600151.1481026702,1702909.5413527905,1766059.3885596539,1805815.6161759463,1935719.1745362307,1922450.9766938933,1838230.1649389807,1994084.3493416456,1952047.123804241,1868749.5434213346,2162765.6703623468,2241847.878583902,2180310.1638568919,2327759.9062673468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1761883.2150000008,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,13750,13750,13750,13750,13750,13750,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12634667.033785827,null,null,0,0,0,0,0,67.017599249999989,242.60592974100004,551.62040111639999,2005.1799800813999,3363.9566746266,4695.8694074442001,7203.1060003968005,10832.534819756642,14988.16876682664,19141.67003489532,22459.974991275598,22342.330566220138,28917.737538614463,23510.971739556255,21699.039853946262,34122.323924388249,41412.554184453293,40890.359245248612,44828.888835321392,53399.706281936626,60846.400132998766,67113.222598474546,68016.789611860455,60960.728257514456,69466.452513380907,63935.677494986921,54943.234273265989,81278.101582769523,94166.634420293456,87616.728220553981,91754.519618755148,104877.01435832234,114993.93070185572,121179.8066184044,118296.34604319283,102243.54584173196,112532.99720018145,101835.00696918757,85188.750882539738,123410.12780444091,141000.72405369396,129235.22486751708,132262.58470833383,147718.40314803275,159853.10129736082,167089.4479930042,161456.87434241149,138911.67546475027,150975.49322691516,136188.36823125568,112484.03272758597,161592.84466394686,182907.81791499568,165981.97465253409,168264.86836221133,187902.07923619478,202995.08064985066,211786.64036536732,203796.96964087451,173563.59718252419,186894.75911528413,167411.72498200519,137936.7153234701,198063.04157460204,223588.51220930161,201961.03497858136,204650.32215064683,226863.52207611519,244239.55248076373,253173.13858771228,243171.62226807821,207061.94316084107,222673.70569565229,199392.87667539023,163728.38687763191,234229.9859615204,263790.85456317919,237169.82798623291,238889.95570409618,264391.74679180805,284269.86059995432,294317.47739038314,282220.88088942278,240110.47501196654,257950.09383559087,230922.73372911758,189273.94353766445,270185.78629269154,303117.26833192125,272348.41096841614,273367.43938661681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,958459.2138671875,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,8750,8750,8750,8750,8750,8750,8750,8750,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12634667.033785827,null,null,0,0,0,0,0,67.017599249999989,242.60592974100004,551.62040111639999,2005.1799800813999,3363.9566746266,4695.8694074442001,7203.1060003968005,10832.534819756642,14988.16876682664,19141.67003489532,22459.974991275598,22342.330566220138,28917.737538614463,23510.971739556255,21699.039853946262,34122.323924388249,41412.554184453293,40890.359245248612,44828.888835321392,53399.706281936626,60846.400132998766,67113.222598474546,68016.789611860455,60960.728257514456,69466.452513380907,63935.677494986921,54943.234273265989,81278.101582769523,94166.634420293456,87616.728220553981,91754.519618755148,104877.01435832234,114993.93070185572,121179.8066184044,118296.34604319283,102243.54584173196,112532.99720018145,101835.00696918757,85188.750882539738,123410.12780444091,141000.72405369396,129235.22486751708,132262.58470833383,147718.40314803275,159853.10129736082,167089.4479930042,161456.87434241149,138911.67546475027,150975.49322691516,136188.36823125568,112484.03272758597,161592.84466394686,182907.81791499568,165981.97465253409,168264.86836221133,187902.07923619478,202995.08064985066,211786.64036536732,203796.96964087451,173563.59718252419,186894.75911528413,167411.72498200519,137936.7153234701,198063.04157460204,223588.51220930161,201961.03497858136,204650.32215064683,226863.52207611519,244239.55248076373,253173.13858771228,243171.62226807821,207061.94316084107,222673.70569565229,199392.87667539023,163728.38687763191,234229.9859615204,263790.85456317919,237169.82798623291,238889.95570409618,264391.74679180805,284269.86059995432,294317.47739038314,282220.88088942278,240110.47501196654,257950.09383559087,230922.73372911758,189273.94353766445,270185.78629269154,303117.26833192125,272348.41096841614,273367.43938661681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,47417481.6140856,null,null,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,134209.16666666672,134209.16666666672,147630.08333333343,147630.08333333343,147630.08333333343,162393.09166666676,162393.09166666676,162393.09166666676,178632.40083333344,178632.40083333344,178632.40083333344,196495.6409166668,196495.6409166668,196495.6409166668,216145.20500833349,216145.20500833349,216145.20500833349,237759.72550916689,237759.72550916689,237759.72550916689,261535.69806008358,261535.69806008358,261535.69806008358,287689.26786609192,287689.26786609192,287689.26786609192,316458.19465270115,316458.19465270115,316458.19465270115,348104.0141179713,348104.0141179713,348104.0141179713,382914.41552976839,382914.41552976839,382914.41552976839,421205.85708274529,421205.85708274529,421205.85708274529,463326.4427910198,463326.4427910198,463326.4427910198,509659.0870701219,509659.0870701219,509659.0870701219,560624.9957771342,560624.9957771342,560624.9957771342,616687.49535484752,616687.49535484752,616687.49535484752,678356.24489033245,678356.24489033245,678356.24489033245,746191.8693793657,746191.8693793657,746191.8693793657,820811.05631730217,820811.05631730217,820811.05631730217,902892.16194903268,902892.16194903268,902892.16194903268,993181.37814393605,993181.37814393605,993181.37814393605,1092499.5159583297,1092499.5159583297,1092499.5159583297,1201749.4675541627,1201749.4675541627,1201749.4675541627,1321924.4143095789,1321924.4143095789,1321924.4143095789,1454116.8557405372,1454116.8557405372,1454116.8557405372,1599528.541314591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4579111.1239437694,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,13420.916666666672,13420.916666666672,13420.916666666672,14763.00833333334,14763.00833333334,14763.00833333334,16239.309166666679,16239.309166666679,16239.309166666679,17863.240083333345,17863.240083333345,17863.240083333345,19649.564091666682,19649.564091666682,19649.564091666682,21614.520500833347,21614.520500833347,21614.520500833347,23775.972550916689,23775.972550916689,23775.972550916689,26153.569806008356,26153.569806008356,26153.569806008356,28768.92678660919,28768.92678660919,28768.92678660919,31645.81946527012,31645.81946527012,31645.81946527012,34810.401411797131,34810.401411797131,34810.401411797131,38291.441552976845,38291.441552976845,38291.441552976845,42120.585708274528,42120.585708274528,42120.585708274528,46332.64427910198,46332.64427910198,46332.64427910198,50965.908707012197,50965.908707012197,50965.908707012197,56062.499577713417,56062.499577713417,56062.499577713417,61668.749535484763,61668.749535484763,61668.749535484763,67835.624489033245,67835.624489033245,67835.624489033245,74619.186937936582,74619.186937936582,74619.186937936582,82081.105631730228,82081.105631730228,82081.105631730228,90289.21619490326,90289.21619490326,90289.21619490326,99318.137814393602,99318.137814393602,99318.137814393602,109249.95159583297,109249.95159583297,109249.95159583297,120174.94675541627,120174.94675541627,120174.94675541627,132192.4414309579,132192.4414309579,132192.4414309579,145411.6855740537,145411.6855740537,145411.6855740537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,809224100.35259283,null,null,-2364800,-1457300,-1783300,-1746300,-1951300,-1827850.2146610001,-1859639.5314727402,-1975720.8537639529,-1776265.2455578407,-1631966.4359358498,-1419502.2662840486,-1504308.7778296834,-1059912.6107719974,-692872.27760445001,-130558.36957535148,244752.17702646367,5316.5358299156651,341543.47125548497,192856.94782761764,-171607.60573889129,868752.84750788752,1907653.096840159,1583904.6222799094,1762539.3240908813,2485772.4665308092,3316206.1448731199,3832624.6114497446,4017595.0388102289,3243649.1805589143,2984690.296473356,3447390.119496312,1647048.7310924716,4188205.5287788138,6172076.2727060448,5369218.9025383852,5468731.6068617273,6694547.4738547057,7452844.1437175423,8196062.8675118089,7914138.6178112756,6333755.7748669144,6281792.6452443004,6532647.8930913657,3514706.4135142472,7356704.2690876573,10008761.212618697,8389353.7381882258,8427867.972854238,10116582.853173021,11310277.37534029,12208826.281590682,11610111.128885575,9203584.2298484147,9069079.1540058665,9241726.2812293284,5150991.2183712944,9952672.5406797864,13375863.55553291,11313357.352464691,11211108.046934087,13482520.992136989,14961205.367493652,15820526.241811771,15074979.452825367,11734289.555633027,11810016.462721784,11677253.575396933,6459247.0867406949,12752573.908031769,16635389.233401231,14153436.879403643,13863614.919418804,16508888.371876583,18235419.635204602,19255967.38949874,18196059.554376524,14261236.145162612,14239048.736251891,14026885.778875705,7830162.923430834,15366211.760530997,19735775.670835678,16735724.264399461,16172347.418645486,19265034.196716547,21188841.876568995,22453297.680278443,21075670.641334958,16515082.48089353,16409200.984984495,16101673.439556152,9252617.9802674763,17583808.944395132,22591009.024163604,18898572.445096187,18305822.560183115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,182945939.67934692,null,null,0,47833.333333333328,89500,89500,133666.66666666666,274570.09345794393,299847.75991556665,476654.61349812109,510910.67959680012,511050.86651268794,733174.33246146701,775399.03941753216,776689.17203297792,736018.03896375385,1002308.1715791996,1053791.6520080967,1054846.1054091398,1056837.1726040249,881330.85582255397,1103823.4118182915,1146480.8129940364,1147943.6363111052,1149357.35979184,1150771.0832725747,1152184.8067533097,1374235.4642220421,1417722.476728989,1418773.878598148,1420783.5685502719,1421834.9704194306,1423297.7937364993,1424349.1956056582,1646596.2524197265,1689253.6535954713,1690667.377076206,1692081.1005569408,1693298.4246923402,1694128.0360235423,1695296.2603226076,1696125.8716538097,1918127.4292862085,1961030.3296436227,1961614.4417931554,1963077.265110224,1963661.3772597569,1965075.1007404916,1965659.2128900243,1967072.936370759,1967072.936370759,2189319.9931848273,2231393.2822110392,2232610.6063464386,2233440.2176776407,2234608.441976706,2235438.0533079081,2236022.1654574405,2236851.7767886426,2237435.8889381755,2238265.5002693776,2459682.945752244,2502389.4467643225,2497834.6700249659,2464526.1712834788,2464526.1712834788,2465939.8947642138,2465939.8947642138,2467353.6182449483,2467353.6182449483,2468767.3417256833,2468767.3417256833,2690817.9991944162,2732891.2882206282,2733475.4003701606,2734305.0117013627,2734889.1238508956,2735718.7351820976,2736302.8473316305,2737132.4586628326,2737716.570812365,2738546.1821435671,2739130.2942931,2739763.5062789666,2960596.8396123,3003254.2407880449,3003254.2407880449,3004667.9642687794,3004667.9642687794,3006081.6877495144,3006081.6877495144,3007495.4112302493,3007495.4112302493,3008909.1347109838,3008909.1347109838,3009542.3466968504,3009542.3466968504,3230959.7921797168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3020249.9999999949,null,null,0,47833.333333333328,89500,89500,89500,89500,89500,89500,89500,89500,89500,89500,89500,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,34722.222222222226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,17611.111111111095,null,null,0,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,44027.77777777781,null,null,0,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,264166.66666666645,null,null,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,438888.88888888858,null,null,0,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1755555.5555555543,null,null,0,0,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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]
[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,175919166.66666669,null,null,0,0,0,0,44166.666666666664,185000,210000,386666.66666666663,420000,420000,640833.33333333326,682500,682500,682500,947500,997500,997500,997500,831250,1052083.3333333335,1093750.0000000002,1093750.0000000002,1093750.0000000002,1093750.0000000002,1093750.0000000002,1314583.3333333335,1356250.0000000002,1356250.0000000002,1356250.0000000002,1356250.0000000002,1356250.0000000002,1356250.0000000002,1577083.3333333337,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1839583.3333333335,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,2102083.3333333335,2143750,2143750,2143750,2143750,2143750,2143750,2143750,2143750,2143750,2364583.3333333335,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2627083.3333333335,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2889583.3333333335,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,3152083.3333333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,39211666.666666679,null,null,0,0,0,0,11666.666666666666,46666.666666666664,46666.666666666664,93333.333333333328,93333.333333333328,93333.333333333328,151666.66666666666,151666.66666666666,151666.66666666666,151666.66666666666,221666.66666666666,221666.66666666666,221666.66666666666,221666.66666666666,184722.22222222222,243055.55555555553,243055.55555555553,243055.55555555553,243055.55555555553,243055.55555555553,243055.55555555553,301388.88888888888,301388.88888888888,301388.88888888888,301388.88888888888,301388.88888888888,301388.88888888888,301388.88888888888,359722.22222222219,359722.22222222219,359722.22222222219,359722.22222222219,359722.22222222219,359722.22222222219,359722.22222222219,359722.22222222219,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,709722.22222222225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,42012499.999999993,null,null,0,0,0,0,12500,50000,50000,100000,100000,100000,162500,162500,162500,162500,237500,237500,237500,237500,197916.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,760416.66666666674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19605833.33333334,null,null,0,0,0,0,5833.333333333333,23333.333333333332,23333.333333333332,46666.666666666664,46666.666666666664,46666.666666666664,75833.333333333328,75833.333333333328,75833.333333333328,75833.333333333328,110833.33333333333,110833.33333333333,110833.33333333333,110833.33333333333,92361.111111111109,121527.77777777777,121527.77777777777,121527.77777777777,121527.77777777777,121527.77777777777,121527.77777777777,150694.44444444444,150694.44444444444,150694.44444444444,150694.44444444444,150694.44444444444,150694.44444444444,150694.44444444444,179861.11111111109,179861.11111111109,179861.11111111109,179861.11111111109,179861.11111111109,179861.11111111109,179861.11111111109,179861.11111111109,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,354861.11111111112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,33609999.99999997,null,null,0,0,0,0,10000,40000,40000,80000,80000,80000,130000,130000,130000,130000,190000,190000,190000,190000,158333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,258333.33333333334,258333.33333333334,258333.33333333334,258333.33333333334,258333.33333333334,258333.33333333334,258333.33333333334,308333.33333333337,308333.33333333337,308333.33333333337,308333.33333333337,308333.33333333337,308333.33333333337,308333.33333333337,308333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,608333.33333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14004166.666666659,null,null,0,0,0,0,4166.666666666667,16666.666666666668,16666.666666666668,33333.333333333336,33333.333333333336,33333.333333333336,54166.666666666672,54166.666666666672,54166.666666666672,54166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,65972.222222222234,86805.555555555562,86805.555555555562,86805.555555555562,86805.555555555562,86805.555555555562,86805.555555555562,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,253472.22222222225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10990000.000000009,null,null,0,0,0,0,0,3333.3333333333335,13333.333333333334,13333.333333333334,26666.666666666668,26666.666666666668,26666.666666666668,43333.333333333336,43333.333333333336,43333.333333333336,43333.333333333336,63333.333333333336,63333.333333333336,63333.333333333336,52777.777777777781,52777.777777777781,69444.444444444453,69444.444444444453,69444.444444444453,69444.444444444453,69444.444444444453,69444.444444444453,86111.111111111124,86111.111111111124,86111.111111111124,86111.111111111124,86111.111111111124,86111.111111111124,86111.111111111124,102777.7777777778,102777.7777777778,102777.7777777778,102777.7777777778,102777.7777777778,102777.7777777778,102777.7777777778,102777.7777777778,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16484999.999999985,null,null,0,0,0,0,0,5000,20000,20000,40000,40000,40000,65000,65000,65000,65000,95000,95000,95000,79166.666666666672,79166.666666666672,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4006523.0126803,null,null,0,0,0,0,0,70.09345794392523,347.75991556663655,487.94683145448704,1410.6795968000979,1550.8665126879482,2840.9991281337475,3399.0394175321599,4689.1720329779582,5684.7056304204852,6974.8382458662827,8458.3186747632972,9512.772075806477,11503.839270691527,10219.744711442861,11878.967373847074,12869.701882925187,14332.525199993881,15746.248680728697,17159.972161463513,18573.695642198327,19791.019777597627,21611.365617877847,22662.767487036726,24672.45743916056,25723.859308319436,27186.68262538813,28238.084494547009,29651.80797528183,30642.542484359947,32056.265965094761,33469.989445829568,34687.313581228867,35516.924912430972,36685.149211496391,37514.760542698496,38682.98484176393,39919.218532511433,40503.330682044143,41966.153999112845,42550.266148645554,43963.989629380361,44548.101778913071,45961.825259647885,45961.825259647885,47375.548740382699,47782.171099928106,48999.495235327406,49829.106566529517,50997.330865594937,51826.942196797041,52411.054346329751,53240.665677531855,53824.777827064565,54654.389158266669,55238.501307799379,56278.335653211376,56862.447802744085,58276.171283478892,58276.171283478892,59689.894764213706,59689.894764213706,61103.61824494852,61103.61824494852,62517.341725683349,62517.341725683349,63734.665861082649,64141.288220628056,64725.400370160765,65555.011701362877,66139.123850895587,66968.735182097676,67552.847331630386,68382.458662832505,68966.570812365215,69796.182143567305,70380.294293100014,71013.506278966612,71013.506278966612,72004.240788044728,72004.240788044728,73417.964268779542,73417.964268779542,74831.687749514356,74831.687749514356,76245.41123024917,76245.41123024917,77659.134710983984,77659.134710983984,78292.346696850582,78292.346696850582,78876.458846383292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1669384.5886167921,null,null,0,0,0,0,0,29.20560747663551,144.89996481943189,203.31117977270293,587.78316533337409,646.19438028664513,1183.7496367223948,1416.2664239717333,1953.8216804074827,2368.6273460085354,2906.1826024442844,3524.2994478180399,3963.6550315860318,4793.2663627881366,4258.2269631011923,4949.5697391029471,5362.3757845521613,5971.885499997451,6560.9369503036232,7149.9884006097973,7739.0398509159695,8246.2582406656784,9004.735674115771,9442.8197862653033,10280.190599650234,10718.274711799766,11327.784427245055,11765.868539394587,12354.919989700762,12767.726035149977,13356.777485456148,13945.82893576232,14453.047325512029,14798.718713512906,15285.478838123498,15631.150226124373,16117.910350734968,16633.007721879763,16876.387784185059,17485.897499630351,17729.277561935647,18318.329012241818,18561.709074547114,19150.760524853285,19150.760524853285,19739.81197515946,19909.237958303376,20416.456348053085,20762.127736053964,21248.887860664556,21594.559248665431,21837.939310970731,22183.610698971606,22426.990761276902,22772.662149277781,23016.042211583077,23449.306522171406,23692.686584476702,24281.738034782873,24281.738034782873,24870.789485089044,24870.789485089044,25459.840935395219,25459.840935395219,26048.892385701398,26048.892385701398,26556.110775451103,26725.536758595023,26968.916820900318,27314.588208901194,27557.968271206497,27903.639659207365,28147.019721512661,28492.691109513544,28736.07117181884,29081.742559819711,29325.122622125007,29588.960949569424,29588.960949569424,30001.766995018639,30001.766995018639,30590.81844532481,30590.81844532481,31179.869895630982,31179.869895630982,31768.921345937157,31768.921345937157,32357.972796243328,32357.972796243328,32621.811123687745,32621.811123687745,32865.191185993041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,667753.83544671652,null,null,0,0,0,0,0,11.682242990654204,57.959985927772763,81.324471909081169,235.11326613334964,258.47775211465807,473.4998546889579,566.50656958869331,781.52867216299296,947.45093840341394,1162.4730409777137,1409.719779127216,1585.4620126344128,1917.3065451152545,1703.2907852404771,1979.8278956411784,2144.9503138208647,2388.7541999989799,2624.3747801214495,2859.9953602439186,3095.6159403663878,3298.5032962662713,3601.8942696463077,3777.1279145061212,4112.0762398600928,4287.3098847199062,4531.1137708980223,4706.3474157578357,4941.9679958803044,5107.0904140599905,5342.7109941824601,5578.3315743049297,5781.2189302048128,5919.4874854051632,6114.1915352493988,6252.4600904497502,6447.1641402939877,6653.2030887519059,6750.5551136740241,6994.3589998521402,7091.7110247742585,7327.3316048967263,7424.6836298188455,7660.3042099413142,7660.3042099413142,7895.9247900637838,7963.6951833213516,8166.5825392212355,8304.8510944215868,8499.5551442658216,8637.8236994661747,8735.1757243882912,8873.4442795886425,8970.7963045107608,9109.0648597111121,9206.4168846332304,9379.722608868562,9477.0746337906803,9712.6952139131499,9712.6952139131499,9948.3157940356195,9948.3157940356195,10183.936374158087,10183.936374158087,10419.556954280559,10419.556954280559,10622.444310180443,10690.214703438009,10787.566728360127,10925.835283560478,11023.187308482595,11161.455863682946,11258.807888605064,11397.076443805416,11494.428468727534,11632.697023927885,11730.049048850004,11835.584379827767,11835.584379827767,12000.706798007453,12000.706798007453,12236.327378129923,12236.327378129923,12471.947958252393,12471.947958252393,12707.568538374861,12707.568538374861,12943.18911849733,12943.18911849733,13048.724449475096,13048.724449475096,13146.076474397214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1669384.5886167921,null,null,0,0,0,0,0,29.20560747663551,144.89996481943189,203.31117977270293,587.78316533337409,646.19438028664513,1183.7496367223948,1416.2664239717333,1953.8216804074827,2368.6273460085354,2906.1826024442844,3524.2994478180399,3963.6550315860318,4793.2663627881366,4258.2269631011923,4949.5697391029471,5362.3757845521613,5971.885499997451,6560.9369503036232,7149.9884006097973,7739.0398509159695,8246.2582406656784,9004.735674115771,9442.8197862653033,10280.190599650234,10718.274711799766,11327.784427245055,11765.868539394587,12354.919989700762,12767.726035149977,13356.777485456148,13945.82893576232,14453.047325512029,14798.718713512906,15285.478838123498,15631.150226124373,16117.910350734968,16633.007721879763,16876.387784185059,17485.897499630351,17729.277561935647,18318.329012241818,18561.709074547114,19150.760524853285,19150.760524853285,19739.81197515946,19909.237958303376,20416.456348053085,20762.127736053964,21248.887860664556,21594.559248665431,21837.939310970731,22183.610698971606,22426.990761276902,22772.662149277781,23016.042211583077,23449.306522171406,23692.686584476702,24281.738034782873,24281.738034782873,24870.789485089044,24870.789485089044,25459.840935395219,25459.840935395219,26048.892385701398,26048.892385701398,26556.110775451103,26725.536758595023,26968.916820900318,27314.588208901194,27557.968271206497,27903.639659207365,28147.019721512661,28492.691109513544,28736.07117181884,29081.742559819711,29325.122622125007,29588.960949569424,29588.960949569424,30001.766995018639,30001.766995018639,30590.81844532481,30590.81844532481,31179.869895630982,31179.869895630982,31768.921345937157,31768.921345937157,32357.972796243328,32357.972796243328,32621.811123687745,32621.811123687745,32865.191185993041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13821259.722222222,null,null,1249.9999999999998,2499.9999999999995,4883.3333333333321,14541.666666666664,21889.583333333332,31849.999999999996,41341.666666666657,41591.666666666664,53341.666666666664,65091.66666666665,65289.583333333328,64706.249999999993,78672.916666666657,92639.583333333314,92743.749999999985,91910.416666666657,91077.083333333314,104793.74999999999,116224.30555555555,116102.77777777775,115199.99999999999,114297.22222222219,113394.44444444442,124616.66666666666,135838.88888888888,135509.02777777775,134397.91666666666,133286.80555555553,132175.69444444441,131064.58333333333,142078.47222222219,153092.36111111109,152554.16666666666,151234.72222222219,149915.27777777778,148595.83333333331,147276.38888888888,145956.94444444441,156762.49999999997,167568.05555555553,166821.52777777775,165293.74999999997,163765.97222222219,162238.19444444444,160710.41666666666,159182.63888888888,157654.86111111109,168252.08333333331,178849.3055555555,177894.44444444444,176158.33333333331,174422.22222222219,172686.11111111107,170950,169213.88888888888,167477.77777777772,165741.66666666666,176130.55555555553,186519.44444444441,185356.24999999997,183411.8055555555,181467.36111111107,179557.63888888888,177647.91666666663,175738.19444444438,173828.47222222219,171918.74999999994,170009.02777777772,180224.30555555553,190439.58333333328,189102.77777777772,186984.72222222219,184866.6666666666,182748.61111111109,180630.5555555555,178512.49999999994,176394.44444444441,174276.38888888885,172158.33333333328,170040.27777777772,180047.22222222216,190054.16666666663,188509.02777777772,186182.63888888885,183856.25,181529.86111111109,179203.47222222219,176877.08333333334,174550.69444444444,172224.30555555556,169897.91666666669,167571.52777777778,165245.13888888893,175043.75000000003,184842.36111111112,183088.88888888893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,612456900.95102358,null,null,-2366050,-1507633.3333333333,-1877683.3333333333,-1850341.6666666667,-2106856.25,-2134270.3081189441,-2200828.9580549733,-2493967.1339287404,-2340517.5918213078,-2208108.9691152042,-2217966.1820788491,-2344414.0672472157,-1915274.6994716418,-1521529.8999015368,-1225610.2911545513,-900949.89164829999,-1140606.6529125571,-820087.45134854037,-804698.21355049219,-1391533.7953349613,-392927.9654861493,645412.23830683157,321152.81804362591,487151.57415164076,1197748.7708886117,1806461.6528733,2280504.2180540897,2465534.354656525,1690689.9175641984,1431790.7427205909,1882013.8535375912,69607.174375701696,2389055.1096924208,4331587.8968883511,3528636.2476844005,3628054.6729714517,4853972.6602734774,5612759.163249556,6344004.1071892008,6050444.6906019114,4248806.8178029284,4155468.5656006783,4407267.4790759888,1389390.9539595786,5232332.4751612321,7884503.472989317,6266039.6641870886,6292542.9531501457,7970660.6112467051,8943062.9377110191,9801274.6660463102,9203078.3003169112,6797457.9010596611,6663520.7120291591,6837074.3390325308,2747491.2751360796,7550079.097224474,10962297.11103918,8888572.4077508673,8566068.8511818424,10796719.739817109,12281903.336357575,13176442.431639403,12432805.36487522,9092611.4664243683,9170248.095735345,9037981.2071519829,3821884.4407179691,10103582.260750528,13976182.308342215,11273516.10243145,10943738.908975951,13590546.304839753,15318366.012392126,16340447.710092291,15281828.319194425,11348538.853386536,11327639.888700169,11117010.87473001,4921576.4635094889,12447034.244015671,16805957.997890048,13586618.397009388,12982910.538968556,16077923.705928504,18002644.051189102,19269426.243787438,17892711.87025211,13334450.09869957,13229481.268198691,12924280.111659233,6076137.3177787177,14409654.670795262,19406422.92746675,15704187.737288222,14891773.879114509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,87777818.3990684,null,null,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1229245.611085468,1229245.611085468,1197244.1747187099,1163572.2156225648,1143533.9126029685,1142296.5023604177,1282281.975095374,1395256.3596130307,1395256.3596130307,1343194.4547983871,1308814.8531448557,1295681.4678735661,1254562.3039651283,1195596.9185132231,1187791.3230022772,1276283.9317457131,1276283.9317457131,1276283.9317457131,1238857.6628138416,1238857.6628138416,1218788.3462201492,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1109722.2222222222,1086111.111111111,1062500,1038888.888888889,1015277.7777777778,991666.66666666663,968055.55555555562,944444.44444444438,920833.33333333337,897222.22222222213,873611.11111111101,850000,826388.88888888899,802777.77777777787,779166.66666666663,755555.55555555574,731944.44444444461,708333.33333333349,684722.22222222225,661111.11111111124,637500,613888.88888888876,590277.77777777775,566666.66666666663,543055.55555555539,519444.44444444432,495833.3333333332,472222.22222222202,448611.11111111083,424999.99999999971,401388.88888888864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,524679082.5519554,null,null,-2366050,-1507633.3333333333,-1877683.3333333333,-1850341.6666666667,-2106856.25,-2200936.9747856106,-2334162.2913883068,-2893967.1339287404,-2740517.5918213078,-2608108.9691152042,-3084632.8487455156,-3211080.7339138826,-2781941.3661383088,-2388196.5665682037,-2092276.9578212183,-1767616.558314967,-2007273.3195792241,-1953420.7846818743,-1938031.5468838261,-2524867.1286682952,-1526261.2988194833,-487921.09502650145,-812180.51528970804,-646181.7591816932,-31496.840196857229,577216.04178783298,1083260.04333538,1301962.1390339602,547156.00496122986,289494.24036017247,599731.87844221666,-1325649.1852373295,993798.75007938966,2988393.4420899637,2219821.3945395444,2332373.2050978858,3599410.3563083485,4417162.2447363324,5156212.784186922,4774160.7588561997,2972522.8860572167,2879184.6338549666,3168409.8162621483,150533.29114573821,4013544.1289410815,6751170.1396559849,5132706.3308537565,5159209.6198168136,6837327.277913373,7809729.604377687,8667941.3327129781,8069744.9669835791,5664124.567726329,5530187.378695827,5703741.0056991987,1614157.9418027475,6416745.7638911419,9828963.7777058482,7755239.0744175352,7432735.5178485103,9663386.4064837769,11148570.003024243,12043109.098306071,11299472.031541888,7959278.1330910362,8060525.8735131212,7951870.096040871,2759384.4407179691,9064693.3718616404,12960904.530564439,10281849.435764782,9975683.3534203954,12646101.860395309,14397532.67905879,15443225.487870067,14408217.208083317,10498538.853386536,10501250.999811277,10314233.096952233,4142409.7968428209,11691478.688460119,16074013.5534456,12878285.063676052,12298188.316746332,15416812.594817393,17365144.051189102,18655537.35489855,17302434.092474334,12767783.432032906,12686425.712643139,12404835.667214788,5580303.9844453856,13937432.448573038,18957811.816355638,15279187.737288222,14490384.990225621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,104935816.51039109,null,null,0,0,0,0,0,402.10559549999994,485.21185948200008,1103.2408022328,4010.3599601627998,6727.9133492532001,9391.7388148884002,14406.212000793601,21665.069639513284,29976.337533653281,38283.34006979064,44919.949982551196,44684.661132440277,57835.475077228926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,702696.07641188568,1031841.9239633627,1367465.4555826748,1561945.9208755377,1733588.2665425958,1613948.9933967162,1132824.9135452658,1106037.4757391661,1140748.2011398412,322831.58836054988,1283349.1527782269,1965792.75554117,1551047.8148835059,1486547.1035697013,1932677.2812967561,2229714.000604853,2408621.8196612149,2259894.406308379,1591855.6266182065,1612105.1747026257,1590374.0192081742,551876.88814359531,1812938.6743723229,2592180.906112887,2056369.8871529624,1995136.6706840768,2529220.3720790669,2879506.5358117595,3088645.0975740105,2881643.4416166618,2099707.7706773058,2100250.1999622583,2062846.6193904504,828481.95936856419,2338295.7376920208,3214802.7106891125,2575657.0127352104,2459637.6633492708,3083362.518963486,3473028.8102378249,3731107.4709797055,3460486.8184948713,2553556.6864065826,2537285.1425286233,2480967.1334429681,1116060.7968890816,2787486.4897146076,3791562.3632711321,3055837.5474576503,2898076.9980451167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,419743266.04156417,null,null,-2366050,-1507633.3333333333,-1877683.3333333333,-1850341.6666666667,-2106856.25,-2201339.0803811108,-2334647.5032477886,-2895070.374730973,-2744527.9517814708,-2614836.8824644573,-3094024.5875604041,-3225486.9459146764,-2803606.435777822,-2418172.9041018574,-2130560.2978910087,-1812536.5082975179,-2051957.9807116641,-2011256.2597591029,-1938031.5468838261,-2524867.1286682952,-1526261.2988194833,-487921.09502650145,-812180.51528970804,-646181.7591816932,-31496.840196857229,577216.04178783298,1083260.04333538,1301962.1390339602,547156.00496122986,289494.24036017247,599731.87844221666,-1325649.1852373295,993798.75007938966,2988393.4420899637,2219821.3945395444,2332373.2050978858,3599410.3563083485,4417162.2447363324,5156212.784186922,4774160.7588561997,2972522.8860572167,2879184.6338549666,3168409.8162621483,150533.29114573821,4013544.1289410815,6751170.1396559849,4430010.2544418722,4127367.6958534494,5469861.8223306984,6247783.6835021488,6934353.0661703832,6455795.973586861,4531299.6541810632,4424149.9029566608,4562992.8045593575,1291326.3534421958,5133396.611112915,7863171.0221646801,6204191.2595340274,5946188.414278809,7730709.1251870207,8918856.0024193898,9634487.2786448561,9039577.6252335086,6367422.5064728297,6448420.6988104954,6361496.0768326968,2207507.5525743738,7251754.6974893175,10368723.624451555,8225479.5486118197,7980546.6827363186,10116881.488316238,11518026.143247031,12354580.390296057,11526573.766466655,8398831.0827092305,8401000.7998490185,8251386.477561783,3313927.8374742568,9353182.9507680982,12859210.842756487,10302628.050940841,9838550.6533970609,12333450.075853907,13892115.240951277,14924429.883918844,13841947.273979463,10214226.745626323,10149140.570114516,9923868.5337718204,4464243.187556304,11149945.95885843,15166249.453084506,12223350.189830571,11592307.992180504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[162]
[163,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[164]
[165]

{"sheet":"CFd","index":19,"n_rows":132,"n_cols":159,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,3062237699.8766031,null,null,0,0,0,0,0,27004.037760000003,70619.405529120006,151027.87986820799,655866.79572715191,694172.195350272,1188601.9494371999,1700873.6831205119,2644149.0292570367,3364918.3040280188,4305688.1966199744,4689419.6848576032,4247084.7635793705,7341822.5511683095,3940800.0288599334,6467150.1418415708,9960144.9636287168,9945944.3081232607,9678788.8262646981,11853851.541769587,13810767.980185598,15423537.579694483,16814264.680682834,15836556.520293154,13396977.213700237,19979049.27079941,10688509.343967034,15649398.500790445,23464068.288058862,21784660.111988489,20246102.727348249,23811570.363222122,26578666.593649052,28656482.472821392,29532909.853102911,27238015.160344098,21777865.014185257,32276639.059366379,16563713.940621169,24263716.480940357,35117236.559208021,32629174.23930284,29359026.414199345,34138147.623547882,36824783.203652054,39950272.288011312,40279934.051321968,37197783.763497286,29394692.32576653,43118617.108255871,22195959.617846433,31707218.315142635,46041869.166975096,41833812.399020843,37773813.863204025,43001857.846729495,47264496.725394517,50229375.675608613,51460911.519198157,46331427.640418872,36865542.054728791,52893867.231750615,27390612.657271415,38708364.534378797,56587008.709366545,50830792.608363554,46028979.344672792,52212953.142535582,56764169.728853829,60535485.105276085,61020971.209531091,55663752.046704561,43590897.444616534,63350761.589675933,32270922.917412914,46185515.904084116,66508011.679286696,60221621.758244827,53520421.120603435,61153037.331210844,65850028.04680229,70673666.102898017,70636194.573691949,64784711.925666302,50311234.532016493,73571350.073193535,37170742.939719357,53525391.484379463,76465619.101981848,69153334.749476552,61458956.596612275,69760971.842742473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"CF(+)",null,null,null,null,null,"Поступление ДС","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2089313905.0035639,null,null,0,0,0,0,0,16969.68,51998.034228000011,105456.84738119999,484463.71925279993,499910.73511680012,878298.33508200001,1233178.2964367999,1948835.3755399201,2462425.3902124795,3193069.8211473604,3451577.47250904,3143103.5757933008,5412051.2911374001,2876235.1525891875,4721784.6913272599,7223548.9119675234,7170656.4941899516,6944176.5212806966,8474696.1664648,9835210.286799062,10916960.218440857,11874019.997459155,11119511.260951111,9403783.7810441945,13982317.377722524,7449265.9107698929,10898759.311559366,16325208.324730236,15112652.101224668,14033218.47327555,16501222.61390953,18360570.340238333,19812333.89360638,20355511.313325144,18778418.561448198,14965950.244524274,22242776.513509948,11357356.594221128,16693048.684190914,24130544.592249803,22382478.602483336,20114060.329499356,23397578.688737016,25225366.480026841,27359657.044237018,27589742.737888336,25419538.806592409,20093675.826390736,29462713.817586582,15122056.801220926,21652866.92966843,31467827.970343675,28523527.812339135,25774228.351880047,29333028.542536013,32218956.001320001,34207662.978116304,35039429.281897075,31509652.251968842,25059540.488166496,36009228.522830561,18568206.779054873,26327126.533666246,38486667.217650898,34503642.537352964,31205679.683122717,35430379.829719752,38454560.353549942,41035813.158447772,41328189.160243772,37683972.399229556,29474733.736605689,42933030.917392187,21780017.387766879,31298575.998693433,45040611.983970873,40722898.899422005,36189096.43976865,41361924.72083728,44534780.96573434,47795306.481088787,47760992.603844807,43794700.806073852,33992138.990824938,49788332.864483006,25067437.471924245,36222017.685188897,51746450.85514535,46724494.816591911,41523167.852239907,47135060.701341875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"CF(+)",null,null,null,null,null,"Поступление ДС","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,906797743.78551221,null,null,0,0,0,0,0,9666.0480000000007,16794.1358592,42298.534615680001,154284.68632392,177347.11923071998,278991.66545279999,425465.29387872003,625926.84414580802,815997.47951635218,997210.96114406409,1114418.257301664,990006.56881966803,1736483.930127504,961953.90419184754,1579606.1361312116,2486679.5713404743,2528507.496451627,2498218.1512099905,3093909.2356602191,3646279.8875149689,4146250.2460428546,4550432.458556491,4355157.7457033657,3686852.0401228312,5548053.2411456658,2997647.9276875476,4404008.5464124288,6621150.2844715565,6191751.9105495801,5767929.9086546842,6789217.4722274691,7640682.3205760662,8219439.6197845107,8540344.5454843026,7868466.6356138885,6343594.4976916751,9338872.6597555764,4848036.7777687386,7049529.3849292006,10235825.184951296,9546887.1541916914,8617839.1289905608,10013157.91801906,10812849.760896921,11738138.194035282,11829241.487143999,10986179.36679616,8672577.0185018778,12743894.374402072,6598670.9797319043,9382670.6202656925,13595984.456505749,12420797.834282987,11194111.02600874,12756155.918985743,14041117.560612064,14957548.316498457,15331440.93053408,13836731.05459162,11021856.276296325,15763172.65100196,8236060.265825415,11558370.954686781,16898035.228098538,15241335.595095204,13844662.035347413,15672638.055134976,17102555.818674479,18209017.135653213,18394928.775509655,16788773.886641063,13185014.826553002,19065724.554927569,9796426.5327210296,13897741.469389547,20046671.81490605,18206490.980521776,16182735.525111942,18482514.04232749,19900515.854411662,21360125.974619877,21357177.429607175,19592031.539292704,15232217.556216825,22199255.477315232,11294282.391524872,16146937.493776709,23067111.86329351,20930454.336376745,18603953.240999121,21119671.787613776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"CF(+)",null,null,null,null,null,"Поступление ДС","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,66126051.08752761,null,null,0,0,0,0,0,368.30975999999998,1827.2354419200001,3272.4978713279993,17118.390150431998,16914.341002752,31311.948902400007,42230.092804991997,69386.809571308782,86495.434299187182,115407.41432855037,123423.95504689919,113974.6189664016,193287.32990340481,102610.97207889867,165759.31438309967,249916.48032071852,246780.31748168264,236394.15377401194,285246.13964456628,329277.80587156746,360327.11521077144,389812.22466718621,361887.51363867748,306341.39253321098,448678.65193121985,241595.50550959189,346630.64281864982,517709.67885707034,480256.10021423898,444954.34541801619,521130.2770851262,577413.93283465412,624708.95943050133,637053.99429346202,591129.96328201063,468320.2719693082,694989.88610085449,358320.56863130245,521138.41182024055,750866.78200692101,699808.48262781184,627126.95570942818,727411.01679180213,786566.96272829024,852477.04973901121,860949.82628963178,792065.59010871267,628439.48087391653,912008.91626721865,475231.83689360321,671680.76520851301,978056.74012566917,889486.75239872187,805474.48531524441,912673.38520773803,1004423.1634624512,1064164.3809938475,1090041.3067669987,985044.33385840792,784145.29026597168,1121466.0579180929,586345.61239112949,822867.04602576536,1202306.2636171165,1085814.475915391,978637.62620266725,1109935.2576808576,1207053.556629413,1290654.8111751028,1297853.2737776651,1191005.7608339398,931148.88145784056,1352006.11735618,694478.99692500406,989198.43600113632,1420727.8804097706,1292231.8783010454,1148589.1557228451,1308598.5680460723,1414731.2266562849,1518233.6471893541,1518024.5402399779,1397979.5802997502,1086877.984974738,1583761.7313952933,809023.07627023745,1156436.3054138599,1652056.383542984,1498385.596507895,1331835.5033732508,1506239.3537868257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,956445837.24215043,null,null,94.511200000000017,924.46340000000009,3418.1826000000005,12546.1651,30999.199199999999,73987.878449999989,148100.37767999998,240858.42389999999,339458.95379399997,510409.58478600008,700561.42757400009,921836.98631564993,1102801.3244682602,1282952.6020448699,1366978.6194851401,1569919.07121678,1635070.5914015402,1814584.5696740567,2476769.8242712412,2878972.0824885578,3011741.5436514127,3397302.1840110663,3922726.50983606,4362695.4606918097,4632100.3295841971,4711451.7462242488,4503804.7865608502,4760870.0319527835,4490805.2469197325,4733934.8564765146,6102866.8025631569,6681561.0352435075,6582930.5360645084,7099965.1856923904,7851673.3017451726,8331297.3551396327,8488977.7898839936,8272753.0686192326,7639761.2931090631,7850989.6707032975,7198690.9314252026,7415348.396276556,9405251.7959000971,10119688.649566244,9776180.0990482979,10321244.040704492,11174009.115762815,11745105.417768005,11825103.472191837,11455060.021256156,10466404.138254888,10703295.388915924,9697370.9478494003,9893280.5693658069,12431040.904861586,13245844.027121751,12668422.820323799,13306574.0068257,14408202.404366286,15108729.846047034,15173642.554311987,14574245.643313926,13205228.48539054,13383012.386523988,12073831.147304736,12294897.094321426,15448768.820596348,16396514.67792926,15656430.109106477,16380997.411532043,17641590.418271236,18410376.746983513,18412455.999747325,17660513.587860543,15990032.667196486,16193673.116022453,14579764.189395476,14809350.298269451,18553910.396248594,19641716.733436484,18640129.556140035,19451835.298734706,20903975.151649762,21814596.520683579,21769726.776386861,20880948.572102748,18874520.644545268,19123544.169779394,17173067.902689137,17413354.844368611,21733046.893070605,22744361.72639614,19942821.165698938,16166562.571727652,6426092.3968603108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,178327497.05220768,null,null,0,0,0,0,0,773.71875,2539.1296875000007,5773.3003125000005,19956.801562500001,34630.073437500003,48661.455000000002,74267.364375000005,112154.02104374999,156020.80723124999,199310.03090625,234552.42045937502,246792.49273125001,309379.08216562506,371965.67160000012,371965.67160000012,439377.39356250002,517228.016175,527666.91682500008,575280.24787500012,680778.19423162506,785360.67691012495,871970.10355725,911881.66283250006,911881.66283250006,987435.63491100003,1062989.6069895001,1062989.6069895001,1145384.092524,1227778.5780584998,1227778.5780584998,1250309.3529581251,1358854.7378320387,1501968.1348803788,1588863.48920859,1618660.0564627501,1618660.0564627501,1664752.0680861901,1710844.07970963,1710844.07970963,1769246.2059856611,1827648.3322616925,1827648.3322616925,1827648.3322616925,1906069.0870817448,2066160.8622281235,2164545.5427702479,2181259.2029860457,2181259.2029860457,2220080.2753707417,2258901.3477554377,2258901.3477554377,2309007.5860561952,2359113.8243569527,2359113.8243569527,2359113.8243569527,2430554.5930337775,2583333.2549945097,2702772.07316462,2740872.9980508233,2740872.9980508233,2740872.9980508233,2740872.9980508233,2740872.9980508233,2797811.4122417532,2854749.826432683,2854749.826432683,2854749.826432683,2912393.5800744332,3067749.1928907614,3188495.4873052221,3211529.9225451034,3211529.9225451034,3215884.1103652306,3220238.2981853574,3220238.2981853574,3268171.7216254156,3316105.1450654739,3316105.1450654739,3316105.1450654739,3365846.7222414557,3533592.0833229902,3664152.3551607956,3676708.8430930488,3676708.8430930488,3687789.9850977338,3698871.1271024188,3698871.1271024188,3735705.9108655872,3772540.6946287551,3772540.6946287551,3772540.6946287551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25]
[26,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,52932368.011468008,null,null,0,0,0,0,0,0,464.23124999999999,1059.2465625000002,2404.7336249999998,9569.3473125,11208.696749999999,17988.17625,26572.242375000002,40720.170251250005,52892.314087500003,66693.704456249994,74037.747819374985,74037.747819374985,111589.70148000003,111589.70148000003,111589.70148000003,152036.7346575,158300.07504750002,158300.07504750002,186868.07367750001,221598.84286147504,249617.56328459998,273564.49884975003,273564.49884975003,273564.49884975003,318896.88209685002,318896.88209685002,318896.88209685002,368333.57341754995,368333.57341754995,368333.57341754995,381852.03835732501,433460.8043418983,467720.07658632897,485598.01693882496,485598.01693882496,485598.01693882496,513253.22391288902,513253.22391288902,513253.22391288902,548294.49967850768,548294.49967850768,548294.49967850768,548294.49967850768,595346.95257053908,644349.56476633507,654377.7608958137,654377.7608958137,654377.7608958137,677670.40432663134,677670.40432663134,677670.40432663134,707734.1473070858,707734.1473070858,707734.1473070858,707734.1473070858,750598.60851318086,799401.34448352491,822261.89941524691,822261.89941524691,822261.89941524691,822261.89941524691,822261.89941524691,822261.89941524691,856424.94792980491,856424.94792980491,856424.94792980491,856424.94792980491,891011.20011485484,949638.31561960198,963458.97676353098,963458.97676353098,963458.97676353098,966071.48945560714,966071.48945560714,966071.48945560714,994831.5435196422,994831.5435196422,994831.5435196422,994831.5435196422,1024676.4898252315,1095478.7601685626,1103012.6529279144,1103012.6529279144,1103012.6529279144,1109661.3381307255,1109661.3381307255,1109661.3381307255,1131762.2083886266,1131762.2083886266,1131762.2083886266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,542764026.37776279,null,null,32500,182500,415833.33333333331,256433.33333333334,611356.96666666667,338118.04562500003,320863.92132291669,806583.90040625003,410590.85725,454786.40537500003,486325.58158333338,1139122.6387708334,728896.39695833321,833458.13046874991,965344.65781770821,1080011.0750078126,1714623.6702786456,1237512.6566875,1486589.5358749998,1294928.3398750001,1646838.4669374998,2030601.70184375,2621652.34009375,2197184.7454687501,2513708.328484375,2820636.2397843748,3074863.8731249999,3201269.0277499999,3145129.0317500001,3610296.2907499997,3598096.3847500002,2933314.4367499999,3602932.6846718751,4326429.1245468752,4189453.3085468747,4181311.6236640625,4647373.5644020308,5597502.3318762183,5328236.5279873442,5290407.5636123437,5077807.7756123431,4735582.8148060944,5410954.1263160938,4338851.3783160932,5260374.2515832819,6157215.7444107812,6485579.5064107813,5828651.7444107812,6315973.6654579379,6670314.9058824349,6999324.8831699258,6884120.9968963508,6603212.8388963509,6092390.3570833504,6918705.42698255,5520838.6589825507,7168388.8698712988,7730750.9348933008,7316659.9168932997,7139859.7798933005,7707746.3445957201,8156284.9099902827,8475087.4576096199,8400424.4944355916,7950692.1164355911,7309728.3784513213,8150586.8524764935,7085315.8444764931,7816557.4785079565,9070830.1205582991,8587574.9445582982,8390471.1575582977,9017764.5936174933,9471314.3296377026,9798505.9944266398,9625697.9493836761,9155951.5413836744,8385598.1934459489,9399082.9775455892,8055921.2795455894,8964195.3519319259,10307307.653750062,9784230.8277500607,9477615.5987500623,10207532.432997361,10670085.894314297,11045908.117379667,10793086.607237836,10298212.319237836,9415226.4505192153,10578872.895769423,8427054.1177694239,10570375.769410113,11522948.734035216,10896543.754035216,9784517.2740352172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12605117.952000011,null,null,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Крупный чек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,9003655.6799999997,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Средний чек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1800731.1360000002,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale-чек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1800731.1360000002,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,283279283.33333331,null,null,0,98000,296333.33333333331,30933.333333333336,385766.66666666663,41700,21873.333333333336,502679.99999999994,91656.666666666672,111373.33333333334,128383.33333333334,746173.33333333337,288353.33333333331,333140,410253.33333333331,468960,1079313.3333333333,545590,680430,526910,773220,1022840,1605820,1134940,1306730,1480360,1624060,1684000,1638880,2063760,1875340,1336580,1827090,2334440,2225020,2212700,2532250,3305780,2925280,2854400,2684840,2359030,2839290,1984030,2688710,3355420,3730610,3101295,3453140,3646605,3834230,3723100,3498890,3033929.9999999995,3631390,2516730,3918009.9999999995,4219720,3881310,3740370,4170490,4450830,4621230,4520700,4162090,3610830,4254090,3518130,3961810,4899360,4513990,4356675,4833440,5119505,5311130,5145150,4770690,4101130,4865290,3907780,4501530,5524100,5106980,4862500,5417340,5703680,5939680,5719400,5324840,4551430,5421440,3705830,5510130,6135300,5627700,4741100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,273988750,null,null,0,0,0,0,499.99999999999994,2100,7940,21080,42390,94440,110450,167240,228420,313140,389320,447960,497379.99999999994,483589.99999999994,658430,504910,751220,1000840,1023820,1072940,1284730,1458360,1602060,1662000,1616880,1481760,1813340,1314580,1805090,2312440,2203020,2190700,2510250,2723780,2863280,2832400,2662840,2337030,2817290,1962030,2666710,3333420,3148610,3039295,3431140,3624605,3812230,3701100,3476890,3011929.9999999995,3609390,2494730,3336009.9999999995,4157720,3859310,3718370,4148490,4428830,4599230,4498700,4140090,3588830,4232090,2936130,3899810,4877360,4491990,4334675,4811440,5097505,5289130,5123150,4748690,4079130,4843290,3325780,4439530,5502100,5084980,4840500,5395340,5681680,5917680,5697400,5302840,4529430,5399440,3683830,4928130,6073300,5605700,4719100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7300000,null,null,0,93333.333333333328,286666.66666666663,20000,373333.33333333331,26666.666666666668,0,466666.66666666663,33333.333333333336,0,0,560000,40000,0,0,0,560000,40000,0,0,0,0,560000,40000,0,0,0,0,0,560000,40000,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1990533.3333333335,null,null,0,4666.666666666667,9666.6666666666679,10933.333333333334,11933.333333333336,12933.333333333336,13933.333333333336,14933.333333333336,15933.333333333334,16933.333333333336,17933.333333333336,18933.333333333336,19933.333333333336,20000,20933.333333333332,21000,21933.333333333336,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,20998286.410437439,null,null,32500,84500,119500,195500,195500,195500,195500,195500,195500,195500,195500,195500,196475,198035,199085,202765,202765,202765,202765,202765,202765,202765,202765,202765,203769.25,205376.05,206457.55,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,211422.32750000001,213077.3315,214191.27650000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,219458.997325,221163.651445,222311.014795,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,227906.16724474996,229661.96098834998,230843.74523884995,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,236793.09226209248,238601.55981800047,239818.7975960155,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,246151.59902995528,248014.32061254053,249268.07552389603,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14150385.567855617,null,null,32500,65000,100000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135975,136950,138000,139050,139050,139050,139050,139050,139050,139050,139050,139050,140054.25,141058.5,142140,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,144255.8775,145290.255,146404.20000000001,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,148583.55382500001,149648.96265,150796.326,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,153041.06043974997,154138.4315295,155320.21577999997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,157632.29225294248,158762.58447538497,159979.82225339999,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,162361.26102053077,163525.46200964655,164779.21692100202,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4220210.7245818265,null,null,0,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2627690.1180000021,null,null,0,0,0,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,69530495.305000022,null,null,0,0,0,0,90.3,362.96750000000009,1423.7195000000002,3813.0214999999998,8216.2634999999991,18546.796000000002,23630.967000000001,36960.281999999999,53419.923000000003,74400.824999999997,93247.6155,109153.692,122152.06050000001,120773.38200000001,164624.66399999999,126483.46800000001,188344.80599999998,251255.83199999999,257326.236,269974.66200000001,323571.95399999997,367624.57800000004,404301.55799999996,419654.97,408634.97400000005,374568.408,458702.38199999998,332680.43400000001,457060.33200000005,585641.41200000001,558085.59600000002,555092.31000000006,636188.25,690580.1939999999,725929.64400000009,718410.41999999993,675370.63199999998,592948.94400000002,714705.49199999997,497862.74400000001,676711.15800000005,846051.51599999995,799225.27800000005,771612.51600000006,871130.17200000014,920252.00399999996,967940.1540000001,939723.4800000001,883025.32200000016,764911.61399999994,916871.9219999999,633665.15399999998,847436.29799999995,1056089.8560000001,980408.83799999999,944548.701,1053961.7520000001,1125261.159,1168694.9039999999,1143167.9100000001,1052045.5319999999,911978.03399999999,1075443.132,746132.12400000007,991027.03800000018,1239482.9280000001,1141597.7520000001,1101808.9649999999,1222966.8119999999,1295789.7990000001,1344400.6740000001,1302324.57,1207038.1619999998,1036930.0740000001,1231089.6420000002,845437.94400000002,1128520.1940000001,1398755.58,1292798.754,1230663.5249999999,1371796.9320000003,1444602.0389999999,1504612.314,1448605.77,1348291.4820000001,1151646.7139999999,1372858.9620000001,936650.18400000001,1253039.2740000002,1544230.1400000001,1425425.16,1199998.6800000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Крупный чек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,24119840.874999996,null,null,0,0,0,0,26.250000000000004,125.56250000000003,482.03750000000014,1494.7625000000003,3135.4875000000002,7409.8000000000011,9198.2250000000022,14798.849999999999,20992.275000000001,29938.125,37324.087500000001,44500.350000000006,49313.212500000009,49012.350000000006,66138.450000000012,49942.650000000009,73798.8,97278.6,98550.3,102312.6,121530.45000000001,136926.90000000002,148973.40000000002,153823.50000000003,148457.70000000001,135788.40000000002,165168.6,119278.2,162997.35,208437.6,198078.30000000002,196563,224831.25000000003,243076.19999999998,255586.2,251841,236868.6,207207.45,250090.35000000003,173772.45,236067.15000000005,294594.30000000005,278005.65000000002,267922.42500000005,302348.10000000003,319386.07500000007,335752.95000000007,325966.50000000006,305486.85000000003,264723.45,316504.35000000003,218940.45,292501.65000000002,364813.80000000005,338256.15,326082.30000000005,363313.35,387620.70000000007,402090.45,393243.00000000006,361882.35000000003,313651.95000000007,369862.35000000009,256558.95000000007,340753.65000000008,426044.40000000008,392225.85000000003,377878.87500000006,419532.60000000009,444120.82500000007,461136.45000000007,446304.75000000006,413993.85000000003,355356.45000000007,422222.85000000009,289688.70000000007,386832.45000000007,478996.50000000006,442414.2,421076.25,469121.10000000009,494013.44999999995,514514.70000000007,495358.50000000006,461036.10000000003,393790.95000000007,469415.10000000009,320259.45000000007,428391.45000000007,527884.50000000012,486955.5,409876.50000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Средний чек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,44278734.149999999,null,null,0,0,0,0,63,231.52500000000003,919.48500000000013,2241.9449999999997,4923.4049999999997,10754.279999999999,13965.21,21396.059999999998,31354.289999999997,42909.75,53993.565000000002,62327.159999999989,70275.914999999994,69205.86,95058.719999999987,73979.64,110779.38,149049.35999999999,153818.28,162550.25999999998,196005.41999999998,223934.94,248024.33999999997,258317.09999999998,252970.02000000002,232197.83999999997,285565.86,207665.82,286254.36000000004,367232.76,350551.07999999996,349161.3,400657.5,435970.62,458214.12,454656.6,427293.35999999993,375963.12,452801.16,315897.12,429518.34000000008,537592.67999999993,508145.94000000006,491107.68000000005,554587.56000000006,585871.91999999993,616431.42000000004,598460.4,563232.06000000006,487787.22,585570.05999999994,404481.42,541260.53999999992,674210.88,626344.74,603220.23,673680.96000000008,719547.57,747853.91999999993,731589.29999999993,673290.35999999987,583703.81999999995,688338.36,477614.52,634390.74,793585.44,731100.96,706351.95,783914.75999999989,831019.77,861811.02,835271.1,773785.25999999989,665053.02,789225.66,542283.12,723700.62,897503.4,829839.41999999993,790035.75,880902.3600000001,927659.97,966218.22,930257.1,865858.85999999987,739580.22,881659.26,601528.31999999995,804769.02,991852.2,915886.79999999993,771116.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale-чек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1131920.28,null,null,0,0,0,0,1.05,5.88,22.197000000000003,76.313999999999993,157.37099999999998,382.71599999999995,467.53199999999998,765.37200000000007,1073.3579999999999,1552.9499999999998,1929.963,2326.1819999999998,2562.933,2555.1720000000005,3427.4940000000001,2561.1779999999999,3766.6260000000002,4927.8719999999994,4957.6559999999999,5111.8019999999997,6036.0839999999989,6762.7380000000003,7303.8179999999993,7514.369999999999,7207.253999999999,6582.1679999999997,7967.9219999999987,5736.4139999999989,7808.6219999999994,9971.0519999999979,9456.2160000000003,9368.01,10699.499999999998,11533.374,12129.323999999999,11912.819999999998,11208.671999999999,9778.3739999999998,11813.982,8193.1739999999991,11125.667999999998,13864.535999999998,13073.687999999998,12582.411,14194.511999999999,14994.008999999998,15755.784,15296.579999999998,14306.411999999998,12400.944,14797.511999999999,10243.284,13674.107999999998,17065.175999999999,15807.947999999997,15246.170999999998,16967.441999999999,18092.888999999999,18750.533999999996,18335.61,16872.822,14622.263999999999,17242.421999999999,11958.653999999999,15882.648000000001,19853.087999999996,18270.941999999999,17578.14,19519.452000000001,20649.203999999998,21453.203999999998,20748.719999999998,19259.052,16520.603999999999,19641.131999999998,13466.124,17987.124,22255.68,20545.133999999998,19551.525000000001,21773.471999999998,22928.618999999999,23879.393999999997,22990.17,21396.522000000001,18275.544000000002,21784.601999999999,14862.414000000001,19878.804000000004,24493.440000000002,22582.86,19005.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,156350843.37699184,null,null,0,0,0,30000,30000,30555.078125,32066.868489583332,34590.87890625,45217.927083333336,59366.276041666672,68811.28125,90489.0234375,120648.140625,157882.30546874998,192758.708984375,229132.38300781249,240393.27644531248,284384.27468749997,354769.87187500001,354769.87187500001,398508.66093750001,469740.86984375003,471741.10409375001,505505.08346875,595637.124484375,683275.61178437492,756044.76512499992,803226.10774999997,803226.10774999997,860779.93274999992,952866.05274999992,952866.05274999992,1007594.402671875,1095159.7625468748,1095159.7625468748,1102331.3636640625,1166712.9869020311,1287264.8063762188,1362035.6074873437,1398403.5551123437,1398403.5551123437,1444250.2823060937,1517605.0458160937,1517605.0458160937,1555599.5050832811,1616390.6399107813,1616390.6399107813,1616390.6399107813,1651284.4961329377,1761334.2504374348,1853883.714374925,1873528.72074135,1873528.72074135,1921587.9469283503,1998482.7088275501,1998482.7088275501,2030981.7757163001,2082980.2827383,2082980.2827383,2082980.2827383,2110236.4253509697,2205379.7900019325,2309166.80837077,2355741.7843959411,2355741.7843959411,2377075.1444116724,2411208.5204368429,2411208.5204368429,2453875.2404683065,2522141.9925186476,2522141.9925186476,2522141.9925186476,2550382.2893554014,2643235.5708197011,2728974.1228306233,2759053.581342835,2759053.581342835,2793531.84140511,2848697.0575047499,2848697.0575047499,2880138.8798910854,2930445.7957092226,2930445.7957092226,2930445.7957092226,2963225.0219674059,3064770.6547017572,3143328.8478557714,3161244.7518557715,3161244.7518557715,3206509.8751371508,3278934.0723873586,3278934.0723873586,3301566.6340280478,3337778.7326531517,3337778.7326531517,3337778.7326531517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,116235680.09088013,null,null,0,0,0,0,0,555.078125,1733.8216145833335,3883.6328125,13594.993489583334,22832.213541666668,31646.015625,48666.6796875,73270.4765625,101297.68359374999,128564.720703125,150187.53886718748,157225.59726562499,201216.59550781248,245207.59375,245207.59375,288946.3828125,333935.31828125002,335185.46468750003,368949.44406250003,438823.097453125,504795.78034374997,559647.12835937494,584635.46750000003,584635.46750000003,642189.29249999986,699743.11749999993,699743.11749999993,754471.46742187499,809199.81734374992,809199.81734374992,816371.41846093757,876450.0810285937,965257.66363249999,1018488.1520515624,1035818.1193171876,1035818.1193171876,1081664.8465109374,1127511.5737046874,1127511.5737046874,1165506.0329718748,1203500.4922390624,1203500.4922390624,1203500.4922390624,1238394.3484612191,1327507.7890324222,1387525.5023604843,1393323.6313395,1393323.6313395,1441382.8575265002,1489442.0837135001,1489442.0837135001,1521941.1506022501,1554440.217491,1554440.217491,1554440.217491,1581696.3601036696,1660486.0391870306,1733352.9356734536,1754686.2956891854,1754686.2956891854,1776019.6557049169,1797353.0157206485,1797353.0157206485,1840019.7357521118,1882686.4557835751,1882686.4557835751,1882686.4557835751,1910926.7526203289,1986835.8559825763,2043973.1240782021,2053441.5856483346,2053441.5856483346,2087919.8457106093,2122398.1057728846,2122398.1057728846,2153839.9281592201,2185281.7505455557,2185281.7505455557,2185281.7505455557,2218060.9768037391,2299939.0737831807,2349037.9445044394,2349037.9445044394,2349037.9445044394,2394303.0677858191,2439568.1910671988,2439568.1910671988,2462200.7527078879,2484833.314348578,2484833.314348578,2484833.314348578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,34497979.030111745,null,null,0,0,0,0,0,0,333.046875,707.24609375000011,1622.9335937499998,6534.0625000000009,7165.265625,11822.34375,17377.6640625,26584.621875000001,34193.98828125,42944.844140624999,47167.679179687497,47167.679179687497,73562.278124999997,73562.278124999997,73562.278124999997,99805.551562499997,100555.63940625,100555.63940625,120814.02703125001,142479.83144062498,160397.63676562498,175390.64025,175390.64025,175390.64025,209922.93524999998,209922.93524999998,209922.93524999998,242759.94520312495,242759.94520312495,242759.94520312495,247062.90587343744,278807.14274371875,300347.45543578122,310745.43579515629,310745.43579515629,310745.43579515629,338253.47211140621,338253.47211140621,338253.47211140621,361050.14767171873,361050.14767171873,361050.14767171873,361050.14767171873,381986.46140501264,414518.21201444062,417997.08940184995,417997.08940184995,417997.08940184995,446832.62511405,446832.62511405,446832.62511405,466332.06524729996,466332.06524729996,466332.06524729996,466332.06524729996,482685.75081490178,513605.87269731652,526405.88870675559,526405.88870675559,526405.88870675559,539205.90471619449,539205.90471619449,539205.90471619449,564805.93673507252,564805.93673507252,564805.93673507252,564805.93673507252,581750.11483712471,610351.39875242091,616032.47569450038,616032.47569450038,616032.47569450038,636719.43173186539,636719.43173186539,636719.43173186539,655584.52516366669,655584.52516366669,655584.52516366669,655584.52516366669,675252.06091857667,704711.38335133181,704711.38335133181,704711.38335133181,704711.38335133181,731870.45732015965,731870.45732015965,731870.45732015965,745449.9943045734,745449.9943045734,745449.9943045734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5617184.2559999954,null,null,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,239139924.37928772,null,null,1746950,1320300,1330300,1440300,1440300,1442414.3513492499,1454022.6331589075,1457693.033761533,1484299.1561925814,1472838.6579725433,1498076.9527824442,1511410.830850397,1570517.541119819,1631715.0807223164,1600500.9408202081,1590767.1953697444,1561742.7439837514,1735244.2312548021,1586518.8681864676,1584344.5499237357,1771492.1216358908,1643825.045129969,1628234.3716404233,1764473.9090800108,1813873.2785538631,2318655.317984906,1832330.7768074321,1754525.2492891201,1746057.9756639048,1971075.7763593895,1776794.3806410669,1766003.4487750018,2014878.333400846,1842637.0557568748,1834777.1683171876,1886783.0875044279,2083419.6259664544,3246328.709501368,2031507.3587222081,1985885.825535414,1966622.465293661,2135681.8736362495,2003260.0910354881,1983284.5837315107,2184415.7742137667,2090815.0482450228,2076696.4492216106,2084635.6460305906,2271768.6979483841,4199034.8654741272,2252724.5556723513,2258333.222007405,2231278.9833542113,2401042.8450272852,2281125.9539331105,2252680.7513287072,2447182.32728884,2395032.3692388684,2374721.3573239148,2381982.5130255269,2548497.3549657753,5077841.5473486586,2644474.6116908249,2606251.2608079854,2569971.2138579651,2633728.8981593461,2637378.6125721689,2602008.6009819265,2844039.1412030105,2788993.3120791637,2763040.3394022994,2771015.2514212779,2934263.7564570885,6052609.7890362917,3024393.6345052891,3059475.6826967513,3016144.0677680667,3119356.4377872963,3116674.77760203,3073877.3898447203,3294041.2810149682,3315359.0767757725,3283413.8448834368,3290463.1539279977,3480936.0685290005,7175235.437781061,3560810.8225132003,3673744.6313566552,3623212.1443037074,3764953.4464021614,3772784.8194363918,3722806.2712066481,3922532.564472666,4035589.9582557864,3998667.3294195808,3895201.8920757961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,99197044.406882256,null,null,467500,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,949025,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,977495.75,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,1006820.6224999999,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1037025.241175,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1068135.9984102498,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1100180.0783625573,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1133185.4807134341,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,21218619.124466825,null,null,100000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,203000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,209090,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,215362.7,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,221823.58100000001,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,228478.28842999996,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,235332.63708289998,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,242392.61619538697,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19096757.212020084,null,null,90000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,182700,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,188181,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,193826.43,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,199641.22289999999,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,205630.45958699996,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,211799.37337460998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,218153.35457584827,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12731171.474680083,null,null,60000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,121800,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,125454,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,129217.62,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,133094.14859999999,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,137086.97305799997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,141199.58224973996,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,145435.5697172322,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13792102.430903418,null,null,65000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,131950,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,135908.5,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,139985.755,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,144185.32764999999,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,148510.88747949997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,152966.21410388499,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,157555.20052700155,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14853033.387126779,null,null,70000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,142100,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,146363,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,150753.89000000001,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,155276.5067,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,159934.80190099997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,164732.84595802997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,169674.83133677091,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6896051.215451709,null,null,32500,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65975,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,67954.25,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,69992.877500000002,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,72092.663824999996,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,74255.443739749986,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,76483.107051942497,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,78777.600263500775,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10609309.562233413,null,null,50000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,101500,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,104545,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,107681.35,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,110911.7905,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,114239.14421499998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,117666.31854144999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,121196.30809769349,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,29759113.322064664,null,null,140250,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,284707.5,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,293248.72499999998,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,302046.18674999999,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,311107.57235249999,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,320440.79952307494,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,330054.02350876719,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,339955.64421403018,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19834326.738888972,null,null,1124200,89800,89800,89800,89800,91847.333749999991,92280.027229166662,95641.413360416671,120793.9762125,95874.701297916661,119781.08337500002,130607.72485000001,153042.50630006249,147901.85237625,155984.27078531252,128291.2203784688,99384.41341753125,266310.49371618748,102184.602099,102184.602099,274424.23292662494,120293.27010862497,105329.23054612501,236842.53247762501,236040.27501553876,235392.80065688249,218737.0786892625,118411.38265488749,118411.38265488749,333222.31424333242,121998.37163708248,121998.37163708248,339271.41549152241,125626.4738415225,125626.4738415225,172667.04335092151,303867.56181436719,284345.84610460076,212497.83460802259,138952.17034427251,138952.17034427251,295664.23705672153,141557.3305892217,141557.3305892217,296822.86876519636,144138.44393902452,144138.44393902452,148444.80893902451,253338.75200752253,376412.19340503187,190547.39839002374,156965.42324221681,156965.42324221681,312252.70360069262,159535.65965138006,159535.65965138006,295106.66128787963,161779.5622017273,161779.5622017273,166301.2454517273,225375.35451645579,391986.43686583958,271562.54538317356,175651.79987646942,175651.79987646942,223412.08985853812,176438.9457887141,176438.9457887141,346317.89450843981,179238.75123611325,179238.75123611325,183986.51864861324,207483.92988866288,426934.59092716983,244267.66278202232,192854.20379896899,192854.20379896899,277332.45877642563,194240.73398158944,194240.73398158944,329802.70625117118,196465.69431271238,196465.69431271238,201450.85009583741,205793.77348012145,480136.1618194239,227317.04442925361,210556.83296736126,210556.83296736126,330890.59247746575,212523.86792231456,212523.86792231456,315155.94988230022,214201.54252948056,214201.54252948056,109513.27108385555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8525444.4042975027,null,null,148800,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5059819.9154326813,null,null,530000,0,0,0,0,2012.828125,2404.3049479166675,5668.5165104166645,30301.622968749998,5291.6343229166687,28705.915000000001,35208.974062500012,55978.155843749992,49984.701703125007,57093.042890625016,28906.806960937549,0,164125.89161718747,0,0,169350.30721874995,14964.039562499966,0,125466.68662500003,121348.11780000002,118685.14136718751,100325.69603437503,0,0,211223.94260624997,0,0,213644.94164999994,0,0,42222.254385937733,168637.55438249986,146636.95709742204,73545.664263750048,0,0,154106.90646749985,0,0,152684.42482617189,0,0,0,100641.32885153322,220011.95668675774,33581.975147806937,0,0,152717.04394931253,0,0,133327.09908615233,0,0,0,54982.895713840022,217941.84793428209,95910.745506704145,0,0,46973.144069824026,0,0,167079.14327232656,0,0,0,19408.004214032975,234938.310258921,51413.458983053337,0,0,83091.724794836235,0,0,133337.01193845883,0,0,0,0,269857.85241450684,16760.211461892362,0,0,118366.72455515117,0,0,100954.40735281967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4719008.1388227008,null,null,10600,10600,10600,10600,10600,10628.754687500001,10663.101901041668,10744.080708333333,11176.961036458333,11252.555812499999,11662.6403125,12165.62565625,13573.5948796875,14287.662046875001,15103.2769453125,15516.23133046875,15516.23133046875,17860.886924999999,17860.886924999999,17860.886924999999,20280.177028124999,20493.949021875,20493.949021875,22286.330259374998,25134.191312343752,26829.693331875002,28262.917560937502,28262.917560937502,28262.917560937502,31280.402455312498,31280.402455312498,31280.402455312498,34332.473050312503,34332.473050312503,34332.473050312503,34935.648112968753,39091.538438367192,41186.352111187502,42237.004457812509,42237.004457812509,42237.004457812509,44438.531693062498,44438.531693062498,44438.531693062498,46619.737762007811,46619.737762007811,46619.737762007811,46619.737762007811,50388.457919415807,53531.485872083773,54011.228374195307,54011.228374195307,54011.228374195307,56192.900430614056,56192.900430614056,56192.900430614056,58097.573274701943,58097.573274701943,58097.573274701943,58097.573274701943,61787.921877206201,64901.376847695945,66271.530354934584,66271.530354934584,66271.530354934584,66942.575270217785,66942.575270217785,66942.575270217785,69329.420174108149,69329.420174108149,69329.420174108149,69329.420174108149,73073.148385871187,76429.40996099863,77163.88794647083,77163.88794647083,77163.88794647083,78350.91258639704,78350.91258639704,78350.91258639704,80255.727042660743,80255.727042660743,80255.727042660743,80255.727042660743,84268.513394793787,88123.625572143879,88363.057164456623,88363.057164456623,88363.057164456623,90054.010372387376,90054.010372387376,90054.010372387376,91496.216191713364,91496.216191713364,91496.216191713364,91496.216191713364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1100054.2803360922,null,null,4800,4800,4800,4800,4800,4805.7509375,4812.6203802083328,4828.8161416666662,4915.3922072916666,4930.5111625,5012.5280624999996,5113.1251312499999,5370.7555766249998,5509.4886262500004,5667.9509493750002,5748.1820870624997,5748.1820870624997,6203.7151739999999,6203.7151739999999,6203.7151739999999,6673.7486797500005,6715.2815242500001,6715.2815242500001,7063.5155932500002,7531.9659031949996,7851.9659578199989,8122.4650939499988,8122.4650939499988,8122.4650939499988,8691.9691817699986,8691.9691817699986,8691.9691817699986,9268.0007912099991,9268.0007912099991,9268.0007912099991,9381.8408520149987,10011.168993500098,10395.236895991198,10587.865886459998,10587.865886459998,10587.865886459998,10991.498896159199,10991.498896159199,10991.498896159199,11391.406177016697,11391.406177016697,11391.406177016697,11391.406177016697,11875.30023657349,12435.085846190348,12520.52986802148,12520.52986802148,12520.52986802148,12909.094220766023,12909.094220766023,12909.094220766023,13248.323927025354,13248.323927025354,13248.323927025354,13248.323927025354,13649.188675409545,14187.863833861558,14424.921271534809,14424.921271534809,14424.921271534809,14541.02226849631,14541.02226849631,14541.02226849631,14953.982812005081,14953.982812005081,14953.982812005081,14953.982812005081,15299.661626258727,15863.755044750193,15987.200189998144,15987.200189998144,15987.200189998144,16186.705732692375,16186.705732692375,16186.705732692375,16506.851607551649,16506.851607551649,16506.851607551649,16506.851607551649,16836.988639702671,17466.412387148179,17505.50435727962,17505.50435727962,17505.50435727962,17781.586104302183,17781.586104302183,17781.586104302183,18017.054892142191,18017.054892142191,18017.054892142191,18017.054892142191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,90349439.911451712,null,null,15000,15000,25000,135000,135000,135067.01759925002,146242.60592974102,146551.62040111641,148005.17998008142,161463.95667462662,162795.8694074442,165303.10600039683,183742.53481975666,231848.22834606637,192551.67003489536,210510.97499127564,210393.33056622016,216968.73753861448,232369.26608746758,230194.94782473557,245102.88870926594,271566.77502134402,270940.14109429845,275666.37660238578,307088.52853832411,793738.56732802338,324069.74811816961,346589.91663423262,338122.64300901745,348329.51211605722,365272.0590039845,354481.12713791936,386082.96790932358,427486.63191535237,419626.74447566498,424592.09415350639,470685.25490208709,1633773.1948967671,490799.85561418557,518723.98669114168,499460.62644938863,511807.96807952801,533493.09194626648,513517.58464228903,559383.23694857047,618466.93580599828,604348.33678258606,607981.16859156615,670297.13241336134,2454566.7135140956,694121.19872732717,733311.84021018806,706257.6015569946,720734.18287159246,753534.33572673053,725089.13312232692,784019.70744596003,865196.84848214092,844885.8365671871,847625.30901879969,934545.20251599466,3276757.4731711689,963814.42899600172,1021501.8236198664,985221.77666984603,1001219.170989158,1051842.0294718051,1016472.0178815628,1088623.6093829211,1200656.9235314007,1174703.9508545364,1177931.0954610149,1296545.7246971012,4174304.6316781226,1328755.4052922674,1415250.9124667826,1371919.2975380982,1390653.4125798715,1471063.4771894414,1428266.0894321315,1512868.0083327976,1667522.8160320604,1635577.584139725,1637641.7374011609,1802001.1701214148,5200187.5925377076,1838582.0946600174,1968276.1149653646,1917743.6279124171,1939151.1705007663,2065349.268090148,2015370.7198604043,2112464.9311664365,2326476.7323023765,2289554.1034661708,2290776.9375680112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2058459.8580000009,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11997660.674752392,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,43950.059579239685,0,0,0,0,0,0,0,0,0,0,0,477714.00616842485,0,0,0,0,0,0,0,0,0,0,0,1150947.6403824401,0,0,0,0,0,0,0,0,0,0,0,1769707.9433215405,0,0,0,0,0,0,0,0,0,0,0,2324100.6689587873,0,0,0,0,0,0,0,0,0,0,0,2856907.670495443,0,0,0,0,0,0,0,0,0,0,0,3374332.6858465169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1117751.0566406257,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,15134238.086000934,null,null,0,0,0,0,0,67.017599249999989,242.60592974100004,551.62040111639999,2005.1799800813999,3363.9566746266,4695.8694074442001,7203.1060003968005,10832.534819756642,14988.16876682664,19141.67003489532,22459.974991275598,22342.330566220138,28917.737538614463,28213.166087467504,26038.847824735512,40946.788709265893,49695.065021343951,49068.431094298336,53794.666602385667,64079.647538323945,73015.680159598516,80535.867118169452,81620.147534232543,73152.873909017348,83359.74301605708,76722.812993984306,65931.881127919187,97533.721899323427,112999.96130435214,105140.07386466477,110105.42354250618,125852.41722998681,137992.71684222686,145415.76794208528,141955.61525183139,122692.25501007834,135039.59664021773,122202.00836302507,102226.50105904767,148092.15336532908,169200.86886443276,155082.26984102049,158715.10165000058,177262.08377763929,191823.72155683298,200507.33759160503,193748.24921089379,166694.01055770033,181170.59187229819,163426.0418775068,134980.83927310316,193911.41359673621,219489.38149799482,199178.36958304088,201917.84203465359,225482.49508343372,243594.09677982077,254143.96843844076,244556.3635690494,208276.31661902901,224273.71093834096,200894.06997840622,165524.05838816409,237675.64988952244,268306.21465116192,242353.24197429762,245580.38658077619,272236.22649133822,293087.46297691646,303807.76630525471,291805.94672169385,248474.33179300927,267208.44683478272,239271.45201046826,196474.06425315829,281075.98315382446,316549.025475815,284603.79358347948,286667.94684491539,317270.09615016967,341123.83271994517,353180.97286845976,338665.05706730729,288132.57001435984,309540.11260270904,277107.28047494107,227128.73224519735,324222.94355122984,363740.72199830547,326818.09316209937,328040.92726394016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,54583027.487325221,null,null,0,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,161051.00000000006,161051.00000000006,177156.10000000009,177156.10000000009,177156.10000000009,194871.71000000011,194871.71000000011,194871.71000000011,214358.88100000011,214358.88100000011,214358.88100000011,235794.76910000015,235794.76910000015,235794.76910000015,259374.24601000018,259374.24601000018,259374.24601000018,285311.67061100027,285311.67061100027,285311.67061100027,313842.83767210029,313842.83767210029,313842.83767210029,345227.12143931031,345227.12143931031,345227.12143931031,379749.83358324139,379749.83358324139,379749.83358324139,417724.81694156554,417724.81694156554,417724.81694156554,459497.29863572208,459497.29863572208,459497.29863572208,505447.02849929431,505447.02849929431,505447.02849929431,555991.73134922376,555991.73134922376,555991.73134922376,611590.90448414627,611590.90448414627,611590.90448414627,672749.99493256095,672749.99493256095,672749.99493256095,740024.99442581704,740024.99442581704,740024.99442581704,814027.49386839895,814027.49386839895,814027.49386839895,895430.24325523886,895430.24325523886,895430.24325523886,984973.26758076262,984973.26758076262,984973.26758076262,1083470.5943388392,1083470.5943388392,1083470.5943388392,1191817.6537727232,1191817.6537727232,1191817.6537727232,1310999.4191499955,1310999.4191499955,1310999.4191499955,1442099.3610649952,1442099.3610649952,1442099.3610649952,1586309.2971714947,1586309.2971714947,1586309.2971714947,1744940.2268886445,1744940.2268886445,1744940.2268886445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5458302.7487325249,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,25937.424601000017,25937.424601000017,25937.424601000017,28531.167061100026,28531.167061100026,28531.167061100026,31384.283767210025,31384.283767210025,31384.283767210025,34522.712143931029,34522.712143931029,34522.712143931029,37974.983358324142,37974.983358324142,37974.983358324142,41772.481694156551,41772.481694156551,41772.481694156551,45949.729863572211,45949.729863572211,45949.729863572211,50544.702849929432,50544.702849929432,50544.702849929432,55599.173134922377,55599.173134922377,55599.173134922377,61159.09044841463,61159.09044841463,61159.09044841463,67274.999493256095,67274.999493256095,67274.999493256095,74002.499442581713,74002.499442581713,74002.499442581713,81402.749386839889,81402.749386839889,81402.749386839889,89543.024325523889,89543.024325523889,89543.024325523889,98497.326758076262,98497.326758076262,98497.326758076262,108347.05943388391,108347.05943388391,108347.05943388391,119181.76537727231,119181.76537727231,119181.76537727231,131099.94191499957,131099.94191499957,131099.94191499957,144209.93610649952,144209.93610649952,144209.93610649952,158630.92971714947,158630.92971714947,158630.92971714947,174494.02268886444,174494.02268886444,174494.02268886444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1092628046.8137271,null,null,-1779544.5112000001,-1503724.4634,-1749551.5159333334,-1709279.4984333334,-2082656.1658666667,-1828289.95641425,-1855370.8875702042,-2360940.0250745751,-1600843.7066969294,-1788061.8735332713,-1556232.1642525776,-1963752.3134413683,-896792.49670812581,-579948.4866904174,120661.63350316789,147476.21834764071,-985182.48263519164,2171064.2635669503,-2092633.5725527746,225349.79647427797,2979105.7363614142,2204950.626305976,820208.61282196455,2795917.1036065146,3983439.7756540384,4565834.7559293546,6281677.5773477033,4934446.0496190004,2829538.797684351,8402742.2134527564,-2171134.7130735405,2886633.090935586,9799045.7593007833,6919516.5945162997,4774086.7972629648,7793535.3705383241,9618188.8372072093,9604469.4236022979,12476821.107489377,10006474.02709147,5430485.7684524767,15839675.889622465,-2479849.3762530293,5597794.5657039881,15613767.00446412,11683956.57400234,7246798.5108639374,12103811.983398303,13957573.781293642,14964354.680599932,17752585.366688222,14516397.191795748,8027192.5917847082,21857445.300512873,-2371484.4200128801,7751283.1256275587,20771197.159108333,15334607.116398938,10607382.212956484,15304437.736099593,18696321.731180169,19087071.711448055,23633947.546859026,18378604.60118524,10707912.679664429,27092377.963352449,-2409256.525839664,9061390.5135250464,26649908.6688921,18878796.989831559,13325598.868078474,18929915.212210011,22630866.851027682,23392287.005735934,28069905.110477854,22609916.399293043,12664048.746760681,32857113.573044479,-2985055.0216242597,11227690.713616356,31375402.279118739,22836183.040399164,15237864.60773506,22259425.369264089,26031154.503127962,27389127.625551693,32395323.873924457,26414615.021271452,14437020.669764854,38187012.693877906,-3722494.1337902099,13822636.903774105,37184522.353403822,32523930.58244051,35233350.213279784,51176949.773614079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86]
[87,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,472030000,null,null,2121500,1546500,3956000,12082000,9886500,12951500,11351500,2302000,15400000,14180000,1061500,1752000,18480000,17016000,1263000,9000,1752000,18480000,17016000,1263000,0,9000,1752000,18480000,17016000,1263000,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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,459900000,null,null,0,280000,3890000,11920000,9630000,12800000,11080000,2200000,15250000,13850000,1000000,1680000,18300000,16620000,1200000,0,1680000,18300000,16620000,1200000,0,0,1680000,18300000,16620000,1200000,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8760000,null,null,1500,16500,66000,162000,256500,151500,271500,102000,150000,330000,61500,72000,180000,396000,63000,9000,72000,180000,396000,63000,0,9000,72000,180000,396000,63000,0,0,9000,72000,180000,396000,63000,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3650000,null,null,0,3999.9999999999995,21000,57000,113000,57000,120000,48000,45000,150000,35000,23999.999999999996,54000,180000,42000,0,23999.999999999996,54000,180000,42000,0,0,23999.999999999996,54000,180000,42000,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1460000,null,null,0,1999.9999999999998,9999.9999999999982,26000,50000,16000.000000000002,56000,9999.9999999999982,20000,70000,0,11999.999999999998,24000,84000,0,0,11999.999999999998,24000,84000,0,0,0,11999.999999999998,24000,84000,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3650000,null,null,1500,10500,35000,79000,93500,78500,95500,44000,85000,110000,26500,36000,102000,132000,21000,9000,36000,102000,132000,21000,0,9000,36000,102000,132000,21000,0,0,9000,36000,102000,132000,21000,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12775570.138888884,null,null,0,0,0,0,0,0,76914.583333333328,0,0,0,0,0,0,0,0,0,0,0,883199.99999999977,0,0,0,0,0,0,0,0,0,0,0,1502108.333333333,0,0,0,0,0,0,0,0,0,0,0,1847149.9999999995,0,0,0,0,0,0,0,0,0,0,0,2022764.583333333,0,0,0,0,0,0,0,0,0,0,0,2122090.9722222215,0,0,0,0,0,0,0,0,0,0,0,2166108.3333333326,0,0,0,0,0,0,0,0,0,0,0,2155233.333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,47925000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2785000,200000,0,0,295000,3140000,2785000,200000,0,0,0,295000,3140000,2785000,200000,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,253626275.7487857,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,296910.7201191996,170182.26178422547,502408.57618993032,723142.02029886516,526645.12020698981,644548.07874502637,922504.50308078574,1243798.3110915797,1366277.4716448823,1528515.6559752785,1347802.8688197774,1107323.190727131,1079225.8997210353,682489.1538888053,1450769.9412941334,1889265.7115633541,1563554.2336522148,1573780.2790134544,2044943.1350107407,2463745.6829208746,2676253.7429704405,2810305.1653232109,2387031.85884027,2108363.2009277996,1845094.5821665409,1155566.2787440056,2347811.7088735057,2960973.6187303644,2337626.1857664413,2388917.1640305072,2984749.8945842236,3622450.9269814948,3769362.1527951248,3887992.037920563,3299695.647839678,2902930.5933320457,2529708.0068536163,1595505.9653367568,3058365.227320679,3898000.3464229074,3154325.0782428556,3050438.742772257,3827229.3955847183,4662792.7640768215,4825002.2726685219,4978202.8508628979,4150362.0729019507,3646674.72679481,3094998.8551782425,1853637.2929494656,3879491.1394589222,4784157.4717911743,3843777.3151833117,3738295.2034390196,4643012.7401551809,5620316.8675561287,5772223.1862460151,5917993.1873073541,4940797.859058354,4325533.8621410597,3657763.1453985395,2203744.8262746455,4603689.4959181026,5630441.1152216066,4489484.9466551309,4312757.8290162124,5369273.6314084064,6499156.6532002846,6668670.4114546794,6815432.460681418,5675614.9904279774,4949793.1992322225,4181257.0899344273,2613417.8717201948,5420955.7336013056,8843194.5308860354,9287827.8118770197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,102037739.51234597,null,null,0,0,0,0,0,0,402.10559549999994,485.21185948200008,1103.2408022328,4010.3599601627998,6727.9133492532001,9391.7388148884002,14406.212000793601,21665.069639513284,29976.337533653281,38283.34006979064,44919.949982551196,44684.661132440277,57835.475077228926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,702696.07641188568,1031841.9239633627,1367465.4555826748,1561945.9208755377,1733588.2665425958,1613948.9933967162,1132824.9135452658,1106037.4757391661,1140748.2011398412,322831.58836054988,1283349.1527782269,1965792.75554117,1551047.8148835059,1486547.1035697013,1932677.2812967561,2229714.000604853,2408621.8196612149,2259894.406308379,1591855.6266182065,1612105.1747026257,1590374.0192081742,551876.88814359531,1812938.6743723229,2592180.906112887,2056369.8871529624,1995136.6706840768,2529220.3720790669,2879506.5358117595,3088645.0975740105,2881643.4416166618,2099707.7706773058,2100250.1999622583,2062846.6193904504,828481.95936856419,2338295.7376920208,3214802.7106891125,2575657.0127352104,2459637.6633492708,3083362.518963486,3473028.8102378249,3731107.4709797055,3460486.8184948713,2553556.6864065826,2537285.1425286233,2480967.1334429681,1116060.7968890816,2787486.4897146076,3791562.3632711321,3055837.5474576503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,300083461.41370612,null,null,-3901044.5112000001,-3050224.4633999998,-5705551.515933333,-13791279.498433333,-11969156.165866667,-14779789.956414249,-13284187.576499037,-4663425.2369340565,-17001946.94749916,-15972072.233493434,-2624460.0776018305,-3725144.0522562568,-19391198.70870892,-17617613.556329932,-1172314.7040304858,100192.87827785034,-2782102.4326177426,-16353620.39756549,-20049669.047630005,-1334560.9236449217,2808923.4745771885,1693542.0501160454,-1654933.4074769001,-16210728.016600475,-13677108.303090986,5165330.2528485693,5237879.2662561238,3568168.5779741183,1292023.1417090725,5597939.3446329795,-20120566.237134002,-12423592.808785446,8053556.6054119784,5468746.653222166,2884821.0856996104,6229981.1368861087,8330408.5581937544,8947526.2885915563,-5681924.5754314922,-9485779.7158789746,1357180.6031292677,13452644.030782197,-6435362.5771808308,3752699.9835374467,14753200.725720115,12467144.865128838,5318824.8921335712,-9216510.2787800282,-6479185.3067002222,9349139.3304330334,12568188.51883119,9013446.772458028,2525251.5604674257,17719924.73912793,-5263217.0724174231,6856826.917634096,17300859.60541103,-7487107.2636999711,-12272410.889007598,9336064.8429732323,14159335.884838209,13327165.034566574,16741440.782177351,11439980.508855507,6609815.4224931523,24135160.263832293,-9599127.399559319,2624017.6391386241,5764394.4877990335,-3829632.823999688,4686260.4901744127,13029768.00987374,16897434.976904586,16220053.893501684,19865081.707109965,16889048.115473017,6649412.1178366691,26016607.943308823,-11585947.417060912,3755080.9488273636,9863175.4934755266,-1121802.1932109594,5129620.7818243429,15194283.409873746,19258759.010762475,18936491.475179799,22718138.410486348,19154837.138837069,6946101.3905885667,30157841.017043345,-13364805.80888439,7151412.6803967133,31703043.684794545,5835488.3591246009,5582593.3191226125,37570284.414279409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,170000000,null,null,0,0,0,0,0,10000000,10000000,40000000,0,0,70000000,0,0,0,0,0,0,40000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,109791666.66666672,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3541666.6666666665,3541666.666666667,3541666.6666666665,3541666.6666666665,3541666.666666667,3541666.6666666665,3541666.6666666665,3541666.666666667,3541666.6666666665,3541666.6666666665,3541666.666666666,3541666.6666666665,3541666.6666666665,3541666.666666667,3541666.666666667,3541666.6666666665,3541666.666666667,3541666.6666666674,3541666.666666667,3541666.666666667,3541666.666666667,3541666.6666666665,3541666.6666666665,3541666.666666666,3541666.666666666,3541666.6666666656,3541666.6666666656,3541666.6666666651,3541666.6666666651,3541666.6666666646,3541666.6666666642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,84887500.000000045,null,null,0,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1109722.2222222222,1086111.111111111,1062500,1038888.888888889,1015277.7777777778,991666.66666666663,968055.55555555562,944444.44444444438,920833.33333333337,897222.22222222213,873611.11111111101,850000,826388.88888888899,802777.77777777787,779166.66666666663,755555.55555555574,731944.44444444461,708333.33333333349,684722.22222222225,661111.11111111124,637500,613888.88888888876,590277.77777777775,566666.66666666663,543055.55555555539,519444.44444444432,495833.3333333332,472222.22222222202,448611.11111111083,424999.99999999971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,67663004.203819484,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11509473.330256134,0,0,0,0,0,17873837.011444874,13556926.142118778,0,0,0,0,0,0,6534958.7602732293,10619113.04921231,0,0,7568695.9105141629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,67663004.203819484,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3840172.3640109664,4040635.0915374132,2404596.362351553,148489.22910610354,1075580.2832500981,0,0,6247428.5777572095,4125552.1984237805,1576006.2325547561,4934299.6690125437,7075846.2542286273,7471630.2215867359,0,0,0,12059848.182338718,0,2408317.9912430979,10254601.546417886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2488929.5101794382,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,191824.55550426894,63910.841385376407,30238.882289231318,10200.579269635025,8963.1690270841355,0,0,672794.69432143483,209861.12146505364,175481.51981152222,162348.1345402326,121228.97063179477,62263.585179889575,0,0,223847.2697959356,259462.51511014672,0,211048.65896101668,85455.012886815704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,22831903.823153719,null,null,50000000,0,0,0,0,10000000,9933333.333333334,39866666.666666664,-400000,-400000,69600000,-866666.66666666674,-866666.66666666674,-866666.66666666674,-866666.66666666674,-866666.66666666674,-866666.66666666674,39133333.333333336,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,10376139.9969228,-5165330.2528485684,-5237879.2662561228,-3568168.5779741178,-1292023.141709072,-2217876.7856105156,16740503.67811154,12423592.808785444,-8053556.6054119784,-5468746.6532221679,-2884821.0856996118,-6229981.1368861096,-8330408.5581937563,-8667227.1400999594,5401625.4269398954,9485779.7158789765,-1357180.6031292691,-13452644.030782199,6435362.5771808289,-3752699.9835374481,-11473389.892638035,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-4675000,-4651388.888888889,-4627777.777777778,-4604166.666666666,-4580555.555555556,-4556944.444444444,-4533333.333333333,-4509722.2222222229,-4486111.111111111,-4462500,-4438888.8888888881,-4415277.777777778,-4391666.666666666,-4368055.555555556,-4344444.444444445,-4320833.333333333,-4297222.2222222229,-4273611.1111111119,-4250000,-4226388.888888889,-4202777.777777778,-4179166.6666666665,-4155555.555555555,-4131944.444444444,-4108333.3333333326,-4084722.2222222211,-4061111.1111111101,-4037499.9999999981,-4013888.8888888871,-3990277.7777777757,-3966666.6666666637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,322915365.23686016,null,null,46098955.488799997,-3050224.4633999998,-5705551.515933333,-13791279.498433333,-11969156.165866667,-4779789.9564142488,-3350854.2431657054,35203241.429732613,-17401946.94749916,-16372072.233493434,66975539.922398172,-4591810.7189229243,-20257865.375375587,-18484280.2229966,-2038981.3706971528,-766473.78838881664,-3648769.0992844095,22779712.935767841,-21183002.380963337,-2467894.2569782557,1675590.1412438545,560208.71678271145,-2788266.7408102341,-17344061.349933807,-3300968.3061681837,0,0,0,0,3380062.5590224639,-3380062.5590224639,0,0,0,0,0,0,280299.14849159867,-280299.14849159867,0,0,0,0,0,3279810.8330820799,11333811.531795505,4185491.5588002391,-10349843.612113364,-7612518.640033558,8215805.9970997013,11434855.185497858,7880113.439124696,1391918.2271340936,16586591.405794598,-6396550.4057507552,5723493.5843007639,16167526.272077698,-8620440.597033307,-13405744.222340934,8202731.5096398965,13026002.551504873,12193831.701233238,15608107.448844016,10306647.175522171,5476482.0891598165,19460160.263832293,-14250516.288448207,-2003760.1386391521,1160227.8211323693,-8410188.3795552403,129316.04572997242,8496434.676540412,12387712.75468237,11733942.782390572,15402581.707109965,12450159.226584129,2234134.340058893,21624941.276642159,-15954002.972616464,-589363.49561707675,5542342.1601421982,-5419024.4154331759,856009.67071323097,10944283.409873746,15032370.121873587,14733713.697402023,18538971.743819684,14999281.583281517,2814156.9461441264,26049507.683710016,-17449528.031106606,3090301.5692856014,27665543.684794545,1821599.4702357203,1592315.5413448364,33603617.747612745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,322915365.23686016,null,null,46098955.488799997,43048731.025399998,37343179.509466663,23551900.01103333,11582743.845166663,6802953.8887524139,3452099.6455867086,38655341.07531932,21253394.12782016,4881321.894326726,71856861.816724896,67265051.097801968,47007185.722426385,28522905.499429785,26483924.128732633,25717450.340343818,22068681.241059408,44848394.176827252,23665391.795863915,21197497.53888566,22873087.680129513,23433296.396912225,20645029.65610199,3300968.3061681837,0,0,0,0,0,3380062.5590224639,0,0,0,0,0,0,0,280299.14849159867,0,0,0,0,0,0,3279810.8330820799,14613622.364877585,18799113.923677824,8449270.3115644604,836751.67153090239,9052557.6686306037,20487412.854128461,28367526.293253157,29759444.520387251,46346035.926181853,39949485.520431101,45672979.104731865,61840505.376809567,53220064.77977626,39814320.557435326,48017052.067075223,61043054.618580095,73236886.319813341,88844993.768657357,99151640.944179535,104628123.03333935,124088283.29717165,109837767.00872344,107834006.87008429,108994234.69121665,100584046.31166141,100713362.35739139,109209797.03393179,121597509.78861415,133331452.57100472,148734034.27811468,161184193.50469881,163418327.84475771,185043269.12139988,169089266.14878342,168499902.65316635,174042244.81330854,168623220.39787537,169479230.06858861,180423513.47846237,195455883.60033596,210189597.29773799,228728569.04155767,243727850.62483919,246542007.57098332,272591515.25469333,255141987.22358674,258232288.79287234,285897832.47766685,287719431.94790256,289311747.48924738,322915365.23686016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130]
[131,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[132]

{"sheet":"BSd","index":20,"n_rows":52,"n_cols":159,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер столбца:",null,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер периода модели:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер факт-периода:",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"номер план-периода:",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,594856323.90222204,null,null,48219066.718799993,46719416.666666664,45088812.008133329,43358948.021699995,41161553.556166664,49310505.686606966,56879813.549203821,94381785.479028314,92410008.707951754,89734885.308896616,157580547.36173031,154947692.89089411,153326033.57971203,151148325.51871264,149902725.77768412,148474828.71825171,146172324.80232733,187456973.10865939,183045998.46406016,181886817.12555856,183296682.99398661,183555329.16577029,182892822.18237945,184543807.78261006,197724478.8761245,195112090.53486866,193916789.48079729,192294216.53056523,190799251.96790719,195447818.34118429,208162983.05115288,222665501.25903201,223077044.64294329,222237322.51826006,222221886.68948406,222330645.79238823,221415760.60386795,218611427.08421162,232476430.71357095,246123722.51862627,244774996.4555195,243763788.37291986,244319194.51982394,245302837.88094658,247402109.79033995,254295216.06921288,257661747.95333013,265928590.28639859,274049543.16080689,280625078.54787129,289403096.40810645,293433290.6195007,291509415.05894029,306559253.42572349,297818880.42924571,302133242.45539612,318947966.36387396,327469154.7104333,330730079.95818561,340285245.86425853,352108942.80526745,360751356.92300212,373047230.3982451,378235093.92020798,376544892.62494028,391842999.87801015,378639633.32607698,380641824.24644041,399299620.34081674,405616483.89821368,406960749.6524688,415667649.34724462,426655438.99703181,434206629.42033935,445479563.1669904,449165486.98135567,443940955.02907693,463846497.34222043,449499201.92029226,453359085.10420674,476162790.95976257,485110302.84154421,487306744.91253537,498669062.06395173,512190695.82197136,522121118.90496159,536014593.6782003,541410527.28234291,536114835.44017386,560307808.36190343,544736898.56987691,550694545.28654468,577445550.87149334,583317985.12324202,580915532.46207762,594856323.90222204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"АКТИВЫ","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,234739060.32065308,null,null,2120000,3617166.6666666665,7552666.666666666,19668166.666666668,29269500,42154929.906542048,52995082.146626487,54793427.533128366,69982516.853531584,83396465.987018883,83663291.654557407,84657892.615139902,102721203.4431069,118695185.40414314,118892877.23256396,117839085.58055586,118554239.47514671,136337402.30254269,149381071.44672015,149277248.03490183,148130767.22190779,146982823.58559671,147308466.22580487,161857695.14253229,174630510.33577895,174256274.87155691,172838552.39482796,171419778.51622984,169998994.94767949,170052159.97726008,184328862.18352363,196829512.98791796,196182916.73549819,194493663.08190274,192802995.7048265,191110914.60426959,189417616.17957729,189198488.1435537,203203191.8832311,215432066.01157731,214513938.58229107,212552908.25264749,210591293.81085432,208628216.54574409,206664555.16848433,204699480.06774387,204208820.85485387,217941747.91848305,229899674.98211229,228710354.98892742,226478961.70671645,224246351.10036999,222012910.88269231,219778302.44071567,217542864.38740772,215306842.22195029,214544990.44516164,228007554.55622348,239694289.05595407,238234606.11020187,235732216.66343749,233234381.99341252,230769855.8221291,228305329.65084553,225839389.75608137,223373449.86131713,220906096.24307221,219913742.62482724,233144975.28310159,244601207.94137591,242910389.94218147,240177498.65396085,237444023.25359067,234709718.24188933,231974829.11803842,229239110.38285634,226502807.53552473,223765675.07686186,221027958.50604948,219764412.32390597,232725282.02961284,243910518.52333388,241949921.68372154,238946667.4429335,235943413.20214549,232938745.23787668,229934077.27360794,226927995.58585843,223921913.8981089,220914418.48687866,217906923.0756484,214898013.94093746,213364104.80622646,226054562.45952958,236970020.11283275,234739060.32065308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"АКТИВЫ","Дебиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,29350869.785034508,null,null,111.23000000000002,722.65200000000004,7965.8320000000003,23381.344000000005,67309.71100000001,175528.82575000002,364077.34950000001,602813.87552499992,904315.81397000002,1331363.0556568999,1896689.5682414002,2516219.8150283005,3138467.4185945005,3591413.4832391003,4114556.7213156507,4468126.4201252712,4824716.8751264373,5431890.5106536774,6697648.6331498548,7821047.0605556546,8474790.7684944086,9311665.4681076687,10577211.046328217,11828012.471024087,12761621.468549849,12981597.709514873,13287997.128429085,13123170.753177119,13172600.263079964,13752645.158541778,16169350.693823028,18136276.333706792,18756799.289126746,19722532.186872292,21525101.684244387,23163768.290181402,24036762.310888119,23610495.471584469,23404323.879931867,22486597.074455764,22123655.377205934,22543463.310829673,25916449.105328571,28572787.012872446,29104508.480793964,29939371.793886498,32084965.440748926,33968951.437396429,34958825.61071299,34068490.804405078,33593986.497734144,32098885.761077765,31405576.36341767,31712077.717125982,35903380.163053758,39153080.037010141,39522019.125939235,40430778.732051492,43077575.783047974,45525256.620681293,46629591.981629126,45344309.735441357,44370520.480126157,42237837.375003912,41160335.379589193,41493821.963732108,46615348.531706184,50612985.92592258,50951936.590315513,51952278.094020173,55018223.803573348,57770065.761756398,58957158.497232705,57251341.365500525,56072165.950968713,53415545.016540676,52095330.931678914,52367290.6233951,58464401.699461676,63077786.389238819,63341242.962015271,64285847.11363095,67867864.042066038,71030584.678434953,72419820.68532756,70308573.770971134,68920186.000767902,65708083.107811324,64141423.108599491,64343533.510879621,71319655.492306873,76525887.995738104,75477006.153391734,64259259.47747115,47269319.173139967,29350869.785034508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1431028.559674263,null,null,0,52500,185000,115500,242000,177093.06556250001,68554.407490625003,330202.99505562498,269781.91263000004,125734.37189409998,163704.32220659987,508529.36292394996,459176.99558424996,338821.13190062484,411367.69507188816,450166.37722676899,724687.21099479962,839286.1186357718,516886.58832621574,606024.49121539667,833037.32345487922,842543.7151537016,1082115.2541443594,1137131.8628854863,1127347.0717956983,1254217.9537968747,1370239.9575402364,1331267.2611582875,1207656.7571477368,1842950.6463599727,1244770.1738062203,1279711.9374072552,1717328.6183183491,1601127.2494850308,1473789.3004131466,1635962.8979372382,1836382.1134025455,2242144.3205818534,2233914.9504079819,1985059.4325932115,1717402.4960225075,2247416.809442699,1391451.603641063,1681834.3223300129,2228235.3079795986,2057741.842704922,2073847.734049499,2133620.6189546585,2134290.8964506984,2373675.0859081745,2422735.349527359,2300527.4647997618,1911483.2924430668,2597837.3416999876,1438150.358353138,1800341.0917038023,2745451.4159635007,2375756.6423819959,1923894.561748296,2088331.0663001239,2284079.5416207016,2515778.8743349016,2641860.3273325264,2415285.9501789808,1932044.4559302926,2687444.7557893097,1280421.5425751507,1986088.8256062865,2773473.7761830091,2258951.5511561632,1898773.5493225455,2090287.8975955844,2236747.4575942755,2494117.2419447899,2573533.8198685646,2341638.0772598386,1724488.7171156406,2670262.5205636024,917575.56599766016,1721983.7378956079,2619021.1548259258,2070716.8067040443,1589729.1181591749,1848296.4641208649,1951578.3341623545,2264202.5983757973,2306761.3622667789,2061597.9638339281,1309490.8624821305,2458341.1094518304,368332.77833497524,1038354.5569968224,2411607.4342082739,1849731.2383387089,1144445.6868574619,1431028.559674263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,"АКТИВЫ","Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,296.32259999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,322915365.23686016,null,null,46098955.488799997,43048731.025399998,37343179.509466663,23551900.01103333,11582743.845166663,6802953.8887524139,3452099.6455867086,38655341.07531932,21253394.12782016,4881321.894326726,71856861.816724896,67265051.097801968,47007185.722426385,28522905.499429785,26483924.128732633,25717450.340343818,22068681.241059408,44848394.176827252,23665391.795863915,21197497.53888566,22873087.680129513,23433296.396912225,20645029.65610199,3300968.3061681837,0,0,0,0,0,3380062.5590224639,0,0,0,0,0,0,0,280299.14849159867,0,0,0,0,0,0,3279810.8330820799,14613622.364877585,18799113.923677824,8449270.3115644604,836751.67153090239,9052557.6686306037,20487412.854128461,28367526.293253157,29759444.520387251,46346035.926181853,39949485.520431101,45672979.104731865,61840505.376809567,53220064.77977626,39814320.557435326,48017052.067075223,61043054.618580095,73236886.319813341,88844993.768657357,99151640.944179535,104628123.03333935,124088283.29717165,109837767.00872344,107834006.87008429,108994234.69121665,100584046.31166141,100713362.35739139,109209797.03393179,121597509.78861415,133331452.57100472,148734034.27811468,161184193.50469881,163418327.84475771,185043269.12139988,169089266.14878342,168499902.65316635,174042244.81330854,168623220.39787537,169479230.06858861,180423513.47846237,195455883.60033596,210189597.29773799,228728569.04155767,243727850.62483919,246542007.57098332,272591515.25469333,255141987.22358674,258232288.79287234,285897832.47766685,287719431.94790256,289311747.48924738,322915365.23686016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"АКТИВЫ","ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,6420000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2785000,2985000,2985000,2985000,3280000,6420000,9205000,6620000,6420000,6420000,6420000,6420000,6420000,6420000,6420000,6420000,6420000,6420000,6125000,3280000,3635000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,495000,3435000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,200000,295000,3435000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,200000,0,295000,3435000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,200000,0,0,295000,3435000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,200000,0,0,0,295000,3435000,6220000,6420000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,594856323.90222216,null,null,48219066.718800001,46719416.666666664,45088812.008133337,43358948.021700002,41161553.556166671,49310505.686606973,56879813.549203835,94381785.479028314,92410008.707951725,89734885.308896616,157580547.36173031,154947692.89089411,153326033.57971206,151148325.51871267,149902725.77768412,148474828.71825173,146172324.80232736,187456973.10865942,183045998.46406013,181886817.12555856,183296682.99398664,183555329.16577032,182892822.18237945,184543807.78261009,197724478.87612453,195112090.53486872,193916789.48079732,192294216.53056526,190799251.96790725,195447818.34118435,208162983.05115286,222665501.25903198,223077044.64294335,222237322.51826006,222221886.68948403,222330645.79238817,221415760.60386789,218611427.08421156,232476430.71357083,246123722.51862618,244774996.45551941,243763788.37291968,244319194.51982379,245302837.88094646,247402109.79033992,254295216.06921282,257661747.95333004,265928590.28639865,274049543.16080695,280625078.54787129,289403096.40810645,293433290.6195007,291509415.05894035,306559253.42572349,297818880.42924565,302133242.45539623,318947966.3638739,327469154.71043324,330730079.95818567,340285245.86425847,352108942.80526757,360751356.92300236,373047230.39824528,378235093.92020828,376544892.6249404,391842999.87801039,378639633.32607716,380641824.24644059,399299620.34081692,405616483.89821374,406960749.65246886,415667649.34724486,426655438.99703205,434206629.42033947,445479563.1669904,449165486.98135525,443940955.0290767,463846497.34222025,449499201.92029214,453359085.10420662,476162790.95976233,485110302.84154403,487306744.91253471,498669062.06395125,512190695.82197082,522121118.90496105,536014593.67819959,541410527.28234231,536114835.44017333,560307808.36190319,544736898.56987691,550694545.28654468,577445550.87149334,583317985.12324238,580915532.46207762,594856323.90222216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,419743266.04156417,null,null,-2366050,-3873683.333333333,-5751366.666666666,-7601708.333333333,-9708564.5833333321,-11909903.663714442,-14244551.166962231,-17139621.541693203,-19884149.493474673,-22498986.375939131,-25593010.963499535,-28818497.909414209,-31622104.34519203,-34040277.249293886,-36170837.547184892,-37983374.05548241,-40035332.036194071,-42046588.295953177,-43984619.842837006,-46509486.971505299,-48035748.270324782,-48523669.365351282,-49335849.880640991,-49982031.639822684,-50013528.48001954,-49436312.438231707,-48353052.394896328,-47051090.25586237,-46503934.25090114,-46214440.01054097,-45614708.132098749,-46940357.317336082,-45946558.567256689,-42958165.125166729,-40738343.730627187,-38405970.525529303,-34806560.169220954,-30389397.924484622,-25233185.1402977,-20459024.3814415,-17486501.495384283,-14607316.861529317,-11438907.045267168,-11288373.75412143,-7274829.6251803488,-523659.48552436382,3906350.7689175084,8033718.4647709578,13503580.287101656,19751363.970603805,26685717.036774188,33141513.010361049,37672812.664542109,42096962.567498773,46659955.372058131,47951281.72550033,53084678.336613245,60947849.358777925,67152040.618311957,73098229.032590762,80828938.157777786,89747794.160197169,99382281.438842028,108421859.06407553,114789281.57054836,121237702.26935884,127599198.34619154,129806705.89876592,137058460.59625524,147427184.22070679,155652663.76931861,163633210.45205492,173750091.94037116,185268118.08361819,197622698.47391427,209149272.24038091,217548103.32309014,225949104.12293917,234200490.60050094,237514418.4379752,246867601.38874328,259726812.23149976,270029440.2824406,279867990.93583769,292201441.01169157,306093556.25264287,321017986.13656169,334859933.41054118,345074160.15616751,355223300.726282,365147169.26005381,369611412.44761014,380761358.40646857,395927607.8595531,408150958.04938364,419743266.04156417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,35390082.676415317,null,null,0,0,0,0,0,13600.51791,35698.737490920001,76402.537135848004,331233.33684672002,352614.19727167208,602042.26522003219,862294.74826118373,1339936.8135668933,1707221.3642295832,2184575.5538704935,2382000.240472977,2160618.8908083211,3718893.9342537392,2017060.7456201715,3276441.3225146411,5047228.5442901794,5054159.848144656,4919262.4555496871,6014180.6768421382,7009019.1493629385,7829420.697137719,8536511.9541866668,8049038.96763332,6815441.3995300904,10122542.067118078,5466488.8122882359,7929511.0874948464,11886834.995689025,11071502.846807074,10289590.801222339,12080076.455943227,13488259.603594929,14546198.707970932,14995954.97265677,13842847.082634559,11082261.09480417,16350980.826126954,8474293.0941431019,12292709.363273967,17791515.249416195,16580515.715832502,14923088.161827764,17318215.45537556,18690581.903499737,20276109.880144462,20454576.413145434,18902710.334463991,14958600.548690457,21843099.282486673,11353850.524831701,16064900.985353716,23324487.432981547,21260423.532403518,19198563.478999376,21816852.918798197,23984850.627506025,25495406.94715051,26127524.778660491,23547679.705269497,18757958.436192401,26797083.480274823,14008882.141865,19612434.998610925,28664313.730072953,25833863.408204149,23392194.358017467,26489070.184397876,28805994.614984035,30723987.124876715,30983405.073356785,28285967.775722444,22181998.861737147,32091071.08445663,16507703.59977597,23398406.653228357,33691221.701750144,30603038.36483185,27202700.768739171,31022148.73096706,33418157.547735259,35867057.10664437,35867057.10664437,32918757.618849285,25603478.147993758,37266805.70064567,19016092.545376942,27115737.580717094,38736767.972453021,35141958.322268531,31237296.286460824,35390082.676415317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3.5762786865234375E-7,null,null,16.718800000000002,0,3528.6747999999998,6398.0217000000048,19327.189500000008,59565.985050000018,115392.47487000003,148097.37477000011,242607.93987600016,343905.58863000013,486238.90953600011,602276.06722035073,741833.07854859019,737058.04159332067,946741.96180218086,946041.05042160116,835087.07365746237,1338448.0698706061,1702816.508103732,1683647.1821084544,1854053.1128254831,2191252.1211387031,2497512.7461856529,2762599.7678184249,2898979.1363221109,2577093.913492009,3029315.6557701603,2667474.7679888606,2295125.8503810167,3439126.7952776849,4090542.649550125,3783533.716654703,3987130.730479911,4521551.0892166048,4895065.706309244,5189426.7199421823,5185790.3120446801,4452523.7968844175,5063930.4091443866,4331811.9845808446,3647099.9303259254,5358604.3709824383,6255278.7237896025,5696285.8772782981,5882117.6268317699,6473780.2580221891,6952315.2653021812,7251866.0558123589,7220695.4834445119,6116210.9265115857,6941725.7734038532,5864605.54648,4904405.2677757144,7127266.7046691179,8236552.7969315648,7407469.7803631425,7581676.230281949,8356744.8123359084,8952592.4067686796,9346288.484628737,9226742.551379323,7763747.7417105436,8699797.6747309566,7307757.469774127,6093156.8956981897,8881304.8569967747,10200802.85577327,9174127.3557215929,9365297.9345425963,10264525.993077219,10939253.934500694,11350566.360373616,11184270.966885805,9404171.9539849758,10535321.771658301,8836708.3331429958,7355278.554869175,10681483.585760713,12261624.636033058,10942021.667913556,11136471.789858103,12161976.339136243,12979616.732215762,13420161.702481985,13234808.337926984,11096390.269380927,12455680.455926776,10412007.544520259,8677963.0052411556,12558141.652333617,14298412.676157236,12883149.606451511,13412522.973073602,6426092.3968607187,3.5762786865234375E-7,3.5762786865234375E-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]
[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,5070687.3266664147,null,null,0,7000,20666.666666666744,733.33333333337214,26876.366666666698,3716.3991666666698,7243.021333333294,42418.844833332885,64372.71466666639,59179.705333333084,98791.524999999529,174125.49966666577,200037.04333333237,259252.71833333268,324853.41950000019,369917.08250000019,320522.34866666677,596096.76666666672,266305.70266666746,439367.07466666703,751982.06866666814,759990.8166666677,754335.14066666877,891169.65866666974,1024082.0446666698,1160444.066666669,1300734.7086666678,1252964.7186666648,949664.08466666238,1706861.8766666627,755550.79466666048,1092568.18066666,1809347.448666662,1684965.4166666572,1504767.9806666519,1792319.6506666471,1970759.4206666495,2177617.8266666457,2255426.7826666506,2114145.4026666591,1515850.6906666597,2621442.946666657,1138683.0546666561,1651275.6306666574,2617162.0726666562,2445889.6966666495,2151218.0986666633,2494942.0226666545,2620338.3706666762,2880429.9666666472,2945267.0126666594,2781490.4726666678,1960665.6706666518,3365467.656666657,1470701.0346666463,2070429.3006666526,3334220.6026666556,3003534.5866666548,2605003.4286666606,2995030.8676666338,3227560.0856666192,3457401.5266666263,3617656.2226666175,3311149.9526666291,2369713.0406666305,3941331.6066666488,1742135.2746666297,2451544.6706665978,3881628.2326666303,3489613.8446666151,3048354.0926665813,3489291.8676665649,3718585.2256665826,4000006.0266666003,4104090.9526665695,3815682.7226665467,2677258.3806665391,4524407.9066665396,1963083.0646665916,2807084.7406665944,4369391.146666564,3981786.9666665569,3393565.0126665048,3928315.6276665106,4134088.0656665079,4491957.6266665272,4553816.912666522,4273369.8826665506,2962117.4206665494,5053686.3066665456,2167710.1446665451,3089054.7806665227,4864778.1066665128,4392381.766666539,3748042.2066664919,5070687.3266664147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по управленческим расходам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5056011.6608260386,null,null,-74400,-74400,25600,25600,25600,35667.017599251121,35909.623528992757,36461.243930108845,49466.42391018942,52830.38058481738,57526.249992260709,73109.355992659926,83941.890812419355,54980.000000003725,87431.670034896582,109891.64502617344,132233.97559239343,175792.71313100681,204005.87921847403,230044.72704320773,287096.61575247347,336791.680773817,385860.11186812073,453464.38847050071,517544.03600882087,112845.70999999437,212868.74811816309,294488.8956523994,367641.76956141088,472437.40067747235,549160.21367146075,615092.09479938447,736205.29360871017,849205.25491306186,954345.32877773046,1086286.8769212291,1212139.2941512242,199184.37061101198,373131.30561419576,515086.92086602002,637779.17587610334,804203.05628354102,926405.06464656442,1028631.5657056049,1211246.4312148765,1380447.3000793085,1535529.5699203238,1727913.2899286523,1905175.3737062942,327291.1519415807,569570.97122734599,763319.2204382401,930013.23099593632,1157133.5527318101,1320559.5946093183,1455540.4338824283,1699996.5503291003,1919485.9318270944,2118664.3014101349,2371659.6333297156,2597142.1284131519,516635.5562341772,831938.61512103304,1076494.9786900841,1284771.2953091078,1576320.0057407133,1777214.0757191218,1942738.1341073029,2254416.283439409,2522722.4980905764,2765075.7400649004,3087311.1086200289,3359547.3351113573,795727.1275928095,1189077.9182235673,1480883.8649452403,1729358.1967382506,2095063.9703311101,2334335.4223415926,2530809.486594744,2920232.5291824415,3236781.5546582714,3521385.3482417539,3922249.904680796,4239520.0008309595,1206311.147704374,1690592.0624878518,2029257.1195551567,2317389.6895695142,2771139.738278728,3048247.018753659,3275375.7509988658,3758229.6242672317,4121970.3462655358,4448788.4394276254,5056011.6608260386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"ПАССИВЫ","Задолженность перед персоналом",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3786669.5224909484,null,null,500000,500000,535000,535000,535000,536328.796875,537944.15442708333,541712.77869791666,561839.01635416655,565623.27062499989,584684.19999999995,608249.84406249993,662174.65354374994,695143.83728125016,733780.91432812531,753059.04499843763,753059.04499843763,859636.632675,859636.632675,859636.632675,970787.14369999943,982476.19075624971,982476.19075624971,1063853.5011812504,1173297.790503501,1249858.6667503756,1315840.0651662517,1315840.0651662527,1315840.0651662517,1448947.8622447504,1448947.8622447485,1448947.8622447485,1586070.6977011226,1586070.6977011226,1586070.6977011226,1615773.073717935,1770608.2451426852,1863607.5533701777,1911848.0328899603,1911848.0328899566,1911848.0328899585,2003786.7717071511,2003786.7717071474,2003786.7717071511,2100183.3572503664,2100183.3572503701,2100183.3572503664,2100183.3572503701,2229888.8732925691,2365779.477967944,2389438.6305127516,2389438.6305127516,2389438.6305127516,2476318.9290844537,2476318.9290844537,2476318.92908445,2558924.2342739627,2558924.2342739627,2558924.2342739627,2558924.2342739701,2674503.7777134702,2807375.2074680701,2867991.2766205072,2867991.2766205147,2867991.2766205147,2889324.6366362423,2889324.6366362348,2889324.6366362274,2988929.7708586305,2988929.7708586305,2988929.7708586305,2988929.7708586231,3092202.9324516356,3237583.5981517062,3271303.7327397168,3271303.7327397168,3271303.7327397168,3310136.1806221306,3310136.1806221306,3310136.1806221306,3389511.426448524,3389511.426448524,3389511.426448524,3389511.426448524,3489943.0143306404,3657045.6689574271,3670855.9118010253,3670855.9118010253,3670855.9118010104,3727202.1770870835,3727202.1770870835,3727202.1770870835,3786669.5224909484,3786669.5224909484,3786669.5224909335,3786669.5224909484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2099511.9038687535,null,null,159750,159750,180750,180750,180750,181547.27812500001,182516.49265624999,184777.66721874999,196853.4098125,199123.962375,210560.52000000002,224699.9064375,252847.29212624996,272628.80236874998,295811.04859687504,307377.92699906247,307377.92699906253,371324.47960500012,371324.47960500006,371324.479605,438014.78622000007,445028.21445374994,445028.21445374982,493854.60070874996,555187.44930210058,601123.97505022539,640712.81409975048,640712.81409975048,640712.81409975048,720577.49234685116,720577.49234685116,720577.49234685162,802851.19362067617,802851.19362067571,802851.19362067664,820672.61923076352,909109.98533561779,964909.57027211133,993853.85798398219,993853.85798398219,993853.85798398219,1049017.1012742957,1049017.1012742957,1049017.1012742957,1106855.0526002273,1106855.0526002282,1106855.0526002282,1106855.0526002282,1180080.713373051,1261615.0761782741,1275810.5677051637,1275810.5677051637,1275810.5677051637,1327938.746848179,1327938.7468481809,1327938.7468481809,1377501.9299618881,1377501.9299618863,1377501.9299618881,1377501.9299618881,1442114.0777075067,1521836.9355602674,1558206.577051729,1558206.577051729,1558206.5770517271,1571006.5930611659,1571006.5930611677,1571006.5930611677,1630769.6735945977,1630769.6735946015,1630769.6735946015,1630769.6735946015,1687855.9248827845,1775084.3243028335,1795316.4050556459,1795316.4050556496,1795316.4050556459,1818615.8737850934,1818615.8737850934,1818615.8737850897,1866241.0212809294,1866241.0212809294,1866241.0212809257,1866241.0212809294,1921475.9989725426,2021737.591748625,2030023.7374547906,2030023.7374547906,2030023.7374547943,2063831.496626433,2063831.496626433,2063831.496626433,2099511.903868746,2099511.903868746,2099511.903868746,2099511.9038687535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,-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,-9000,9000,369000,63000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1045689.5833333377,null,null,1249.9999999999998,3749.9999999999991,8633.3333333333321,23174.999999999996,45064.583333333328,76914.583333333328,41341.666666666657,82933.333333333328,136275,201366.66666666663,266656.24999999994,331362.49999999994,410035.41666666657,502674.99999999994,595418.74999999988,687329.16666666651,778406.24999999988,883199.99999999988,116224.30555555562,232327.08333333337,347527.08333333337,461824.30555555562,575218.75000000012,699835.41666666686,835674.30555555585,971183.3333333336,1105581.2500000005,1238868.055555556,1371043.7500000005,1502108.333333334,142078.47222222295,295170.83333333395,447725.00000000047,598959.72222222248,748875.00000000047,897470.83333333395,1044747.2222222229,1190704.1666666674,1347466.6666666674,1515034.7222222229,1681856.2500000009,1847150.0000000009,163765.97222222295,326004.16666666698,486714.58333333395,645897.22222222295,803552.08333333395,971804.16666666698,1150653.472222222,1328547.916666666,1504706.2499999991,1679128.4722222211,1851814.5833333321,2022764.5833333321,169213.88888888806,336691.66666666605,502433.33333333302,678563.88888888899,865083.33333333302,1050439.583333333,1233851.388888889,1415318.75,1594876.388888889,1772524.305555556,1948262.5,2122090.9722222229,171918.75000000186,341927.77777777985,522152.08333333582,712591.66666666977,901694.44444444776,1088679.1666666698,1273545.8333333358,1456294.4444444478,1636925.0000000037,1815437.5000000037,1991831.9444444478,2166108.3333333358,172158.33333333768,342198.61111111566,522245.83333333768,712300.00000000373,900809.02777778171,1086991.6666666698,1270847.9166666698,1452377.7777777817,1631581.2500000037,1808458.3333333377,1983009.0277777817,2155233.3333333377,169897.91666667163,337469.44444444962,502714.58333333768,677758.33333333768,862600.69444444962,1045689.5833333377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НДС",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,9156605.966789633,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,296910.7201191996,170182.26178422547,502408.57618993032,723142.02029886527,526645.12020698981,644548.07874502661,922504.50308078574,1243798.31109158,1366277.4716448821,1528515.6559752785,1347802.8688197769,1107323.1907271314,1079225.8997210357,682489.15388880484,1450769.9412941337,1889265.7115633544,1563554.2336522155,1573780.2790134549,2044943.1350107417,2463745.6829208732,2676253.7429704405,2810305.1653232127,2387031.8588402718,2108363.2009278014,1845094.5821665376,1155566.2787440047,2347811.7088735029,2960973.6187303662,2337626.1857664436,2388917.1640305072,2984749.8945842236,3622450.9269814938,3769362.1527951285,3887992.0379205644,3299695.6478396803,2902930.5933320448,2529708.0068536177,1595505.9653367549,3058365.227320686,3898000.3464229107,3154325.0782428533,3050438.7427722514,3827229.3955847174,4662792.764076829,4825002.2726685256,4978202.8508629054,4150362.0729019493,3646674.7267948091,3094998.855178237,1853637.2929494679,3879491.1394589245,4784157.471791178,3843777.3151833117,3738295.2034390122,4643012.7401551902,5620316.8675561249,5772223.1862460077,5917993.1873073578,4940797.8590583503,4325533.8621410728,3657763.1453985274,2203744.8262746334,4603689.4959180951,5630441.1152216196,4489484.9466551244,4312757.8290162086,5369273.6314083934,6499156.6532002985,6668670.4114546776,6815432.4606814086,5675614.9904279709,4949793.1992322206,4181257.0899344385,2613417.8717201948,5420955.7336013019,8843194.5308860242,9287827.8118770123,9156605.966789633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по НП",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2898076.9980451167,null,null,0,0,0,0,0,402.10559549999994,485.21185948200014,1103.2408022328,4010.3599601627998,6727.913349253201,9391.738814888402,14406.212000793603,21665.069639513284,29976.337533653284,38283.340069790647,44919.949982551188,44684.661132440262,57835.475077228912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,702696.07641188568,1031841.9239633627,1367465.4555826748,1561945.9208755377,1733588.2665425958,1613948.9933967162,1132824.9135452658,1106037.4757391661,1140748.2011398412,322831.58836054988,1283349.1527782269,1965792.75554117,1551047.8148835059,1486547.1035697013,1932677.2812967561,2229714.000604853,2408621.8196612149,2259894.406308379,1591855.6266182065,1612105.1747026257,1590374.0192081742,551876.88814359531,1812938.6743723229,2592180.906112887,2056369.8871529624,1995136.6706840768,2529220.3720790669,2879506.5358117595,3088645.0975740105,2881643.4416166618,2099707.7706773058,2100250.1999622583,2062846.6193904504,828481.95936856419,2338295.7376920208,3214802.7106891125,2575657.0127352104,2459637.6633492708,3083362.518963486,3473028.8102378249,3731107.4709797055,3460486.8184948713,2553556.6864065826,2537285.1425286233,2480967.1334429681,1116060.7968890816,2787486.4897146076,3791562.3632711321,3055837.5474576503,2898076.9980451167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,"ПАССИВЫ","Вложения Учредителей в капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,50000000,null,null,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"ПАССИВЫ","Остаток долга по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,60208333.333333284,null,null,0,0,0,0,0,10000000,20000000,60000000,60000000,60000000,130000000,130000000,130000000,130000000,130000000,130000000,130000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,166458333.33333334,162916666.66666666,159375000,155833333.33333334,152291666.66666666,148750000,145208333.33333334,141666666.66666666,138125000,134583333.33333331,131041666.66666666,127500000,123958333.33333334,120416666.66666667,116875000,113333333.33333334,109791666.66666669,106250000.00000001,102708333.33333334,99166666.666666672,95625000,92083333.333333328,88541666.666666657,84999999.999999985,81458333.333333313,77916666.666666642,74374999.99999997,70833333.333333299,67291666.666666627,63749999.999999955,60208333.333333284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по выплате %% по кредиту",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,401388.88888889551,null,null,0,0,0,0,0,66666.666666666672,133333.33333333331,400000,400000,400000,866666.66666666698,866666.66666666698,866666.66666666698,866666.66666666698,866666.66666666698,866666.66666666698,866666.66666666698,1133333.333333333,1133333.333333334,1133333.333333334,1133333.333333334,1133333.333333334,1133333.333333334,1133333.333333334,1133333.333333334,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1109722.2222222239,1086111.1111111119,1062500,1038888.8888888881,1015277.7777777761,991666.66666667163,968055.55555555224,944444.44444444776,920833.33333332837,897222.22222222388,873611.11111110449,850000,826388.88888889551,802777.77777777612,779166.66666667163,755555.55555555224,731944.44444444776,708333.33333332837,684722.22222222388,661111.11111110449,637500,613888.88888889551,590277.77777777612,566666.66666667163,543055.55555555224,519444.44444444776,495833.33333332837,472222.22222222388,448611.11111110449,425000,401388.88888889551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11509473.330256134,7669300.9662451679,3628665.8747077547,1224069.5123562017,1075580.2832500981,0,17873837.011444874,31430763.153563652,25183334.575806443,21057782.377382662,19481776.144827906,14547476.475815363,7471630.2215867359,0,6534958.7602732293,17154071.80948554,17154071.80948554,5094223.6271468215,12662919.537660984,10254601.546417886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,95912.277752134469,0,0,0,0,0,148948.64176204067,410871.66804173775,0,0,0,0,0,0,54457.989668943686,197408.58808132308,116511.9166977671,0,105524.32948050834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-7.4505805969238281E-9,0,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-1.4901161193847656E-8,0,2.9802322387695313E-8,0,0,0,-2.9802322387695313E-8,-2.9802322387695313E-8,0,-2.9802322387695313E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,2.9802322387695313E-8,0,-2.9802322387695313E-8,-2.9802322387695313E-8,0,-2.9802322387695313E-8,-2.9802322387695313E-8,-5.9604644775390625E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,2.9802322387695313E-8,2.9802322387695313E-8,-5.9604644775390625E-8,0,2.9802322387695313E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,1.1920928955078125E-7,8.9406967163085938E-8,8.9406967163085938E-8,1.7881393432617188E-7,1.4901161193847656E-7,1.1920928955078125E-7,2.9802322387695313E-8,5.9604644775390625E-8,8.9406967163085938E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,0,0,0,-5.9604644775390625E-8,0,5.9604644775390625E-8,-1.1920928955078125E-7,5.9604644775390625E-8,5.9604644775390625E-8,-5.9604644775390625E-8,5.9604644775390625E-8,-1.1920928955078125E-7,-2.384185791015625E-7,-1.7881393432617188E-7,-2.9802322387695313E-7,-1.1920928955078125E-7,-2.384185791015625E-7,-1.7881393432617188E-7,-1.7881393432617188E-7,-1.7881393432617188E-7,-5.9604644775390625E-8,-5.9604644775390625E-8,-2.384185791015625E-7,-2.384185791015625E-7,-1.1920928955078125E-7,0,4.1723251342773438E-7,2.384185791015625E-7,1.7881393432617188E-7,1.1920928955078125E-7,1.1920928955078125E-7,2.384185791015625E-7,1.7881393432617188E-7,6.5565109252929688E-7,4.76837158203125E-7,5.3644180297851563E-7,5.3644180297851563E-7,7.152557373046875E-7,5.9604644775390625E-7,5.3644180297851563E-7,2.384185791015625E-7,0,0,0,-3.5762786865234375E-7,0,-1.1920928955078125E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"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,2274240066.0814486,704461570.29570556,213575649.52500015,234440902.67862111,47286157.123336367]
[19,null,null,null,null,null,null,"Изменения трафика","Сценарии","умеренно пессимистический",null,null,null,null,null,"*",-0.05,null,null,null,2400586736.4193068,756842835.32414913,256797257.67574543,231116597.23568794,67455289.520014763]
[20,null,null,null,null,null,null,"Изменения трафика","Сценарии","базовый",null,null,null,null,null,null,0,null,null,null,2526933406.7571654,809224100.35259271,300083461.41370612,227792291.79275477,86733639.868302345]
[21,null,null,null,null,null,null,"Изменения трафика","Сценарии","умеренно оптимистический",null,null,null,null,null,"*",0.05,null,null,null,2653280077.0950232,861605365.38103628,343425213.99231386,224481491.93061316,105183956.35757914]
[22,null,null,null,null,null,null,"Изменения трафика","Сценарии","оптимистический",null,null,null,null,null,"*",0.1,null,null,null,2779626747.4328818,913986630.40947986,386817712.81170875,221185503.14628905,122825344.87557144]
[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,-0.10000000000000013,-0.12946046714530665,-0.28827917233813533,2.9187163593381135E-2,-0.45481179856931664]
[25,null,null,null,null,null,null,"Изменения трафика","Сценарии","умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,-5.0000000000000162E-2,-6.4730233572653326E-2,-0.14424721553809572,1.4593581796690567E-2,-0.22227074036740666]
[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,4.9999999999999781E-2,6.4730233572653326E-2,0.14443232684141563,-1.4534292780871497E-2,0.21272388103730033]
[28,null,null,null,null,null,null,"Изменения трафика","Сценарии","оптимистический",null,null,null,null,null,null,null,null,null,null,9.999999999999995E-2,0.12946046714530665,0.28903376077239923,-2.9003565460751276E-2,0.41612118506811524]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,2350048068.2841635,634107615.26432121,156912631.52233255,240182320.00015065,18510935.340983376]
[44,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","умеренно пессимистический",null,null,null,null,null,"*",-0.03,null,null,null,2451125404.55445,734174178.17190504,238601878.40437579,233102303.88163865,58759508.401794061]
[45,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","базовый",null,null,null,null,null,null,0,null,null,null,2526933406.7571654,809224100.35259271,300083461.41370612,227792291.79275477,86733639.868302345]
[46,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","умеренно оптимистический",null,null,null,null,null,"*",0.03,null,null,null,2602741408.9598799,884274022.53328073,361693661.67862368,222510163.50516561,112930428.20393836]
[47,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","оптимистический",null,null,null,null,null,"*",7.0000000000000007E-2,null,null,null,2703818745.2301669,984340585.44086432,444015161.00991392,215487073.89213684,145180333.86495546]
[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,-7.0000000000000145E-2,-0.21640048166134729,-0.47710336723286789,5.4391779940773058E-2,-0.78657721076746401]
[50,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,-3.0000000000000172E-2,-9.2743063569148687E-2,-0.20488161100144589,2.3310762831759563E-2,-0.32252919984661804]
[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,2.9999999999999794E-2,9.2743063569149131E-2,0.20531021594682108,-2.3188353943051059E-2,0.30203723002301774]
[53,null,null,null,null,null,null,"Изменения прайс-листа","Сценарии","оптимистический",null,null,null,null,null,null,null,null,null,null,6.9999999999999965E-2,0.21640048166134743,0.47963889418676842,-5.4019465732462996E-2,0.67386419024267219]

{"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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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 магазинов",null,null,null,null,"кол-во магазинов",null,null,null,null,null,null,null,null,null,null,73,null,null,19,31,37,49,55,61,67,73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17]
[18,null,null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,34615526.119961172,null,null,190835.32623848843,2097719.7064548573,4613503.7567934636,5661453.3063240889,6739726.9164545611,7542788.4505203366,8162344.3941409355,8664318.1281248033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,23622212.874241371,null,null,139084.94172300003,1527659.9407447723,3228813.3852876108,3895818.5004711389,4605991.8849032,5129191.5858148681,5525872.9960306482,5857760.7513237176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"Выручка","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,10245440.213973342,null,null,46915.98787051579,516512.33266570553,1280406.3567303761,1643615.1383140532,1990218.1631418173,2253266.4587782142,2462045.4863286763,2619635.2331393468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,null,null,null,null,null,"Выручка","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,747873.03174645174,null,null,4834.3966449726322,53547.433044379424,104284.01477547614,122019.66753889745,143516.86840954333,160330.40592725395,174425.91178161022,186922.14366173826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13737887.095869711,null,null,64756.770060144736,741231.97685101489,1755845.521187793,2206922.382554166,2655541.844712873,2998424.709545956,3277033.9278320288,3520982.5362959574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,6293142.8895259397,null,null,32851.222960822379,376308.42879352882,832726.62554973783,1019281.0242543952,1215404.9352207626,1365674.0395552162,1488203.4180023009,1595767.4550214873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Крупный чек","Товары и продукты категории - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,4171334.6363957794,null,null,22659.342195000005,249933.51102856666,542979.3699894544,667020.76330468326,799537.62959078024,903521.37487189448,990970.221350451,1069456.5711863476,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,"Себестоимость","Крупный чек","Товары и продукты категории - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,589381.02036421897,null,null,3201.9868650000003,35293.249030970568,76703.24620302119,94241.793971447143,112971.96546312433,127664.33103267459,140023.4171869299,151115.98297384809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,null,null,null,null,null,"Себестоимость","Крупный чек","Товары и продукты категории - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,38901.866370546624,null,null,209.92790000000002,2326.3389651306452,5060.7678395137746,6219.9545729692545,7456.7794180559331,8427.1474347611038,9243.3085351277132,9975.6765688532851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[30,null,null,null,null,null,null,"Себестоимость","Крупный чек","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1148865.6664579953,null,null,5215.3584621710534,68273.330591431455,159987.10885980661,193691.16338868884,227260.43134523259,250816.29708914299,267666.51609984046,280937.86484033719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Крупный чек","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,344659.6999373986,null,null,1564.6075386513157,20481.999177429436,47996.132657941977,58107.349016606633,68178.129403569765,75244.889126742884,80299.954829952141,84281.359452101184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,7181605.8958139122,null,null,30463.02730415131,347768.18960216467,886675.65846140869,1144226.3485182133,1389031.6719042324,1575871.8560157935,1727361.1364336468,1859800.0992432134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Средний чек","Товары и продукты категории - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,3157597.7453514505,null,null,13924.318059473684,153407.07628639694,384068.67971248663,496919.02512929257,606198.71120627085,691422.11361064995,762646.49445060175,826162.84174199146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,"Себестоимость","Средний чек","Товары и продукты категории - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,2368198.3090135874,null,null,10443.238544605261,115055.30721479772,288051.5097843649,372689.26884696929,454649.03340470319,518566.58520798746,571984.8708379512,619622.13130649365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"Себестоимость","Средний чек","Товары и продукты категории - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,22554.269609653216,null,null,99.459414710526318,1095.7648306171209,2743.3477122320469,3549.421608066375,4329.9907943305052,4938.7293829332148,5447.4749603614409,5901.1631552999388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[37,null,null,null,null,null,null,"Себестоимость","Средний чек","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1256350.4398763245,null,null,4612.3163733552619,60161.570207963712,162932.40096332689,208514.33302606532,249118.41269148304,277649.55985709472,297909.45860364032,313933.81772263738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Средний чек","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,376905.13196289731,null,null,1383.6949120065788,18048.471062389111,48879.720288998054,62554.299907819586,74735.52380744493,83294.867957128401,89372.837581092084,94180.145316791226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,263138.31052985828,null,null,1442.5197951710527,17155.358455321355,36443.237176646311,43415.009781557994,51105.237587877382,56878.813974946162,61469.37339608177,65414.982031256688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","Товары и продукты категории - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,60284.133240402189,null,null,357.41626365789472,3941.7988696339357,8094.7286125590736,9713.6095324340422,11546.167245651613,12988.130366682801,14206.419773247695,15303.259604673553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","Товары и продукты категории - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,51672.114206059028,null,null,306.35679742105259,3378.684745400516,6938.3388107649198,8325.9510278006073,9896.7147819871007,11132.683171442401,12176.931234212308,13117.07966114876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","Товары и продукты категории - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,34448.076137372685,null,null,204.23786494736842,2252.4564969336775,4625.5592071766132,5550.6340185337376,6597.8098546580659,7421.7887809616004,8117.9541561415408,8744.7197740991742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[44,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,89795.374573864916,null,null,441.92989934210516,5832.6294948870955,12911.238881650537,15249.857848299693,17741.958235061997,19489.393581430279,20744.66787113863,21730.709993334771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,26938.612372159467,null,null,132.57896980263158,1749.7888484661287,3873.3716644951619,4574.9573544899085,5322.5874705185988,5846.818074429083,6223.4003613415889,6519.2129980004283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,20877639.024091456,null,null,126078.55617834367,1356487.7296038424,2857658.2356056706,3454530.9237699225,4084185.0717416876,4544363.7409743806,4885310.4663089048,5143335.5918288464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,17329069.984715436,null,null,106233.71876217762,1151351.5119512435,2396086.759737873,2876537.4762167432,3390586.9496824373,3763517.5462596524,4037669.5780283478,4261993.296302232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,null,null,null,null,null,"Валовая прибыль","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,3063834.3181594266,null,null,16452.960566364476,168744.14306354092,393730.69826896756,499388.78979583969,601186.49123758473,677394.6027624202,734684.3498950291,759835.13389613351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,null,null,null,"Валовая прибыль","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,484734.72121659358,null,null,3391.8768498015793,36392.074589058073,67840.777598829867,78604.657757339461,92411.630821665953,103451.59195230775,112956.53838552849,121507.16163048161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6686409.4495302374,null,null,284946.36425438599,567362.87368481187,1017282.0650491695,1171451.9177389035,1323413.4315560763,1419837.6317021707,1482376.2537310261,1525315.5639071779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,146003.62958904105,null,null,25789.473684210527,27548.387096774193,25351.35135135135,22971.428571428572,24558.545454545456,26571.540983606559,29030.399999999991,31973.207671232867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Крупный чек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,104288.30684931506,null,null,18421.052631578947,19677.419354838708,18108.108108108107,16408.163265306124,17541.81818181818,18979.672131147541,20736,22838.005479452051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Средний чек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,20857.661369863014,null,null,3684.2105263157896,3935.483870967742,3621.6216216216217,3281.6326530612246,3508.3636363636365,3795.9344262295081,4147.2000000000007,4567.6010958904117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale-чек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,20857.661369863014,null,null,3684.2105263157896,3935.483870967742,3621.6216216216217,3281.6326530612246,3508.3636363636365,3795.9344262295081,4147.2000000000007,4567.6010958904117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3293202.5114155253,null,null,120768.42105263157,275960.21505376342,506914.4144144145,590828.23129251692,661756.81818181823,702651.63934426242,726356.34328358213,738681.50684931513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3181353.1963470322,null,null,29163.157894736843,229040.86021505378,483400.90090090095,568991.49659863953,645938.63636363635,690848.36065573769,715610.07462686568,728818.49315068498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,88630.136986301368,null,null,84210.526315789481,39354.838709677417,17567.567567567567,17346.938775510203,11818.181818181818,8196.7213114754104,7462.686567164179,6849.3150684931506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,23219.178082191786,null,null,7394.7368421052633,7564.5161290322603,5945.9459459459486,4489.7959183673483,4000.0000000000014,3606.5573770491819,3283.5820895522402,3013.6986301369875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,282683.9531493606,null,null,107578.94736842105,77223.225806451606,66476.529729729737,52032.460163265314,48070.277535272719,44963.0643012,42485.844776782033,40487.981438982577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,194978.11032564091,null,null,77894.736842105267,53690.322580645159,46333.2972972973,36035.958367346946,33067.905796363644,30709.784645311465,28798.44431738686,27224.392360861195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,58493.433097692287,null,null,23368.42105263158,16107.096774193549,13899.989189189191,10810.787510204082,9920.3717389090889,9212.9353935934396,8639.5332952160588,8167.3177082583588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,29212.409726027407,null,null,6315.7894736842109,7425.8064516129043,6243.2432432432452,5185.7142857142871,5082.0000000000018,5040.3442622950843,5047.867164179107,5096.2713698630168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,807252.05876712326,null,null,6207.5342105263153,56951.534354838703,122268.66891891892,144361.46530612247,164054.05090909093,175559.93483606554,181914.3593283582,185313.91952054793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Крупный чек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,280065.41267123289,null,null,2432.8947368421054,22339.600806451614,44070.270270270274,50456.301020408166,56737.261363636375,60363.442622950824,62329.393656716427,63346.23287671234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Средний чек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,514042.26986301376,null,null,3650.4473684210525,33470.966129032255,76070.878378378373,91523.755102040814,104660.34545454546,112382.96311475409,116687.72014925373,119028.54452054795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale-чек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,13144.376232876713,null,null,124.1921052631579,1140.9674193548387,2127.52027027027,2381.4091836734697,2656.4440909090913,2813.529098360656,2897.2455223880597,2939.1421232876714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2157267.296609188,null,null,24601.987938596492,129679.51137298388,296271.10063475498,361258.33240557014,424973.73947534902,470091.45223703637,502589.30634230352,528858.9484270995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1609288.9965486908,null,null,7993.4320175438597,90373.817681451619,219293.77803505067,270091.96684258926,318564.9744215972,352587.4727170142,376751.01176732878,395959.31248870672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,482786.69896460715,null,null,2398.0296052631579,27112.145304435482,65788.133410515205,81027.590052776781,95569.492326479158,105776.24181510422,113025.30353019864,118787.79374661199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,65191.601095890408,null,null,14210.526315789473,12193.548387096775,11189.18918918919,10138.775510204081,10839.272727272728,11727.737704918032,12812.991044776116,14111.842191780823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14191229.574561218,null,null,-158867.8080760423,789124.85591903061,1840376.1705565013,2283079.0060310191,2760771.6401856123,3124526.1092722095,3402934.2125778808,3618020.0279216683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3105967.9258955633,null,null,962092.89326633234,632596.85079104255,592451.60568704375,505463.02598283591,510513.82167550421,527394.08181293623,558699.47154669929,609244.24361429038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1366739.8690269645,null,null,590526.31578947371,372793.54838709679,321710.75675675675,250212.18244897955,229603.79724000001,213230.41169911475,199959.20547843844,189029.92835708271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,292350.77412341489,null,null,126315.78947368421,79741.93548387097,68815.135135135133,53521.322448979576,49113.111709090925,45610.783251147535,42772.022562232836,40434.209274242297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,263115.6967110734,null,null,113684.21052631579,71767.741935483864,61933.62162162162,48169.190204081642,44201.800538181807,41049.704926032777,38494.82030600954,36390.788346818066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,175410.46447404893,null,null,75789.473684210519,47845.161290322583,41289.08108108108,32112.793469387754,29467.867025454532,27366.469950688526,25663.213537339703,24260.525564545387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,190028.00318021968,null,null,82105.263157894733,51832.258064516129,44729.83783783784,34788.859591836735,31923.522610909084,29647.009113245887,27801.814665451337,26282.236028257499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,204645.54188639042,null,null,88421.052631578947,55819.354838709674,48170.594594594593,37464.925714285717,34379.178196363639,31927.548275803267,29940.415793562985,28303.946491969607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,95014.001590109838,null,null,41052.631578947367,25916.129032258064,22364.91891891892,17394.429795918368,15961.761305454542,14823.504556622944,13900.907332725668,13141.11801412875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,146175.38706170744,null,null,63157.894736842107,39870.967741935485,34407.567567567567,26760.661224489788,24556.555854545462,22805.391625573768,21386.011281116418,20217.104637121149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,410021.96070808935,null,null,177157.89473684211,111838.06451612903,96513.227027027053,75063.654734693875,68881.139171999996,63969.123509734411,59987.761643531529,56708.978507124812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,233503.77788012256,null,null,113268.75053026313,55872.31662971976,50975.272155730738,40588.991191036919,38575.735773992819,36892.787789223417,35440.401829909286,34795.20035909085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,100430.91785727741,null,null,46989.473684210527,27720,22169.18918918919,17577,16442.484545454543,15566.45053278689,14881.062039179109,14340.859102140412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5890.41095890411,null,null,22631.57894736842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,60033.748794786596,null,null,33662.831365131577,19814.176135080645,18185.812924408787,11830.127670703125,9701.2030866903442,7962.9477663521429,6494.8819675286368,5775.5615957119862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,54379.434469602493,null,null,6910.1957955043854,6169.5064336189525,8300.1556747043924,8958.9022117382829,10104.88823188993,10978.815523180216,11655.097862140754,12256.029752789078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12769.265799551944,null,null,3074.6707380482458,2168.6340610201614,2320.1143674283785,2222.9613085955048,2327.1599099579967,2384.5739669041641,2409.3599610607839,2422.7499084493725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1095702.3182803865,null,null,81139.9322097533,92092.921258096976,123252.34974752928,139598.19760812554,173453.14948951136,213301.75881486374,263312.10259482003,328710.13639099192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,24135.386506849318,null,null,9473.6842105263149,5854.8387096774195,4905.4054054054059,4074.4897959183681,3993.0000000000005,3960.2704918032791,3966.1813432835843,4004.2132191780856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,173077.63059980582,null,null,954.17663119244219,10488.598532274287,23067.51878396732,28307.266531620451,33698.634582272804,37713.942252601679,40811.721970704682,43321.590640624025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13129.578272153254,null,null,5263.1578947368425,3693.5483870967741,2956.0810810810813,2343.75,2192.471590909091,2075.6595799180327,1984.268598414179,1912.2369301155823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,173077.63059980582,null,null,954.17663119244219,10488.598532274287,23067.51878396732,28307.266531620451,33698.634582272804,37713.942252601679,40811.721970704682,43321.590640624025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,649554.54265870701,null,null,59268.42105263158,56134.925000000032,63145.01754371624,69809.651976998663,91058.313845757526,120205.18445223855,160231.89617832651,215313.69569923409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,62727.549643065337,null,null,5226.3157894736842,5432.4120967741947,6110.8081493918962,6755.772771967615,8812.0948882991179,11632.759785700506,15506.312533386434,20836.8092612162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11085261.648665654,null,null,-1120960.7013423748,156528.00512798803,1247924.5648694574,1777615.9800481834,2250257.8185101082,2597132.0274592736,2844234.7410311806,3008775.7843073783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114]
[115,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2506108.7627307805,null,null,207479.33604526945,395490.24105185788,480318.3929260188,458044.21807727643,486038.94196874899,494378.81075804902,497475.09270190028,497364.48112713033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,41373.28767123288,null,null,49622.807017543855,18317.204301075271,12927.927927927931,9761.9047619047633,8696.9696969696979,1222.6775956284155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,241.248097412481,null,null,192.98245614035091,118.27956989247312,90.090090090090101,68.02721088435375,60.606060606060609,4.5537340619307836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,603.12024353120262,null,null,482.45614035087715,295.69892473118284,225.22522522522524,170.06802721088437,151.51515151515153,11.384335154826958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3618.7214611872141,null,null,2894.7368421052633,1774.1935483870964,1351.3513513513512,1020.408163265306,909.09090909090901,68.306010928961754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6012.1765601217658,null,null,4385.9649122807014,2956.9892473118275,2252.2522522522527,1700.6802721088438,1515.1515151515152,227.68670309653919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,24048.706240487063,null,null,17543.859649122805,11827.95698924731,9009.0090090090107,6802.7210884353753,6060.606060606061,910.74681238615676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6849.3150684931516,null,null,24122.807017543862,1344.0860215053763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2409851.5981735163,null,null,157324.56140350876,373010.75268817204,458896.39639639645,438435.37414965994,466212.12121212122,481284.15300546447,485199.00497512438,484874.42922374432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,537146.11872146116,null,null,36228.070175438595,83548.387096774197,102477.47747747746,97619.047619047633,103939.39393939395,107103.82513661199,107960.19900497513,107876.71232876713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,575513.69863013714,null,null,38815.789473684214,89516.129032258061,109797.29729729728,104591.83673469388,111363.63636363638,114754.09836065579,115671.64179104482,115582.19178082194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,268573.05936073058,null,null,18114.035087719298,41774.193548387098,51238.738738738728,48809.523809523816,51969.696969696975,53551.912568305997,53980.099502487566,53938.356164383564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,460410.9589041096,null,null,31052.63157894737,71612.90322580644,87837.837837837855,83673.469387755133,89090.909090909103,91803.278688524588,92537.313432835814,92465.753424657523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,191837.89954337903,null,null,12938.596491228072,29838.709677419356,36599.099099099098,34863.945578231294,37121.212121212135,38251.366120218583,38557.213930348262,38527.397260273989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,150547.94520547945,null,null,8070.1754385964914,22688.172043010753,28378.37837837838,27551.020408163276,29090.909090909081,30327.868852459018,30597.01492537314,30593.607305936068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,225821.91780821921,null,null,12105.263157894737,34032.258064516122,42567.567567567574,41326.530612244911,43636.363636363647,45491.803278688523,45895.522388059704,45890.410958904104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,54883.87688603151,null,null,531.96762421678955,4162.2840626105562,8494.068601694371,9846.9391657117121,11129.85105965818,11871.980156955982,12276.087726775975,12490.051903386073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,22868.282035846463,null,null,221.65317675699566,1734.2850260877317,3539.1952507059882,4102.8913190465473,4637.4379415242411,4946.6583987316608,5115.0365528233224,5204.18829307753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9147.3128143385857,null,null,88.661270702798262,693.71401043509263,1415.6781002823955,1641.1565276186188,1854.9751766096965,1978.6633594926643,2046.014621129329,2081.6753172310118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,22868.282035846463,null,null,221.65317675699566,1734.2850260877317,3539.1952507059882,4102.8913190465473,4637.4379415242411,4946.6583987316608,5115.0365528233224,5204.18829307753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,189332.32496194821,null,null,21488.267543859645,40376.545698924725,45939.020270270266,39213.945578231294,38207.272727272728,35415.255009107459,32304.788557213924,28957.962328767124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8389820.5609729253,null,null,-1349928.3049315035,-279338.78162279457,721667.15167316853,1280357.8163926755,1726011.6038140859,2067337.9616921167,2314454.8597720666,2482453.3408514806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1202435.8684803885,null,null,164912.28070175441,395698.92473118298,408800.63507064438,297210.32678705314,247272.72727272738,212112.93260473586,145895.52238805973,87328.767123287675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7187384.6924925372,null,null,-1514840.5856332579,-675037.70635397756,312866.51660252403,983147.4896056226,1478738.8765413591,1855225.0290873805,2168559.3373840069,2395124.5737281931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1437476.938498508,null,null,1922.4622306480424,7656.9301108121799,0,35398.734701535686,295747.77530827187,371045.00581747631,433711.86747680139,479024.91474563902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5749907.7539940309,null,null,-1516763.0478639058,-682694.63646478951,312866.51660252403,947748.75490408693,1182991.1012330872,1484180.0232699048,1734847.4699072051,1916099.6589825542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,594856323.90222204,null,null,154947692.89089411,184543807.78261006,222330645.79238823,265928590.28639859,340285245.86425853,415667649.34724462,498669062.06395173,594856323.90222204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"АКТИВЫ","Внеоборотные активы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,234739060.32065308,null,null,84657892.615139902,161857695.14253229,191110914.60426959,217941747.91848305,238234606.11020187,240177498.65396085,238946667.4429335,234739060.32065308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,29350869.785034508,null,null,2516219.8150283005,11828012.471024087,23163768.290181402,33968951.437396429,45525256.620681293,57770065.761756398,71030584.678434953,29350869.785034508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1431028.559674263,null,null,508529.36292394996,1137131.8628854863,1635962.8979372382,2133620.6189546585,2088331.0663001239,2090287.8975955844,1848296.4641208649,1431028.559674263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,322915365.23686016,null,null,67265051.097801968,3300968.3061681837,0,8449270.3115644604,48017052.067075223,109209797.03393179,180423513.47846237,322915365.23686016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6420000,null,null,0,6420000,6420000,3435000,6420000,6420000,6420000,6420000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,594856323.90222216,null,null,154947692.89089411,184543807.78261009,222330645.79238817,265928590.28639865,340285245.86425847,415667649.34724486,498669062.06395125,594856323.90222216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,419743266.04156417,null,null,-28818497.909414209,-49982031.639822684,-38405970.525529303,8033718.4647709578,73098229.032590762,163633210.45205492,279867990.93583769,419743266.04156417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,35390082.676415317,null,null,862294.74826118373,6014180.6768421382,12080076.455943227,17318215.45537556,21816852.918798197,26489070.184397876,31022148.73096706,35390082.676415317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3.5762786865234375E-7,null,null,602276.06722035073,2762599.7678184249,5189426.7199421823,7251866.0558123589,9346288.484628737,11350566.360373616,13420161.702481985,3.5762786865234375E-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]
[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,5070687.3266664147,null,null,174125.49966666577,891169.65866666974,1792319.6506666471,2494942.0226666545,2995030.8676666338,3489291.8676665649,3928315.6276665106,5070687.3266664147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5056011.6608260386,null,null,73109.355992659926,453464.38847050071,1086286.8769212291,1727913.2899286523,2371659.6333297156,3087311.1086200289,3922249.904680796,5056011.6608260386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3786669.5224909484,null,null,608249.84406249993,1063853.5011812504,1615773.073717935,2100183.3572503701,2558924.2342739701,2988929.7708586231,3389511.426448524,3786669.5224909484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2099511.9038687535,null,null,224699.9064375,493854.60070874996,820672.61923076352,1106855.0526002282,1377501.9299618881,1630769.6735946015,1866241.0212809294,2099511.9038687535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9000,369000,0,369000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1045689.5833333377,null,null,331362.49999999994,699835.41666666686,897470.83333333395,971804.16666666698,1050439.583333333,1088679.1666666698,1086991.6666666698,1045689.5833333377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9156605.966789633,null,null,0,644548.07874502661,1573780.2790134549,2388917.1640305072,3050438.7427722514,3738295.2034390122,4312757.8290162086,9156605.966789633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2898076.9980451167,null,null,14406.212000793603,0,0,1031841.9239633627,1486547.1035697013,1995136.6706840768,2459637.6633492708,2898076.9980451167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,60208333.333333284,null,null,130000000,170000000,170000000,170000000,170000000,145208333.33333334,102708333.33333334,60208333.333333284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,401388.88888889551,null,null,866666.66666666698,1133333.333333334,1133333.3333333321,1133333.3333333358,1133333.3333333358,968055.55555555224,684722.22222222388,401388.88888889551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,14547476.475815363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[53,null,null,null,null,null,null,"Итоговый финпоток",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,322915365.23686016,null,null,67265051.097801968,-63964082.791633785,-3300968.3061681837,8449270.3115644604,39567781.755510762,61192744.966856569,71213716.444530576,142491851.75839779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,594856323.90222216,null,null,154947692.89089411,29596114.891715966,37786838.009778097,43597944.494010486,74356655.577859864,75382403.482986391,83001412.716706291,96187261.838271037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,419743266.04156423,null,null,-28818497.909414209,-21163533.730408475,11576061.114293389,46439688.99030026,65064510.567819804,90534981.419464186,116234780.48378274,139875275.10572645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,35390082.676415317,null,null,862294.74826118373,5151885.9285809547,6065895.7791010886,5238138.9994323328,4498637.4634226374,4672217.2655996792,4533078.5465691835,4367933.945448257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3.5762786865234375E-7,null,null,602276.06722035073,2160323.7005980741,2426826.9521237575,2062439.3358701766,2094422.4288163781,2004277.8757448792,2069595.3421083689,-13420161.702481627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5070687.3266664147,null,null,174125.49966666577,717044.15900000394,901149.99199997738,702622.37200000742,500088.84499997925,494260.99999993108,439023.75999994576,1142371.6989999041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5056011.6608260386,null,null,73109.355992659926,380355.03247784078,632822.48845072836,641626.41300742328,643746.34340106323,715651.47529031336,834938.79606076702,1133761.7561452426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3786669.5224909484,null,null,608249.84406249993,455603.6571187505,551919.57253668457,484410.28353243507,458740.87702360004,430005.53658465296,400581.65558990091,397158.09604242444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2099511.9038687535,null,null,224699.9064375,269154.69427124993,326818.01852201356,286182.43336946471,270646.87736165989,253267.74363271333,235471.34768632799,233270.88258782402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-369000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1045689.5833333377,null,null,331362.49999999994,368472.91666666692,197635.41666666709,74333.333333333023,78635.416666666046,38239.583333336748,-1687.5,-41302.083333332092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9156605.966789633,null,null,0,644548.07874502661,929232.20026842831,815136.88501705229,661521.57874174416,687856.4606667608,574462.62557719648,4843848.1377734244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2898076.9980451167,null,null,14406.212000793603,-14406.212000793603,0,1031841.9239633627,454705.17960633861,508589.56711437553,464500.99266519397,438439.33469584584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,60208333.333333284,null,null,130000000,40000000,0,0,0,-24791666.666666657,-42500000,-42500000.00000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,401388.88888889551,null,null,866666.66666666698,266666.66666666698,-1.862645149230957E-9,3.7252902984619141E-9,0,-165277.77777778357,-283333.33333332837,-283333.33333332837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,14547476.475815363,-14547476.475815363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-271940958.66536188,null,null,-87682641.793092147,-93560197.683349714,-41087806.31594637,-35148674.182445899,-34788873.822349146,-14189658.516129553,-11787696.272176482,46304589.920127466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-234739060.32065308,null,null,-84657892.615139902,-77199802.527392387,-29253219.461737305,-26830833.314213455,-20292858.191718817,-1942892.5437589884,1230831.211027354,4207607.1222804189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-29350869.785034508,null,null,-2516219.8150283005,-9311792.6559957862,-11335755.819157315,-10805183.147215027,-11556305.183284864,-12244809.141075104,-13260518.916678555,41679714.893400446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-1431028.559674263,null,null,-508529.36292394996,-628602.49996153638,-498831.03505175188,-497657.72101742029,45289.552654534578,-1956.8312954604626,241991.43347471952,417267.90444660187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-6420000,null,null,0,-6420000,0,2985000,-2985000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,322915365.23686028,null,null,67265051.097801968,-63964082.791633748,-3300968.3061682731,8449270.3115645871,39567781.755510718,61192744.966856837,71213716.444529802,142491851.7583985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,27.5,"*",null,3,5,4.5,4,3.5,3,2.5,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.10909090909090909,0.18181818181818182,0.16363636363636364,0.14545454545454545,0.12727272727272726,0.10909090909090909,9.0909090909090912E-2,7.2727272727272724E-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]
[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,329335365.23686016,null,null,67265051.097801968,9720968.3061681837,6420000,11884270.31156446,54437052.067075223,115629797.03393179,186843513.47846237,329335365.23686016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,322915365.23686016,null,null,67265051.097801968,3300968.3061681837,0,8449270.3115644604,48017052.067075223,109209797.03393179,180423513.47846237,322915365.23686016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6420000,null,null,0,6420000,6420000,3435000,6420000,6420000,6420000,6420000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1431028.559674263,null,null,508529.36292394996,1137131.8628854863,1635962.8979372382,2133620.6189546585,2088331.0663001239,2090287.8975955844,1848296.4641208649,1431028.559674263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1431028.559674263,null,null,508529.36292394996,1137131.8628854863,1635962.8979372382,2133620.6189546585,2088331.0663001239,2090287.8975955844,1848296.4641208649,1431028.559674263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,29350869.785034508,null,null,2516219.8150283005,11828012.471024087,23163768.290181402,33968951.437396429,45525256.620681293,57770065.761756398,71030584.678434953,29350869.785034508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,29350869.785034508,null,null,2516219.8150283005,11828012.471024087,23163768.290181402,33968951.437396429,45525256.620681293,57770065.761756398,71030584.678434953,29350869.785034508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,234739060.32065308,null,null,84657892.615139902,161857695.14253229,191110914.60426959,217941747.91848305,238234606.11020187,240177498.65396085,238946667.4429335,234739060.32065308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,234739060.32065308,null,null,84657892.615139902,161857695.14253229,191110914.60426959,217941747.91848305,238234606.11020187,240177498.65396085,238946667.4429335,234739060.32065308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,35390082.676415674,null,null,1464570.8154815345,8776780.444660563,31816979.651700772,24570081.511187918,31163141.403426934,37839636.544771492,44442310.433449045,35390082.676415674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,14547476.475815363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,35390082.676415674,null,null,1464570.8154815345,8776780.444660563,17269503.175885409,24570081.511187918,31163141.403426934,37839636.544771492,44442310.433449045,35390082.676415674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,29113252.962020241,null,null,1434953.3181601192,4615725.6444388647,7786303.3328833636,12191456.977106443,14890542.094907492,18018413.461529575,20965705.139108911,29113252.962020241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,29113252.962020241,null,null,1434953.3181601192,4615725.6444388647,7786303.3328833636,12191456.977106443,14890542.094907492,18018413.461529575,20965705.139108911,29113252.962020241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,60609722.222222179,null,null,130866666.66666667,171133333.33333334,171133333.33333334,171133333.33333334,171133333.33333334,146176388.8888889,103393055.55555557,60609722.222222179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,60609722.222222179,null,null,130866666.66666667,171133333.33333334,171133333.33333334,171133333.33333334,171133333.33333334,146176388.8888889,103393055.55555557,60609722.222222179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,469743266.04156417,null,null,21181502.090585791,17968.360177315772,11594029.474470697,58033718.464770958,123098229.03259076,213633210.45205492,329867990.93583769,469743266.04156417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,469743266.04156417,null,null,21181502.090585791,17968.360177315772,11594029.474470697,58033718.464770958,123098229.03259076,213633210.45205492,329867990.93583769,469743266.04156417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6.7,null,null,7,7,5.5,5.5,7,7,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.454545454545455,null,null,10,10,5,5,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,null,null,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9.1818181818181817,null,null,10,10,10,10,10,10,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.8181818181818183,null,null,5,5,5,5,5,5,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.4572727272727271,null,null,7.8,7.2,4.8499999999999996,6.7,8.5499999999999989,8.75,8.75,9.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4.6631899818850604,null,null,24.241840052379157,1.6939408120592665,0.78831169628717768,1.3053545727743565,2.2159061339305768,3.1417163806020367,3.9708037669007825,5.5829246661002774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.5272727272727273,null,null,10,8,5,8,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3.8073725230723841,null,null,23.374035647568753,0.81075939759261428,0.20341654253949298,0.38131948517287184,1.2273802840422015,2.1074864754184572,2.8848422978566743,5.1278959533286379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.454545454545455,null,null,10,10,5,5,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3.743564220703036,null,null,23.198651915795754,0.7258513262189501,0.16210777279497338,0.32328000405501689,1.1820347023717221,2.0700650491896542,2.8565843473907941,5.1057106113535236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9.672727272727272,null,null,10,10,8,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1.7050993250307533,null,null,1.1583472024123525,1.0000973758484639,1.0550166823262457,1.279149350612955,1.5667844737146459,2.0574098733873871,2.9541818587482842,4.7545502769561443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.545454545454545,null,null,8,8,8,8,8,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.20728164392080736,null,null,4.1683520368764465E-2,0.16185497189613607,0.1436746536625968,0.2515411699451533,0.26829919074653175,0.27457104537295152,0.27870033441634529,0.32685401310017559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3.8545454545454545,null,null,2,2,2,5,5,5,5,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.2300909090909089,null,null,7.5600000000000005,7.1400000000000006,5.0449999999999999,6.34,8.0849999999999991,8.2249999999999996,8.5250000000000004,9.0499999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,235004205.72091109,null,null,0,0,0,0,0,0,90921323.492904186,235004205.72091109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,469743266.04156417,null,null,21181502.090585791,17968.360177315772,11594029.474470697,58033718.464770958,123098229.03259076,213633210.45205492,329867990.93583769,469743266.04156417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,234739060.32065308,null,null,84657892.615139902,161857695.14253229,191110914.60426959,217941747.91848305,238234606.11020187,240177498.65396085,238946667.4429335,234739060.32065308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6.2181818181818169,null,null,6,6,6.5,6,6,5,7.5,7.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.8181818181818183,null,null,5,5,5,5,5,5,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.8181818181818183,null,null,5,5,10,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.8181818181818183,null,null,10,10,5,10,10,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.5927272727272728,null,null,4.6000000000000005,4,4,4.6000000000000005,5.2000000000000011,6.8000000000000007,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.88381329049206236,null,null,0.98128707772574997,0.92742912238553354,0.82187213623458089,0.86176161634706883,0.86466153305775284,0.86561848126978591,0.8688348234361285,0.89156484844054829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[128,null,null,null,null,null,null,0,"Коэффициент автономии (независимости) (S2)",null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,0.27488181544380602,null,null,0.13670098402498107,9.7366367331502336E-5,5.2147689461115365E-2,0.21823045954656498,0.36175012148982577,0.51395197770993206,0.66149680425438917,0.78967516552581363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.1090909090909085,null,null,5,2,2,5,5,8,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.9284789966262995E-2,null,null,0,0,0,0,0,0,0.35007117359122919,0.65257689504707972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,null,0,"Оценки критерия"]
[138,null,null,null,null,null,null,0,"Коэфф. обеспеч-ти собств. об. средствами (S3)",0,null,null,"баллы",null,null,"*",2]
[139,null,null,null,null,null,null,0,"Коэфф. обеспеч-ти собств. об. средствами (S3)",0.05,null,null,"баллы",null,null,"*",5]
[140,null,null,null,null,null,null,0,"Коэфф. обеспеч-ти собств. об. средствами (S3)",7.0000000000000007E-2,null,null,"баллы",null,null,"*",8]
[141,null,null,null,null,null,null,0,"Коэфф. обеспеч-ти собств. об. средствами (S3)",0.09,null,null,"баллы",null,null,"*",10]
[142,null,null,null,null,null,null,0,"Расчет оценок критерия (S3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.35,null,null,null,null,null,null,3.3090909090909095,null,null,2,2,2,2,2,2,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.70509932503075357,null,null,0.15834720241235251,9.7375848464133094E-5,5.5016682326245257E-2,0.27914935061295532,0.56678447371464591,1.0574098733873885,1.9541818587482813,3.7545502769561461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4.5636363636363635,null,null,2,2,2,2,5,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.8429090909090906,null,null,5.16,4.8000000000000007,5,5.16,5.5200000000000014,6.08,9,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ","Весовой коэффициент оценки"]
[155,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ","Весовой коэффициент оценки","ОЦЕНКА ФИН НЕЗАВИСИМОСТИ",null,null,"баллы",null,null,"*",0.4]
[156,null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ","Весовой коэффициент оценки","ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ",null,null,"баллы",null,null,null,0.6]
[157,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[158]
[159,null,null,null,null,null,null,"АНАЛИЗ ЭФФЕКТИВНОСТИ И ДЕЛОВОЙ АКТИВНОСТИ"]
[160]
[161,null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,7.6290909090909089,null,null,5,5.7499999999999991,8.1999999999999993,8.6999999999999993,9,8.6999999999999993,8.3000000000000007,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.62019135432087202,null,null,0.66066675737374903,0.64664870403315433,0.61941170664437417,0.61018447682171317,0.60598672948757637,0.60247795238919755,0.59851805197237951,0.59362266202268432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8,8,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6.5973000445563659E-3,null,null,-1.5499046469457413E-2,-9.5566891788907982E-3,4.3389059393335143E-3,1.4552681523852529E-2,1.5933816153407946E-2,1.8150514712422763E-2,1.9424168138467125E-2,1.959510634267574E-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]
[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,7.0181818181818185,null,null,3,3,6,8,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-17.820912235135932,null,null,-0.11337918728240522,-98.151851001621836,8.3204183812762761E-2,6.6684923608234206E-2,4.4046470773213227E-2,3.5315584917676258E-2,2.9363963685903539E-2,2.4814135226891843E-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]
[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,7.6363636363636367,null,null,3,3,10,10,10,10,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2.1515078059638783E-2,null,null,-1.1672974809881987E-2,2.3626113809605588E-3,2.1057423197174061E-2,3.1673831505200666E-2,3.5052941245455556E-2,3.6691872119124426E-2,3.6652984998362996E-2,3.4511705272224281E-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]
[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,6.2181818181818187,null,null,3,3,6,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.11069789074043609,null,null,-3.5786230026772013E-3,8.9859932232554979E-2,0.18175983509777197,0.19427351640442911,0.12399272277644947,9.0506547856885472E-2,7.3153938257617387E-2,6.1117930358643185E-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]
[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,8.1818181818181817,null,null,3,8,10,10,10,8,8,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.5290909090909075,null,null,6.8,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,9.1999999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4.4967693813585159,null,null,2.1966646359994391,3.1288845940967653,4.137372292967644,4.5852783135776312,4.5962203401578261,4.5023790596003188,4.3754854241103649,11.96741530329143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,94.164225246746,null,null,166.16100337680004,116.65498966904748,88.461944945610981,79.602583537663463,79.413077047447757,81.068251954867932,83.647861785396316,30.499484704906422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.9272727272727259,null,null,4,6,6,6,6,6,6,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4.5126459131358896,null,null,3.3347226249103255,3.771275905088221,4.5674166387310677,4.8105489828425823,5.0018486758774348,5.0442285177646236,5.0742864883241809,5.0583861328647037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,82.672825119048639,null,null,109.45438078521306,96.784220827635679,80.132825391134702,75.874916002688593,72.973019307900387,72.359925549477623,72.128367375818797,72.15740167176412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8,8,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11.491400127697373,null,null,56.706622591586978,19.870768841411802,8.3291195544762786,3.72766753497487,6.4400577395473704,8.7083264053903093,11.519494409577518,-41.657916966857698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9.5636363636363626,null,null,6,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.2590909090909079,null,null,6.26,7.8149999999999986,8.5499999999999989,8.6999999999999993,8.7899999999999991,8.6999999999999993,8.5799999999999983,8.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.18869199208204485,null,null,0,0.19100713498558475,0.20475809220480876,0.19609507424685846,0.27961136295190991,0.22152709939430201,0.19968215675925396,0.19288796750325526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3.5335292526656024,null,null,0,16.934809964138214,1.6249645988651273,0.6251423472997103,0.33622926672408049,0.24124288763746535,0.18857873317223378,0.15655830707190962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.57241168945121446,null,null,0,0,0,3.0117003989344413,0.40105396875955956,0.39146488046037492,0.28386595613519761,0.20338572089652693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.0136363636363637,null,null,5,7.25,7.25,10,10,10,7,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9.4545454545454533,null,null,5,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА","Расчет оценок критериев по периодам","T(R) > T(A)",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,8.6363636363636367,null,null,5,10,10,10,10,10,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.7272727272727275,null,null,5,5,5,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6.9090909090909083,null,null,5,5,5,10,10,10,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.4874227272727261,null,null,6.298,7.0134999999999987,6.5307499999999994,7.6029999999999998,8.2947499999999987,8.4007499999999986,8.3077500000000004,8.5694999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.2300909090909089,null,null,7.5600000000000005,7.1400000000000006,5.0449999999999999,6.34,8.0849999999999991,8.2249999999999996,8.5250000000000004,9.0499999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.8429090909090906,null,null,5.16,4.8000000000000007,5,5.16,5.5200000000000014,6.08,9,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.2590909090909079,null,null,6.26,7.8149999999999986,8.5499999999999989,8.6999999999999993,8.7899999999999991,8.6999999999999993,8.5799999999999983,8.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8.0136363636363637,null,null,5,7.25,7.25,10,10,10,7,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,300083461.41370612,null,null,-110468282.23553136,-91964082.79163377,-2722821.2843697108,37560052.799945422,53167781.755510747,99088578.300189883,123772049.77786386,191650185.09173107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6.083333333333333]
[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,527875753.20646089,null,null,0,0,22637105.481219865,31080867.49324521,59646967.062210977,99088578.300189883,123772049.77786386,191650185.09173107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-227792291.79275477,null,null,-110468282.23553136,-91964082.791633815,-25359926.765589595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,300083461.41370612,null,null,-110468282.23553136,-91964082.791633815,-2722821.2843697332,31080867.49324521,59646967.062210977,99088578.300189883,123772049.77786386,191650185.09173107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","IRR проекта",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.18953847289085385]
[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,227792291.79275477]
[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,44053872.401380785,null,null,-102648008.64626588,-76252219.575022787,-3084126.7610932831,19324351.473166037,33284540.493338443,48724278.628651448,53316858.178176627,71388198.610430211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ","WACC",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.1042883861175138]
[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,86733639.868302345,null,null,-104486384.80066429,-79790911.508468837,-3044845.601119983,21687627.406939641,38346965.329292096,57884966.27363041,65410393.678785309,90725829.089908063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0.30151127743506589]
[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,7.083333333333333]
[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,1008224111.3491316]
[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,2037749927.1998343,null,null,0,0,0,0,0,0,0,2037749927.1998343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,921490471.48082924]
[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,2.2193256938958639,null,null,1,1,1,1.0155433120849726,4.4691397349664941,2.6147618243040762,2.3549462459717252,3.8986306511286215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,587746465.61752582,null,null,2266666.666666667,12000000.000000004,43518383.505618267,54670301.879911579,60780300.395544343,99088578.300189897,123772049.77786392,191650185.0917311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,264831100.3806656,null,null,2266666.666666667,12000000.000000004,43518383.505618267,53833550.208380677,13600000.000000006,37895833.333333336,52558333.333333336,49158333.333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5.86347527738815,null,null,1.0097590751683172,1.0209809204529976,1,1.105707299332618,5.6317443277862429,7.3581227920845711,10.922907430602594,27.586567889882399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,512329534.25938559,null,null,2288787.2370481859,12251771.045435974,15125623.497613842,16102753.760508392,76591722.857892931,96422067.421274915,109866243.90614443,183680564.53346694,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,87376429.510179445,null,null,2266666.666666667,12000000.000000004,15125623.497613842,14563306.012565603,13600000.000000006,13104166.666666668,10058333.333333334,6658333.3333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,2526933406.7571654,null,null,3625871.1985312803,65029310.900100574,170699639.00135815,277411212.00988036,370684980.40500087,460110095.48174053,546877074.40744269,632495223.35311067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1724421539.8196201,null,null,2642613.8927370002,47357458.163087942,119466095.25564159,190895106.5230858,253329553.66967601,312880686.73470694,370233490.73405343,427616534.84663141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,747917135.62005389,null,null,891403.76953980001,16011882.312636871,47375035.199023917,80537141.777388602,109461998.97279996,137449253.98547107,164957047.58402133,191233372.01917231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,54594731.31749098,null,null,91853.536254480015,1659970.4243757622,3858508.5466926172,5978963.7094059754,7893427.7625248823,9780154.7615624908,11686536.089367885,13645316.487306893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1002865757.9984889,null,null,1230378.6311427499,22978191.28238146,64966284.28394834,108139196.74515414,146054801.45920801,182903907.2823033,219561273.16474593,257031725.14960489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,459399430.93539357,null,null,624173.23625562515,11665561.292599393,30810885.145340301,49944770.188465364,66847271.437141947,83306116.412868187,99709629.006154165,116491024.21656857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,524257230.39441562,null,null,578797.51877887489,10780813.877667105,32806999.36307212,56067091.077392444,76396741.954732776,96128183.21696341,115733196.14105433,135765407.24475458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,19209096.668679655,null,null,27407.876108250002,531816.11211496196,1348399.7755359134,2127335.4792963415,2810788.0673332559,3469607.6524717161,4118448.0175374784,4775293.6882817382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1524067648.7586763,null,null,2395492.5673885299,42051119.617719114,105733354.71740982,169272015.26472619,224630178.94579282,277206188.1994372,327315801.24269664,375463498.20350581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Валовая прибыль","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1265022108.8842268,null,null,2018440.656481375,35691896.870488547,88655210.110301301,140950336.33462042,186482282.23253405,229574570.3218388,270523861.72789931,311125510.63006294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Валовая прибыль","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,223659905.22563815,null,null,312606.25076092506,5231068.4349697689,14568035.8359518,24470050.699996144,33065257.018067159,41321070.76850763,49223851.442966953,55467964.774417743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Валовая прибыль","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,35385634.648811333,null,null,64445.660146230002,1128154.3122608003,2510108.771156705,3851628.2301096339,5082639.6951916274,6310547.1090907725,7568088.0718304086,8870022.7990251575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,488107889.81570733,null,null,5413980.9208333334,17588249.084229168,37639436.406819269,57401143.969206274,72787738.735584199,86610095.533832416,99319208.999978751,111348036.16522399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10658264.959999997,null,null,490000,854000,938000,1125600,1350720,1620864,1945036.7999999993,2334044.1599999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,240403783.33333334,null,null,2294600,8554766.666666666,18755833.333333336,28950583.333333332,36396625,42861750.000000007,48665875,53923750.000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,20635928.579903323,null,null,2044000,2393920,2459631.6,2549590.5480000004,2643865.2644399996,2742746.9223731998,2846551.6000443962,2955622.645045728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,58929400.289999999,null,null,117943.15,1765497.5649999997,4523940.75,7073711.8000000007,9022972.8000000007,10709156.024999999,12188262.074999999,13527916.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,157480512.65247071,null,null,467437.77083333337,4020064.8525625002,10962030.723485935,17701658.287872937,23373555.671144195,28675578.586459219,33673483.524934337,38606703.235178262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1035959758.942969,null,null,-3018488.3534448035,24462870.53348995,68093918.31059055,111870871.29551995,151842440.21020868,190596092.66560477,227996592.24271801,264115462.0382818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,226735658.59037611,null,null,18279764.972060315,19610502.374522321,21920709.410420619,24767688.27315896,28078260.192152731,32171038.990589112,37432864.593628854,44474829.783843197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,99772010.438968405,null,null,11220000,11556600,11903298,12260396.939999998,12628208.848200001,13007055.113645999,13397266.767055376,13799184.770067038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,29931603.131690521,null,null,3366000,3466980,3570989.4000000008,3678119.0819999999,3788462.6544599994,3902116.5340937991,4019180.0301166126,4139755.4310201113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,17045775.785248946,null,null,2152106.2600749996,1732041.8155213126,1886085.0697620374,1988860.568360809,2121665.467569605,2250460.0551426285,2374506.922603922,2540049.6262136321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,79986269.234468222,null,null,1541658.7119853126,2854880.5590010062,4560336.9406585833,6840311.6827981519,9539923.221923124,13011407.287706688,17641910.873852942,23995839.95654241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,809224100.35259271,null,null,-21298253.325505119,4852368.1589676291,46173208.900169924,87103183.022360981,123764180.01805595,158425053.67501569,190563727.6490891,219640632.25443861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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,1.2062586569818041,null,null,1.3213335147474981,1.2932974080663089,1.2388234132887481,1.2203689536434263,1.2119734589751527,1.2049559047783951,1.197036103944759,1.1872453240453686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Рентабельность","Маржинальная прибыль",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.40996717846728881,null,null,-0.83248637035631401,0.37618221990804018,0.39891073413487871,0.40326730302283353,0.40962663241523717,0.41424018846195598,0.41690647297614181,0.4175770065710534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Рентабельность","EBITDA",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.32023958296197313,null,null,-5.8739685331713751,7.4618169742286536E-2,0.2704938872179018,0.31398580609373022,0.33387967293100029,0.34431988176469558,0.34845806592929585,0.347260539123182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 магазинов",null,null,null,"кол-во магазинов",null,null,null,null,null,null,null,null,null,null,73,null,null,19,31,37,49,55,61,67,73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,27803020,null,null,55410,797480,2146300,3345670,4263195,5057010,5753505,6384450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1490487.40451,null,null,2110.99217,41030.707619999994,113888.526,179092.10472,229099.06854000001,271892.38572000002,309597.43716000003,343776.18258000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 магазинов",null,null,null,"кол-во магазинов",null,null,null,null,null,null,null,null,null,null,15.977167968363769,null,null,0,24.8509500460273,11.910993937610121,10.848371084720338,10.170439229180495,10.296293858809412,11.000172867071598,12.292588056620369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6085116.7201065384,null,null,0,639294.6981518016,690934.22400790825,740715.70789829164,788337.55762992986,853581.32798258646,944620.14315762336,1075087.8605217796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,326215.99474776472,null,null,0,32892.002110250694,36662.852506739262,39650.155313186828,42364.33007359867,45893.17871058813,50830.228775557254,57889.027344293863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"отчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,2526933406.7571654,null,null,3625871.1985312803,65029310.900100574,170699639.00135815,277411212.00988036,370684980.40500087,460110095.48174053,546877074.40744269,632495223.35311067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1724421539.8196201,null,null,2642613.8927370002,47357458.163087942,119466095.25564159,190895106.5230858,253329553.66967601,312880686.73470694,370233490.73405343,427616534.84663141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,747917135.62005389,null,null,891403.76953980001,16011882.312636871,47375035.199023917,80537141.777388602,109461998.97279996,137449253.98547107,164957047.58402133,191233372.01917231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,54594731.31749098,null,null,91853.536254480015,1659970.4243757622,3858508.5466926172,5978963.7094059754,7893427.7625248823,9780154.7615624908,11686536.089367885,13645316.487306893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1002865757.9984889,null,null,1230378.6311427499,22978191.28238146,64966284.28394834,108139196.74515414,146054801.45920801,182903907.2823033,219561273.16474593,257031725.14960489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,459399430.93539357,null,null,624173.23625562515,11665561.292599393,30810885.145340301,49944770.188465364,66847271.437141947,83306116.412868187,99709629.006154165,116491024.21656857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Крупный чек","Товары и продукты категории - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,304507428.45689189,null,null,430527.50170500006,7747938.8418855667,20090236.689609811,32684017.401929479,43974569.627492912,55114803.867185563,66395004.830480218,78070329.696603373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Крупный чек","Товары и продукты категории - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,43024814.486587986,null,null,60837.750435000002,1094090.7199600877,2838020.1095117843,4617847.9046009099,6213458.1004718384,7787524.1929931501,9381568.9515243042,11031466.757090911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Крупный чек","Товары и продукты категории - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2839836.2450499036,null,null,3988.6301000000003,72116.507919049996,187248.41006200964,304777.77407549345,410122.86799307633,514055.99352042738,619301.67185355676,728224.38952628977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Крупный чек","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,83867193.651433662,null,null,99091.810781250009,2116473.2483343752,5919523.0278128441,9490867.0060457531,12499323.723987792,15299794.122437723,17933656.578689311,20508464.133344617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Крупный чек","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,25160158.095430098,null,null,29727.543234375,634941.97450031247,1775856.9083438532,2847260.1018137252,3749797.1171963369,4589938.236731316,5380096.9736067932,6152539.2400033865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,524257230.39441562,null,null,578797.51877887489,10780813.877667105,32806999.36307212,56067091.077392444,76396741.954732776,96128183.21696341,115733196.14105433,135765407.24475458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Средний чек","Товары и продукты категории - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,230504635.41065589,null,null,264562.04313000001,4755619.3648783052,14210541.149362005,24349032.231335334,33340929.116344895,42176748.930249646,51097315.128190316,60309887.447165377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Средний чек","Товары и продукты категории - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,172878476.55799189,null,null,198421.53234749998,3566714.5236587292,10657905.862021502,18261774.173501495,25005696.837258674,31632561.697687235,38322986.346142732,45232415.585374035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Средний чек","Товары и продукты категории - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1646461.6815046847,null,null,1889.7288794999999,33968.70974913075,101503.86535258574,173921.65879525238,238149.49368817778,301262.4923589261,364980.82234421652,430784.91033689555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[35,null,null,null,null,null,null,"Себестоимость","Средний чек","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,91713582.110971689,null,null,87634.011093749985,1865008.6764468751,6028498.835643095,10217202.318277201,13701512.698031567,16936623.151282776,19959933.726443902,22917168.693752527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Себестоимость","Средний чек","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,27514074.633291505,null,null,26290.203328124997,559502.60293406248,1808549.6506929281,3065160.6954831597,4110453.8094094712,5080986.9453848321,5987980.1179331699,6875150.6081257593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,19209096.668679655,null,null,27407.876108250002,531816.11211496196,1348399.7755359134,2127335.4792963415,2810788.0673332559,3469607.6524717161,4118448.0175374784,4775293.6882817382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","Товары и продукты категории - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,4400741.72654936,null,null,6790.9090095000001,122195.76495865201,299504.95866468572,475966.86708926811,635039.19851083879,792275.95236765081,951830.12480759551,1117137.9511411693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","Товары и продукты категории - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,3772064.3370423089,null,null,5820.7791509999997,104739.22710741599,256718.53599830205,407971.60036222974,544319.31300929049,679093.67345798644,815854.3926922247,957546.81526385946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","Товары и продукты категории - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2514709.5580282062,null,null,3880.5194340000003,69826.151404944001,171145.6906655347,271981.06690815312,362879.5420061936,452729.11563865765,543902.92846148321,638364.54350923968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,6555062.3438921385,null,null,8396.6680874999984,180811.51434149995,477715.83862106991,747243.03456668498,975807.7029284098,1188853.008467247,1389892.7473662882,1586341.8295134383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1966518.7031676411,null,null,2519.0004262499997,54243.454302449987,143314.75158632098,224172.91037000553,292742.31087852293,356655.90254017408,416967.82420988649,475902.54885403125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1524067648.7586763,null,null,2395492.5673885299,42051119.617719114,105733354.71740982,169272015.26472619,224630178.94579282,277206188.1994372,327315801.24269664,375463498.20350581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1265022108.8842268,null,null,2018440.656481375,35691896.870488547,88655210.110301301,140950336.33462042,186482282.23253405,229574570.3218388,270523861.72789931,311125510.63006294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,223659905.22563815,null,null,312606.25076092506,5231068.4349697689,14568035.8359518,24470050.699996144,33065257.018067159,41321070.76850763,49223851.442966953,55467964.774417743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,35385634.648811333,null,null,64445.660146230002,1128154.3122608003,2510108.771156705,3851628.2301096339,5082639.6951916274,6310547.1090907725,7568088.0718304086,8870022.7990251575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,488107889.81570733,null,null,5413980.9208333334,17588249.084229168,37639436.406819269,57401143.969206274,72787738.735584199,86610095.533832416,99319208.999978751,111348036.16522399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10658264.959999997,null,null,490000,854000,938000,1125600,1350720,1620864,1945036.7999999993,2334044.1599999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Крупный чек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7613046.3999999994,null,null,350000,610000,670000,804000,964800,1157760,1389312,1667174.3999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Средний чек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1522609.28,null,null,70000,122000,134000,160800,192960,231552,277862.40000000002,333434.88000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale-чек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1522609.28,null,null,70000,122000,134000,160800,192960,231552,277862.40000000002,333434.88000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,240403783.33333334,null,null,2294600,8554766.666666666,18755833.333333336,28950583.333333332,36396625,42861750.000000007,48665875,53923750.000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,232238783.33333334,null,null,554100,7100266.666666667,17885833.333333336,27880583.333333336,35526625,42141750,47945875,53203750.000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6470000,null,null,1600000,1220000,650000,850000,650000,500000,500000,500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1695000.0000000005,null,null,140500,234500.00000000006,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,220000.00000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,20635928.579903323,null,null,2044000,2393920,2459631.6,2549590.5480000004,2643865.2644399996,2742746.9223731998,2846551.6000443962,2955622.645045728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14233402.053771786,null,null,1480000,1664400,1714332,1765761.9600000002,1818734.8188000005,1873296.8633639994,1929495.7692649197,1987380.6423428673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4270020.6161315367,null,null,444000,499320,514299.60000000009,529728.58799999999,545620.44563999993,561989.05900919985,578848.73077947588,596214.19270286022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2132505.9100000006,null,null,120000,230200.00000000003,231000.00000000006,254100.00000000009,279510.00000000012,307461.00000000012,338207.10000000015,372027.81000000023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,58929400.289999999,null,null,117943.15,1765497.5649999997,4523940.75,7073711.8000000007,9022972.8000000007,10709156.024999999,12188262.074999999,13527916.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Крупный чек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,20444775.125,null,null,46225.000000000007,692527.625,1630600.0000000002,2472358.75,3120549.3750000005,3682170.0000000005,4176069.3750000005,4624275.0000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Средний чек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,37525085.700000003,null,null,69358.5,1037599.95,2814622.5,4484664,5756319,6855360.75,7818077.25,8689083.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale-чек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,959539.46500000008,null,null,2359.65,35369.99,78718.249999999985,116689.05,146104.42500000002,171625.27500000002,194115.45,214557.375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,157480512.65247071,null,null,467437.77083333337,4020064.8525625002,10962030.723485935,17701658.287872937,23373555.671144195,28675578.586459219,33673483.524934337,38606703.235178262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,117478096.74805443,null,null,151875.20833333334,2801588.348125,8113869.7872968744,13234506.375286873,17521073.593187846,21507835.835737865,25242317.788411029,28905029.81167559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,35243429.02441632,null,null,45562.5625,840476.50443749991,2434160.9361890624,3970351.9125860622,5256322.0779563533,6452350.7507213578,7572695.3365233084,8671508.9435026757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4758986.88,null,null,270000,378000,414000,496800,596160,715392,858470.39999999979,1030164.4800000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1035959758.942969,null,null,-3018488.3534448035,24462870.53348995,68093918.31059055,111870871.29551995,151842440.21020868,190596092.66560477,227996592.24271801,264115462.0382818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,226735658.59037611,null,null,18279764.972060315,19610502.374522321,21920709.410420619,24767688.27315896,28078260.192152731,32171038.990589112,37432864.593628854,44474829.783843197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,99772010.438968405,null,null,11220000,11556600,11903298,12260396.939999998,12628208.848200001,13007055.113645999,13397266.767055376,13799184.770067038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,21341606.511009287,null,null,2400000,2472000,2546160,2622544.7999999993,2701221.1440000008,2782257.7783199996,2865725.5116695999,2951697.2770196875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19207445.859908357,null,null,2160000,2224800,2291544,2360290.3200000003,2431099.0295999995,2504032.0004879995,2579152.9605026394,2656527.5493177189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12804963.906605572,null,null,1440000,1483200,1527696,1573526.88,1620732.6863999993,1669354.6669920001,1719435.30700176,1771018.3662118132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13872044.232156036,null,null,1560000,1606800,1655004,1704654.12,1755793.7435999997,1808467.5559079992,1862721.5825852396,1918603.2300627974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14939124.557706501,null,null,1680000,1730400,1782312,1835781.36,1890854.8008000001,1947580.4448239992,2006007.85816872,2066188.0939137815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6936022.1160780182,null,null,780000,803400,827502,852327.06,877896.87179999985,904233.77795399958,931360.79129261978,959301.61503139872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10670803.255504644,null,null,1200000,1236000,1273080,1311272.3999999997,1350610.5720000004,1391128.8891599998,1432862.7558348,1475848.6385098437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,29931603.131690521,null,null,3366000,3466980,3570989.4000000008,3678119.0819999999,3788462.6544599994,3902116.5340937991,4019180.0301166126,4139755.4310201113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,17045775.785248946,null,null,2152106.2600749996,1732041.8155213126,1886085.0697620374,1988860.568360809,2121665.467569605,2250460.0551426285,2374506.922603922,2540049.6262136321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7331457.003581251,null,null,892800,859320,820260,861273,904336.64999999991,949553.48250000027,997031.15662500029,1046882.7144562501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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]
[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,4382463.6620194213,null,null,639593.79593749996,614239.46018749999,672875.07820312516,579676.25586445315,533566.16976796894,485739.81374748074,435157.09182441869,421615.996486975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3969698.7162809819,null,null,131293.72011458332,191254.69944218753,307105.75996406254,438986.20837517589,555768.85275394621,669707.74691399315,780891.55676343048,894690.17195360269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,932156.4033672919,null,null,58418.744022916668,67227.655891625007,85844.231594850004,108925.10412117973,127993.79504768981,145459.01198115401,161427.11739107253,176860.74331680418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,79986269.234468222,null,null,1541658.7119853126,2854880.5590010062,4560336.9406585833,6840311.6827981519,9539923.221923124,13011407.287706688,17641910.873852942,23995839.95654241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1761883.2150000003,null,null,180000,181500,181500.00000000003,199650.00000000003,219615.00000000003,241576.50000000003,265734.15000000014,292307.56500000024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12634667.033785826,null,null,18129.355992656401,325146.55450050288,853498.1950067908,1387056.0600494021,1853424.9020250044,2300550.4774087025,2734385.3720372138,3162476.1167655536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,958459.2138671875,null,null,100000,114500,109375,114843.75,120585.9375,126615.234375,132945.99609375,139593.2958984375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12634667.033785826,null,null,18129.355992656401,325146.55450050288,853498.1950067908,1387056.0600494021,1853424.9020250044,2300550.4774087025,2734385.3720372138,3162476.1167655536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,47417481.614085615,null,null,1126100,1740182.675000001,2336365.649117501,3420672.9468729347,5008207.2615166642,7332516.2515865518,10735537.043947875,15717899.786044089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4579111.1239437694,null,null,99300,168404.77500000002,226099.90152750016,331032.86582641315,484665.21885645145,709598.34692773083,1038922.9397368911,1521087.0760687827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,809224100.35259271,null,null,-21298253.325505119,4852368.1589676291,46173208.900169924,87103183.022360981,123764180.01805595,158425053.67501569,190563727.6490891,219640632.25443861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,182945939.67934698,null,null,3942107.3848601193,12260197.472607594,17771780.538262695,22444166.685786545,26732141.808281194,30157107.456240989,33330831.21102732,36307607.122280516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3020250.0000000005,null,null,942833.33333333326,567833.33333333337,478333.33333333343,478333.33333333343,478333.33333333343,74583.333333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,17611.111111111113,null,null,3666.666666666667,3666.6666666666665,3333.3333333333335,3333.3333333333335,3333.3333333333335,277.77777777777777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,44027.777777777788,null,null,9166.6666666666661,9166.6666666666679,8333.3333333333339,8333.3333333333339,8333.3333333333339,694.44444444444446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,264166.66666666663,null,null,55000,54999.999999999985,49999.999999999993,49999.999999999993,49999.999999999993,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,438888.88888888888,null,null,83333.333333333328,91666.666666666657,83333.333333333343,83333.333333333343,83333.333333333343,13888.888888888891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1755555.5555555555,null,null,333333.33333333331,366666.66666666663,333333.33333333337,333333.33333333337,333333.33333333337,55555.555555555562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,500000.00000000006,null,null,458333.33333333337,41666.666666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,175919166.66666669,null,null,2989166.6666666665,11563333.333333334,16979166.666666668,21483333.333333336,25641666.666666668,29358333.333333332,32508333.333333332,35395833.333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,39211666.666666664,null,null,688333.33333333326,2590000,3791666.666666666,4783333.333333334,5716666.666666667,6533333.3333333321,7233333.333333334,7875000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,42012500.000000007,null,null,737500,2775000,4062499.9999999995,5125000,6125000.0000000009,7000000.0000000028,7750000.0000000028,8437500.0000000019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19605833.333333332,null,null,344166.66666666663,1295000,1895833.333333333,2391666.666666667,2858333.3333333335,3266666.666666666,3616666.666666667,3937500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,33610000,null,null,590000,2219999.9999999995,3250000.0000000005,4100000.0000000014,4900000.0000000009,5600000,6200000,6749999.9999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14004166.666666668,null,null,245833.33333333337,925000,1354166.6666666667,1708333.3333333335,2041666.6666666672,2333333.3333333335,2583333.3333333335,2812500.0000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10990000,null,null,153333.33333333334,703333.33333333337,1050000,1350000.0000000005,1599999.9999999995,1850000,2050000.0000000005,2233333.333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16485000.000000002,null,null,230000,1054999.9999999998,1575000.0000000002,2025000.0000000007,2400000.0000000005,2775000,3075000,3349999.9999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4006523.0126803,null,null,10107.384860119002,129030.80594092724,314280.53826269176,482500.01911987388,612141.80828119989,724190.78957431496,822497.87769399036,911773.78894718329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1669384.5886167919,null,null,4211.4103583829174,53762.835808719683,130950.22427612156,201041.67463328081,255059.08678383328,301746.16232263128,342707.4490391626,379905.74539465969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,667753.83544671675,null,null,1684.5641433531671,21505.134323487873,52380.089710448636,80416.669853312327,102023.63471353331,120698.46492905253,137082.97961566504,151962.29815786387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1669384.5886167919,null,null,4211.4103583829174,53762.835808719683,130950.22427612156,201041.67463328081,255059.08678383328,301746.16232263128,342707.4490391626,379905.74539465969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13821259.72222222,null,null,408277.08333333326,1251672.9166666665,1699743.7499999998,1921483.3333333333,2101400,2160330.555555555,2164420.833333333,2113931.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,612456900.95102358,null,null,-25648637.793698568,-8659502.230306631,26701684.611907236,62737533.003241099,94930638.209774733,126107615.66321912,155068475.60472846,181219093.8821581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,87777818.399068356,null,null,3133333.333333334,12266666.666666672,15125623.497613842,14563306.012565603,13600000.000000006,12938888.888888888,9775000.0000000019,6375000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,524679082.55195522,null,null,-28781971.1270319,-20926168.896973304,11576061.114293389,48174226.990675509,81330638.209774747,113168726.77433021,145293475.60472846,174844093.8821581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,104935816.51039109,null,null,36526.782382312806,237364.83343517757,0,1734538.0003752485,16266127.641954953,22633745.354866054,29058695.120945692,34968818.77643165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,419743266.04156423,null,null,-28818497.909414209,-21163533.730408475,11576061.114293389,46439688.99030026,65064510.567819804,90534981.419464186,116234780.48378274,139875275.10572645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3062237699.8766036,null,null,4488165.9467924628,78439762.339998066,210905462.58073092,338131593.41128874,449320613.94942355,556804331.84368825,660785567.83550096,763362201.96918058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,"CF(+)",null,null,null,null,null,"Поступление ДС","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2089313905.0035634,null,null,3270275.6474975999,57022160.864158913,147452129.65788615,232590628.35803381,307024231.12071013,378566172.10486674,447303425.15592808,516084882.09448189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,"CF(+)",null,null,null,null,null,"Поступление ДС","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,906797743.78551245,null,null,1104847.48336104,19428918.536040433,58704731.669089444,98262675.827756554,132731271.03755713,166402968.92372283,199358595.36293682,230803734.94504821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,"CF(+)",null,null,null,null,null,"Поступление ДС","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,66126051.087527618,null,null,113042.81593382399,1988682.9397987295,4748601.2537553273,7278289.2254982973,9565111.7911562715,11835190.815098697,14123547.316636015,16473584.929650452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,956445837.24215078,null,null,2983196.1539996499,28822514.383240793,70483261.214166686,109408000.2687673,145209328.54738018,180639535.4955855,216651953.51538491,202248047.66362569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,178327497.05220768,null,null,186601.84312500001,4061692.772175,12126537.750853125,20025637.905122697,26623525.928060874,32783085.802986827,38464545.968918405,44055869.080965757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175]
[176,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,52932368.011467993,null,null,42694.431750000003,1138359.91600125,3540469.3429160248,5924470.1408762168,7907337.9546039756,9760580.3405846898,11470160.492880601,13148295.391855236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,542764026.37776268,null,null,5455014.9836666677,17837641.7173125,41197440.354573444,64158537.329744175,81360541.23490265,97101300.099653929,111443186.29116842,124210364.36674081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12605117.952,null,null,490000,938000,1125600,1350720,1620864,1945036.7999999998,2334044.1599999997,2800852.9919999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Крупный чек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,9003655.6799999997,null,null,350000,670000,804000,964800,1157760,1389312,1667174.3999999997,2000609.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Средний чек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1800731.1359999999,null,null,70000,134000,160800,192960,231552,277862.40000000002,333434.87999999989,400121.85600000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale-чек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1800731.1359999999,null,null,70000,134000,160800,192960,231552,277862.40000000002,333434.87999999989,400121.85600000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,283279283.33333331,null,null,2454873.333333333,8869770,21608960,34360935,43097425,51040225,58049225,63797870,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,273988750,null,null,446140,7371970,20744960,32896935,42233425,50176225,57185225,62933870,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7300000,null,null,1859999.9999999998,1240000,600000,1200000,600000,600000,600000,600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1990533.3333333335,null,null,148733.33333333337,257800,264000,264000,264000,264000,264000,264000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,20998286.410437439,null,null,1996000,2418480,2509094.4,2604233.2320000003,2704212.8289600005,2809377.0738287997,2920100.0320436638,3036788.8436049749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14150385.567855608,null,null,1412500,1662375,1712246.25,1763613.6375000002,1816522.0466250004,1871017.7080237493,1927148.2392644621,1984962.6864423961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4220210.7245818283,null,null,403500,498105,513048.15000000008,528439.59450000001,544292.782335,560621.56580504985,577440.21277920145,594763.41916257748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2627690.1180000007,null,null,180000,258000,283800,312180.00000000006,343398.00000000006,377737.8000000001,415511.58000000031,457062.73800000019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,69530495.305000007,null,null,93044.31700000001,1831157.166,5245618.9079999998,8345596.7879999988,10726003.515000001,12750601.23,14536715.730000002,16001757.651000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Крупный чек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,24119840.875000004,null,null,36670.975000000006,719101.80000000016,1896023.4000000004,2919863.0250000004,3710762.6250000009,4385125.8750000009,4981675.8750000009,5470617.3000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[196,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Средний чек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,44278734.150000006,null,null,54494.909999999996,1075302.18,3257880.84,5287818.24,6841458.4500000011,8161047.9000000004,9323442.9000000004,10277288.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale-чек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1131920.28,null,null,1878.432,36753.186000000002,91714.667999999976,137915.52299999999,173782.44,204427.45499999996,231596.95500000002,253851.62099999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,156350843.37699187,null,null,421097.33333333331,3780234.5513124997,10708167.046573436,17497052.309744187,23212035.890942641,28556059.995825164,33603101.369124763,38573094.880135849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,116235680.0908801,null,null,122912.43489583334,2629194.4098437503,7903454.989226562,13044527.638956405,17345603.730561875,21343712.716591578,25091020.141030036,28755254.029774077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,34497979.030111745,null,null,28184.8984375,737040.14146874996,2307912.0573468748,3856364.670787781,5151040.1603807714,6353876.8792335857,7481916.7480947152,8581643.474361768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5617184.2560000001,null,null,270000,414000,496800,596160,715392,858470.39999999979,1030164.4800000001,1236197.3760000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,239139924.37928769,null,null,17598905.616067655,19669376.598867137,22558391.84905402,25872553.451133344,29746908.44162273,34487240.144490406,40580072.892299704,48626475.38575267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,99197044.406882286,null,null,10752500,11542575,11888852.25,12245517.817499997,12612883.352025,12991269.85258575,13381007.948163319,13782438.18660822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,21218619.124466799,null,null,2300000,2469000,2543070,2619362.0999999996,2697942.9630000005,2778881.2518899995,2862247.6894467003,2948115.1201301008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19096757.212020122,null,null,2070000,2222100,2288763,2357425.89,2428148.6666999999,2500993.1267009997,2576022.9205020294,2653303.608117091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12731171.474680081,null,null,1380000,1481400,1525842,1571617.26,1618765.7777999993,1667328.751134,1717348.6136680201,1768869.0720780608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13792102.43090342,null,null,1495000,1604850,1652995.5,1702585.3650000002,1753662.9259499996,1806272.8137284992,1860460.9981403546,1916274.8280845659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14853033.387126762,null,null,1610000,1728300,1780149,1833553.4700000002,1888560.0741000001,1945216.8763229991,2003573.3826126901,2063680.5840910706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6896051.2154517099,null,null,747500,802425,826497.75,851292.68250000011,876831.4629749998,903136.40686424961,930230.49907017732,958137.41404228297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10609309.5622334,null,null,1150000,1234500,1271535,1309681.0499999998,1348971.4815000002,1389440.6259449997,1431123.8447233501,1474057.5600650504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,29759113.322064683,null,null,3225750,3462772.5,3566655.6750000007,3673655.3452500002,3783865.0056074993,3897380.9557757243,4014302.3844489953,4134731.4559824658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19834326.738888975,null,null,2230226.2600749996,1892173.2272308127,2267403.3837144449,2390939.0470329705,2550520.2443335257,2705299.8335836539,2854393.4629078303,2943371.2800107328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8525444.4042975008,null,null,970920,941346,988413.3,1037833.9650000002,1089725.6632500002,1144211.9464125002,1201422.5437331251,1151570.9859018752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5059819.9154326804,null,null,639593.79593749996,665869.63242187491,807450.09384375019,695611.50703734369,640279.40372156282,582887.77649697685,522188.51018930238,505939.19578437007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4719008.138822699,null,null,131293.72011458332,211134.06263906247,368526.91195687494,526783.45005021105,666922.62330473552,803649.29629679164,937069.86811611615,1073628.2063443232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1100054.280336092,null,null,58418.744022916668,73823.532169875005,103013.07791381999,130710.12494541571,153592.5540572278,174550.81437738478,193712.5408692871,212232.891980165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,90349439.911451712,null,null,1390429.3559926567,2771855.8716363264,4835480.5403395761,7562441.2413503733,10799639.839656705,14893289.502545277,20330369.096779563,27765934.463151235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2058459.8580000007,null,null,180000,198000,217800.00000000003,239580.00000000003,263538.00000000006,289891.80000000016,318880.98000000021,350769.07800000021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11997660.674752392,null,null,0,43950.059579239685,477714.00616842485,1150947.6403824401,1769707.9433215405,2324100.6689587873,2856907.670495443,3374332.6858465169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1117751.056640625,null,null,100000,125000,131250,137812.5,144703.125,151938.28125,159535.1953125,167511.95507812506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,15134238.086000942,null,null,18129.355992656401,366439.38205708563,1024197.8340081489,1664467.2720592818,2224109.8824300049,2760660.5728904428,3281262.4464446562,3794971.3401186643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,54583027.487325221,null,null,993000,1853151.3000000005,2713198.818330002,3972394.3899169564,5815982.6262774169,8515180.1631327718,12467075.276842691,18253044.912825387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5458302.7487325231,null,null,99300,185315.13000000009,271319.88183300017,397239.4389916957,581598.26262774179,851518.01631327707,1246707.527684269,1825304.4912825392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1092628046.8137269,null,null,-21778247.081816513,6910176.9524013968,60999362.069167621,112742394.31564496,158472971.84285319,202032589.96038687,242175648.67484885,331073150.08024037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236]
[237,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,472030000,null,null,88591000,95520000,56799000,58761000,56799000,38520000,38520000,38520000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,459900000,null,null,83580000,93900000,55620000,57780000,55620000,37800000,37800000,37800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8760000,null,null,1641000,1620000,1179000,981000,1179000,720000,720000,720000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3650000,null,null,674000,654000,522000,378000,522000,300000,300000,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1460000,null,null,272000,264000,204000,156000,204000,120000,120000,120000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3650000,null,null,695000,702000,453000,447000,453000,300000,300000,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12775570.138888884,null,null,76914.583333333328,883199.99999999977,1502108.333333333,1847149.9999999995,2022764.583333333,2122090.9722222215,2166108.3333333326,2155233.333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,47925000,null,null,0,0,9405000,12840000,6420000,6420000,6420000,6420000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,253626275.74878573,null,null,0,2219288.6985992105,14826075.020204006,26711495.439287644,37092003.04166045,46596764.900223091,55543296.435371138,70637352.21344018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,102037739.51234597,null,null,22120.570381519203,251771.04543597117,0,702696.07641188568,15811422.462348612,22125155.787751678,28594194.128280498,34530379.441735804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,300083461.41370618,null,null,-110468282.23553136,-91964082.79163377,-2722821.2843697108,37560052.799945422,53167781.755510747,99088578.300189883,123772049.77786386,191650185.09173107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,170000000,null,null,130000000,40000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,109791666.66666666,null,null,0,0,0,0,0,24791666.666666668,42500000,42499999.999999985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,84887500.000000015,null,null,2266666.666666667,12000000.000000004,13600000.000000006,13600000.000000006,13600000.000000006,13104166.666666668,10058333.333333334,6658333.3333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,67663004.203819484,null,null,0,0,42940236.483819783,24722767.719999701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,67663004.203819484,null,null,0,0,28392760.008004423,39270244.195815064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2488929.5101794382,null,null,0,0,1525623.4976138391,963306.01256559906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,22831903.823153876,null,null,177733333.33333334,28000000.000000004,-578147.02179847937,-29110782.488380965,-13600000.000000006,-37895833.333333336,-52558333.333333336,-49158333.333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,322915365.2368601,null,null,67265051.097801968,-63964082.7916338,-3300968.3061681837,8449270.3115644604,39567781.755510747,61192744.966856554,71213716.444530547,142491851.75839782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,322915365.2368601,null,null,67265051.097801968,3300968.3061681688,-1.4901161193847656E-8,8449270.3115644455,48017052.067075193,109209797.03393175,180423513.47846228,322915365.2368601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,594856323.90222204,null,null,154947692.89089411,184543807.78261006,222330645.79238823,265928590.28639859,340285245.86425853,415667649.34724462,498669062.06395173,594856323.90222204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284,null,null,null,null,null,null,0,"Внеоборотные активы",null,null,null,0,null,null,null,null,null,null,null,null,null,null,234739060.32065308,null,null,84657892.615139902,161857695.14253229,191110914.60426959,217941747.91848305,238234606.11020187,240177498.65396085,238946667.4429335,234739060.32065308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,29350869.785034508,null,null,2516219.8150283005,11828012.471024087,23163768.290181402,33968951.437396429,45525256.620681293,57770065.761756398,71030584.678434953,29350869.785034508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1431028.559674263,null,null,508529.36292394996,1137131.8628854863,1635962.8979372382,2133620.6189546585,2088331.0663001239,2090287.8975955844,1848296.4641208649,1431028.559674263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,322915365.23686016,null,null,67265051.097801968,3300968.3061681837,0,8449270.3115644604,48017052.067075223,109209797.03393179,180423513.47846237,322915365.23686016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6420000,null,null,0,6420000,6420000,3435000,6420000,6420000,6420000,6420000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,594856323.90222216,null,null,154947692.89089411,184543807.78261009,222330645.79238817,265928590.28639865,340285245.86425847,415667649.34724486,498669062.06395125,594856323.90222216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[297,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,419743266.04156417,null,null,-28818497.909414209,-49982031.639822684,-38405970.525529303,8033718.4647709578,73098229.032590762,163633210.45205492,279867990.93583769,419743266.04156417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,35390082.676415317,null,null,862294.74826118373,6014180.6768421382,12080076.455943227,17318215.45537556,21816852.918798197,26489070.184397876,31022148.73096706,35390082.676415317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3.5762786865234375E-7,null,null,602276.06722035073,2762599.7678184249,5189426.7199421823,7251866.0558123589,9346288.484628737,11350566.360373616,13420161.702481985,3.5762786865234375E-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]
[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,5070687.3266664147,null,null,174125.49966666577,891169.65866666974,1792319.6506666471,2494942.0226666545,2995030.8676666338,3489291.8676665649,3928315.6276665106,5070687.3266664147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5056011.6608260386,null,null,73109.355992659926,453464.38847050071,1086286.8769212291,1727913.2899286523,2371659.6333297156,3087311.1086200289,3922249.904680796,5056011.6608260386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3786669.5224909484,null,null,608249.84406249993,1063853.5011812504,1615773.073717935,2100183.3572503701,2558924.2342739701,2988929.7708586231,3389511.426448524,3786669.5224909484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2099511.9038687535,null,null,224699.9064375,493854.60070874996,820672.61923076352,1106855.0526002282,1377501.9299618881,1630769.6735946015,1866241.0212809294,2099511.9038687535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9000,369000,0,369000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1045689.5833333377,null,null,331362.49999999994,699835.41666666686,897470.83333333395,971804.16666666698,1050439.583333333,1088679.1666666698,1086991.6666666698,1045689.5833333377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9156605.966789633,null,null,0,644548.07874502661,1573780.2790134549,2388917.1640305072,3050438.7427722514,3738295.2034390122,4312757.8290162086,9156605.966789633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2898076.9980451167,null,null,14406.212000793603,0,0,1031841.9239633627,1486547.1035697013,1995136.6706840768,2459637.6633492708,2898076.9980451167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,60208333.333333284,null,null,130000000,170000000,170000000,170000000,170000000,145208333.33333334,102708333.33333334,60208333.333333284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,401388.88888889551,null,null,866666.66666666698,1133333.333333334,1133333.3333333321,1133333.3333333358,1133333.3333333358,968055.55555555224,684722.22222222388,401388.88888889551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,14547476.475815363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,2526933406.7571645,null,null,0,0,0,0,0,13403.519849999999,48521.185948200007,110324.08022328001,401035.99601627997,672791.33492532,939173.88148883998,1440621.20007936,2166506.9639513283,2997633.7533653281,3828334.0069790641,4491994.9982551197,4468466.1132440278,5783547.5077228928,4702194.3479112508,4339807.9707892518,6824464.7848776476,8282510.8368906593,8178071.8490497237,8965777.7670642789,10679941.256387325,12169280.026599754,13422644.519694909,13603357.92237209,12192145.651502889,13893290.502676181,12787135.498997381,10988646.8546532,16255620.316553906,18833326.884058688,17523345.644110799,18350903.923751026,20975402.871664472,22998786.140371144,24235961.323680878,23659269.208638567,20448709.16834639,22506599.440036289,20367001.393837519,17037750.176507942,24682025.560888179,28200144.810738791,25847044.973503418,26452516.941666763,29543680.629606549,31970620.259472165,33417889.598600842,32291374.868482303,27782335.092950054,30195098.645383034,27237673.646251135,22496806.545517195,32318568.932789367,36581563.58299914,33196394.930506814,33652973.672442265,37580415.847238958,40599016.129970133,42357328.073073462,40759393.928174891,34712719.436504841,37378951.823056817,33482344.996401031,27587343.064694017,39612608.314920403,44717702.441860326,40392206.995716266,40930064.430129364,45372704.415223032,48847910.496152736,50634627.717542455,48634324.453615651,41412388.632168211,44534741.139130451,39878575.335078038,32745677.375526387,46845997.192304082,52758170.912635826,47433965.59724658,47777991.140819229,52878349.358361617,56853972.119990863,58863495.478076644,56444176.177884556,48022095.002393305,51590018.767118171,46184546.74582351,37854788.70753289,54037157.258538313,60623453.666384257,54469682.193683237,54673487.877323359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,null,null,null,null,"Выручка","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1724421539.8196204,null,null,0,0,0,0,0,8396.4562499999993,34212.113355000009,78263.739476999996,292703.02765199996,490109.26677300001,687031.66772100003,1051897.621509,1585391.1150042,2199169.5571691999,2821199.9176746001,3317103.6079828497,3297546.3896077499,4267368.7767585004,3454522.3511612103,3168848.6927727838,4958385.1092693536,5986760.580934057,5882280.2164234081,6418881.8483300274,7616520.9613544215,8636006.286046192,9487280.9704731405,9579665.5550265219,8562084.3156320211,9731895.0192723759,8938181.2519662902,7658481.0378732579,11304936.110843785,13080419.214981515,12153865.931829326,12716758.600342765,14506903.434396138,15890809.333584197,16727791.827513443,16310199.819832899,14083591.649891425,15488844.018979995,14015563.675694464,11711917.770272614,16954643.940583866,19355157.764570527,17724060.664814781,18125622.622951437,20237331.967567928,21892998.400725823,22885139.650449872,22095512.508189023,18996461.02496985,20631286.990615334,18598386.708177909,15357004.698498769,22063033.102333106,24965842.355904803,22648458.581835911,22958097.680407692,25618654.366750434,27656308.912876084,28840490.043802835,27740364.244020786,23613933.09244144,25426243.46990703,22768573.515654918,18748703.303585406,26919736.520415515,30376244.767249849,27410106.763830684,27761327.734171998,30753891.076270107,33096331.693675481,34305605.105644614,32936149.307306919,28034391.67205679,30147657.040550064,26996935.615830865,22166922.817672413,31707567.157619461,35692845.898874179,32084645.778560806,32310547.569991793,35754046.677049845,38442569.528963186,39800827.169870675,38165420.395616159,32471123.218988124,34883140.286370769,31228375.514956504,25596555.300180744,36538351.753698729,40982777.270069085,36813744.006020792,36939603.72484687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,null,null,null,null,"Выручка","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,747917135.62005353,null,null,0,0,0,0,0,4823.28,13213.142712000001,29513.405413799999,98152.944733800003,165679.48552320001,228043.40462639998,351978.10653059999,525345.83118467999,720567.77406768012,906229.14684984018,1055513.02562937,1052219.0675214899,1362618.1805583602,1124371.6098363542,1059115.1813033617,1693005.1257002796,2088861.5682617365,2094457.7145130453,2329578.0872106734,2807446.7434316399,3246001.5862696222,3622856.4705844442,3710485.5566515727,3351562.5078292438,3846876.566067453,3561285.771447415,3084985.7531342092,4590774.1827075733,5337201.3143262444,4983914.4688008185,5231644.2777736802,6010884.0252893204,6607179.5044851992,6982485.2088531815,6837297.9663515221,5923538.1183681935,6533129.8172215,5912466.131666556,4959244.9338470092,7197708.9213139098,8240689.7759466842,7569990.898552997,7762526.4754925156,8675658.4884111173,9394792.1858733427,9818884.7811070569,9507055.3143271469,8193801.5318186441,8922058.5208029393,8061141.4572801115,6661719.4485015813,9568567.1956302673,10837761.92473953,9841557.8918546531,9979000.2324535623,11163138.418144155,12080923.337847156,12619324.507133687,12154344.347659899,10361366.897869555,11158817.707970042,10002017.352426646,8251216.6463368293,11849566.515818164,13388295.96532163,12121724.409766354,12298517.879176935,13653593.254742697,14711019.183638766,15250554.160001976,14661066.992396347,12493457.639291678,13435904.143285602,12028739.044295985,9876917.1158862952,14134903.542342447,15935180.907458328,14332082.959061315,14443628.641619848,15989805.533959819,17189510.449136522,17797647.858005982,17063653.221156463,14515252.07493951,15594267.268630899,13958944.461122787,11438932.55202535,16329307.686386609,18328280.920097534,16476410.975310219,16551359.018400647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,null,null,null,null,"Выручка","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,54594731.31749098,null,null,0,0,0,0,0,183.78359999999998,1095.9298812000002,2546.9353324799999,10180.02363048,17002.582629119999,24098.809141440004,36745.472039760003,55770.017762447984,77896.422128447972,100904.94245462398,119378.36464289998,118700.656114788,153560.55040603201,123300.38691368641,111844.09671310656,173074.54990801535,206888.68769486542,201333.9181132699,217317.8315235787,255973.55160126241,287272.15428393881,312507.07863732404,313206.81069399545,278498.82804162503,314518.91733635182,287668.47558367701,245180.06364573294,359910.02300254646,415706.35475092765,385565.24348065228,402501.04563458427,457615.41197901068,500797.30230174866,525684.28731425246,511771.42245414417,441579.40008677158,484625.60383479402,438971.5864764963,366587.47238832107,529672.69899040402,604297.27022158087,552993.41013563983,564367.84322281135,630690.17362750368,682829.67287300085,713865.16704391269,688807.04596613406,592072.53616155928,641753.13396475953,578145.48079311347,478082.39851684391,686968.63482599193,777959.3023548018,706378.45681625069,715875.75958101079,798623.06234437006,861783.87924688717,897513.52213693841,864685.33649420773,737419.44619384583,793890.64517975226,711754.1283194694,587423.1147717823,843305.27868672612,953161.70928884344,860375.82211923052,870218.81678043597,965220.08421022934,1040559.6188384912,1078468.4518958605,1037108.1539123778,884539.32081974216,951179.95529478125,852900.67495118757,701837.44196767674,1003526.4923421718,1130144.1063033228,1017236.8596244573,1023814.9292075881,1134497.1473519532,1221892.1418911591,1265020.4501999817,1215102.5611119333,1035719.7084656756,1112611.2121165013,997226.76974421833,819300.85532679304,1169497.8184529755,1312395.4762176347,1179527.2123522258,1182525.1340758428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1002865757.9984887,null,null,0,0,0,0,0,5426.1624375000001,17007.070259375003,38098.72258500001,134855.83456812499,227778.55183899999,318047.04933300003,489165.24012074998,726417.17065874999,994787.39184112498,1270478.7910899371,1499680.0194223234,1515935.5664188275,1960928.3957989912,1758478.6663136876,1654521.3398627501,2429858.871977963,2951670.2274973225,2955005.8203971293,3260429.0211026515,3860170.5277036522,4392801.0874288594,4893046.8463904969,5056936.1867923988,4693140.7635498727,5315927.5388899539,5092663.640388526,4542512.5042249616,6193412.1400530776,7108568.5762547441,6775203.8688739948,7041900.6033977913,7876034.7342982851,8580197.0918809213,9094632.2897022311,9055249.7684755772,8164785.7715306822,8881195.7540228311,8292821.8388479641,7245026.5132688023,9599496.9188705515,10805661.877368098,10174696.72960222,10369397.45728598,11267569.7601797,12068611.617773948,12671013.49455622,12476976.55359263,11200740.758186199,12041832.354332821,11189449.453771243,9672425.6535693407,12704989.617010858,14162485.296533044,13225288.000300528,13373418.89940146,14497590.651507491,15443697.767606409,16195241.381792758,15917309.364381127,14175189.331486786,15044916.326480811,13823163.292183518,11918517.568449812,15691173.065999135,17475543.387406919,16269005.699721884,16452559.44528666,17732630.07690566,18797225.527533006,19542399.806641486,19145406.157601584,17029778.366915859,18083149.576777674,16621335.544907829,14287481.900396565,18745925.763948958,20829086.758435264,19311253.735969462,19435599.948712628,20934724.75550168,22164472.697170824,22987059.528242491,22473166.437721137,19966703.480759561,21203954.619867459,19484698.119667836,16707117.584048798,21890093.978419777,24234035.771069705,22449528.75882978,22536169.418305852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,null,null,null,null,null,"Себестоимость","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,459399430.93539351,null,null,0,0,0,0,0,2151.0923437500001,8111.4259296875016,18381.574575000002,69092.845751562505,115652.58693625001,162164.83460625005,248618.87611312504,370885.68080812506,510377.1749540625,660974.39438034361,781986.88767261547,785178.87366240006,1016883.9416991281,906071.43388825003,846016.12682230002,1235605.13833995,1481840.7420751026,1465289.5144505978,1604451.3838465177,1885420.5755977253,2127555.2398460815,2365794.2639034567,2430006.6138526769,2236073.8571192073,2521465.8229210954,2405178.7737939321,2139047.6660787128,2921345.9584857281,3338350.1927366029,3159837.9169278839,3280808.2640771968,3657394.5109879202,3978996.9705883302,4232584.2420907076,4203348.7290254775,3765879.5419716854,4095251.2712895339,3824380.9893089798,3339226.7899533869,4443086.0369820427,4986256.800476226,4665080.3064664975,4753283.9993245751,5162478.662262979,5527111.0864357995,5834537.1773844399,5736839.2912427811,5118717.2110237367,5499419.8905500583,5104746.3669414949,4414238.9287720751,5833086.5875089485,6491048.2179378197,6026766.8570559341,6098281.1600258816,6604495.8299276857,7028224.2893164847,7405223.4895445351,7272729.2701699892,6440361.2767165564,6840075.3920249818,6285524.9957701936,5421358.9714067671,7178435.6350968741,7980824.5419923179,7382254.1390051935,7466608.5818966031,8044639.3557837559,8526246.1880834233,8910139.1575383916,8722056.5940337628,7715086.9331664313,8199658.9350270964,7539483.8459351836,6483068.580471077,8552802.7065370046,9480657.1299921665,8737439.5756098274,8798350.0039760452,9474441.0325525515,10029634.039722208,10457777.545970466,10217398.727270087,9026664.2385794222,9593596.0257450957,8817288.378390843,7563553.7447552681,9967700.0394141451,11014612.931559242,10142569.944022203,10185787.568587044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,null,null,null,null,null,"Себестоимость","Крупный чек","Товары и продукты категории - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,304507428.45689189,null,null,0,0,0,0,0,1466.3249999999998,5547.5962500000005,12581.068500000001,47566.605450000003,80052.435330000008,111875.48631000001,171437.98486500001,254686.53388499998,349832.04794999998,455416.2102892499,541221.65745322488,537617.05396717496,695781.81025919993,560061.74797124998,507859.44471149996,810971.33707327489,991826.94637850241,975666.67780275771,1066997.3741444326,1253519.5297641975,1410078.8078122202,1576283.889228258,1615201.1426239489,1443862.1620984322,1643115.8320481591,1499078.5494561188,1267902.1687966106,1907213.7851927346,2231778.8693450526,2072654.6087475971,2169547.3444964802,2448828.3109800192,2655718.9904291169,2839581.2535096272,2807626.4016126813,2422635.3794807987,2665355.8107936755,2393979.4945391137,1972595.4151565884,2907243.3288375167,3356615.795300676,3071559.1912573404,3142278.030032326,3469254.9754818664,3713889.7733182982,3940599.6856447076,3858047.0560961561,3314278.1826891191,3600748.3906244715,3222800.8958003246,2623085.9926532344,3835364.3685601251,4388183.1424996899,3976895.1751348656,4031421.9889900507,4448941.5922240382,4754118.6488167075,5034087.6450491594,4911465.54129156,4179653.0185731361,4500554.1141467262,4002278.6141361408,3251745.2186607704,4752207.6867014626,5425176.9873837559,4895319.0465958361,4959255.7536062729,5436789.9811060587,5793704.6870432273,6095952.783580496,5937216.6426477432,5051974.7073798357,5432837.5037670135,4831642.339195163,3914144.9876558688,5698308.5395183833,6491830.6057585375,5834444.3158593439,5876157.7369685294,6434992.4805844426,6851019.2557176528,7199524.2248867825,7003836.5995399626,5957112.9461917793,6399667.529391543,5690145.9231489571,4601281.2553631086,6684141.5563270655,7588901.2150604222,6817615.0342736105,6842091.6761180451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,null,null,null,null,null,"Себестоимость","Крупный чек","Товары и продукты категории - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,43024814.486587986,null,null,0,0,0,0,0,209.47500000000002,792.51375000000007,1797.2955000000002,6632.6767500000005,11102.973000000002,15811.675740000002,24491.140695000002,36383.790555,49976.006849999998,63978.782175,75065.417122500017,75631.150205100013,99397.401465600007,80008.821138750005,72551.349244500001,113785.97282324998,137562.68327024998,137321.14880379004,152428.19630634753,179074.21853774253,201439.82968746001,221715.92007232501,224022.34987849501,203012.84533513308,234730.83314973707,214154.07849373127,181128.88125665864,267643.76088301209,309539.37161512522,291622.68567429588,309935.33492806862,349832.61585428845,379388.4272041595,399574.12472453783,389407.26790744544,340488.89052258531,380765.11582766788,341997.07064844476,281799.34502236976,408082.2412750083,465550.04095709795,432065.90322411543,448896.86143318942,495607.85364026669,530555.68190261419,554586.83765495697,535096.67907020194,465771.38602062676,514392.6272320674,460400.12797147495,374726.57037903351,538344.22505753778,608624.56900134392,559434.11554313498,575917.42699857883,635563.08460343396,679159.80697381531,708399.55873585353,681201.87812642998,587413.0511521101,642936.30202096095,571754.0877337344,464535.03123725293,667005.99556560686,752451.73195336421,688638.55723254906,708465.10765803885,776684.28301515139,827672.09814903256,857929.67355283734,823469.71465294645,709927.30514476472,776119.6433952878,690234.61988502345,559163.56966512429,799884.54665343941,900392.59441866004,820639.79771081905,839451.10528121865,919284.64008349192,978717.03653109341,1013303.9021656277,971405.90839666629,837073.51645083877,914238.21848450601,812877.9890212795,657325.89362330118,938318.79816317197,1052552.1796200313,958927.00653403846,977441.66801686364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,null,null,null,null,null,"Себестоимость","Крупный чек","Товары и продукты категории - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2839836.2450499027,null,null,0,0,0,0,0,13.965000000000002,52.834250000000004,119.81970000000001,442.17845,740.19820000000004,1034.4474,1585.1871000000001,2397.6947399999999,3331.7337899999998,4265.2521450000004,5004.3611415000014,4971.0314745000014,6433.4887680000011,5232.288528250001,4836.756616300001,7585.7315215500003,9170.8455513500012,9021.4209690500029,9865.9026735500011,11775.626440179001,13429.321979164,14781.061338155003,14934.823325233005,13350.551660642002,15192.934184449003,14004.788569082151,12075.258750443909,17842.917392200809,20635.958107675011,19164.628837240845,20060.539477544895,22997.241747005097,25292.561813610635,26638.274981635859,25960.484527163026,22400.696990113724,24644.991315706662,22359.017348483747,18786.623001491316,27205.482751667219,31036.669397139864,28400.917163729453,29054.813037746881,32572.35556943027,35370.378793507603,36972.455843663804,35673.111938013462,30645.198175581318,33294.021180069096,30100.748788490055,24981.771358602233,35889.615003835854,40574.971266756256,36772.031207904452,37276.208867221925,41776.162535850155,45277.320464921024,47226.637249056905,45413.458541761989,38646.814781073845,41614.000130806526,37382.574474058252,30969.00208248353,44467.066371040455,50163.448796890945,45264.16131850057,45855.346773983103,51048.367628126638,55178.139876602159,57195.311570189151,54897.980976863102,46712.664885620317,50234.281125908601,45124.435015921641,37277.57131100828,53325.636443562646,60026.17296124401,53947.705185939391,54333.404872570791,60417.255187504226,65247.802435406222,67553.593477708506,64760.393893111082,55081.950496456586,59173.994723916236,53139.596693300475,43821.726241553421,62554.586544211466,70170.145308002087,63038.511643768943,63264.832881350405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[28,null,null,null,null,null,null,"Себестоимость","Крупный чек","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,83867193.651433691,null,null,0,0,0,0,0,354.86718750000011,1321.9089843750003,2987.2237500000006,11116.450078125001,18274.600312500002,25725.557812500003,39311.20265625001,59552.047406250007,82490.297203124996,105626.26905468749,123611.88611953125,128430.49078125002,165593.26246640628,200591.21250000002,200591.21250000002,233278.53609375004,264061.74375000002,264061.74375000002,288584.54670937505,339270.15450431249,386620.98489787499,425394.91789593751,442960.22925000003,442960.22925000003,483404.78733750008,521493.35175000003,521493.35175000003,560496.5346290624,597227.68743749987,597227.68743749987,600973.11167315627,642874.10954354447,706613.07010880252,743685.06836531241,754118.90382937505,754118.90382937505,788065.6564249876,820034.92828687513,820034.92828687513,846580.75701373129,871580.2267856251,871580.2267856251,871580.2267856251,896187.290439551,959457.88647798402,1001829.3832623942,1006171.1108756999,1006171.1108756999,1039219.1165488074,1070341.9956778502,1070341.9956778502,1094991.0606826539,1118204.2578231001,1118204.2578231001,1118204.2578231001,1137088.45428028,1192052.702354647,1242699.7296234344,1257421.8401617203,1257421.8401617203,1273054.5967126836,1287776.7072509693,1287776.7072509693,1319042.2203528958,1348486.4414294674,1348486.4414294674,1348486.4414294674,1369320.5569495526,1422839.4330881245,1460816.4529499006,1466517.1198124699,1466517.1198124699,1492667.3128760662,1517294.1937223657,1517294.1937223657,1539449.2184012458,1560313.6591182495,1560313.6591182495,1560313.6591182495,1584420.5051516264,1642038.4192600432,1674919.8657233431,1674919.8657233431,1674919.8657233431,1708089.448573177,1739326.8227133118,1739326.8227133118,1755911.6141382286,1771530.3012082961,1771530.3012082961,1771530.3012082961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Себестоимость","Крупный чек","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,25160158.095430091,null,null,0,0,0,0,0,106.46015625000003,396.57269531250006,896.16712500000017,3334.9350234375001,5482.3800937500009,7717.6673437500003,11793.360796875002,17865.614221875003,24747.089160937499,31687.880716406245,37083.565835859372,38529.147234375007,49677.978739921884,60177.363750000004,60177.363750000004,69983.560828125002,79218.523125000007,79218.523125000007,86575.364012812512,101781.04635129374,115986.29546936249,127618.47536878125,132888.06877499999,132888.06877499999,145021.43620125001,156448.00552500002,156448.00552500002,168148.96038871873,179168.30623124997,179168.30623124997,180291.93350194689,192862.23286306334,211983.92103264076,223105.52050959371,226235.67114881251,226235.67114881251,236419.69692749626,246010.47848606252,246010.47848606252,253974.22710411937,261474.06803568752,261474.06803568752,261474.06803568752,268856.1871318653,287837.36594339518,300548.81497871823,301851.33326270996,301851.33326270996,311765.73496464221,321102.59870335506,321102.59870335506,328497.31820479617,335461.27734693,335461.27734693,335461.27734693,341126.53628408402,357615.81070639408,372809.91888703028,377226.55204851605,377226.55204851605,381916.37901380507,386333.01217529079,386333.01217529079,395712.6661058687,404545.9324288402,404545.9324288402,404545.9324288402,410796.1670848658,426851.82992643735,438244.93588497018,439955.13594374096,439955.13594374096,447800.19386281987,455188.25811670971,455188.25811670971,461834.76552037371,468094.09773547488,468094.09773547488,468094.09773547488,475326.15154548793,492611.52577801293,502475.95971700293,502475.95971700293,502475.95971700293,512426.83457195305,521798.04681399348,521798.04681399348,526773.4842414686,531459.09036248876,531459.09036248876,531459.09036248876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,null,null,null,null,null,"Себестоимость","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,524257230.39441574,null,null,0,0,0,0,0,3200.8528124999998,8554.6031484375017,18936.187790625001,62756.706923437494,107068.51523699999,148703.20414649998,229577.44872037496,339060.83462212497,461600.22155343753,580117.53612515621,682793.53571391187,695223.17439057003,898218.14908008941,807989.01044850005,766287.83646810008,1137828.2315998501,1403504.5906826011,1423707.6937380708,1584483.0632446907,1891411.5323438472,2171598.4983240464,2424792.1691602357,2521503.7449644692,2357245.9411385036,2683772.4108315473,2578448.7382984934,2303019.7592558842,3146196.9630124215,3629098.5333349672,3478896.9889983707,3621014.0834093303,4064818.5600404507,4433584.4042540053,4685814.1926726121,4676035.4576798379,4235349.7134332266,4610498.9686331963,4299318.879863292,3751757.9683114723,4968592.6788078202,5613305.8606532579,5311946.2714480683,5416068.1215952029,5891180.7031208649,6312706.7265936891,6597323.9472561935,6503561.5196013087,5862683.5571330059,6310063.0511844447,5862767.7464683764,5057381.3792154677,6628249.901051905,7405878.209959276,6945115.4221055061,7019829.7910427516,7621466.445578577,8127932.2501304522,8490329.5279814396,8347698.5810191873,7461014.2688344279,7918239.3202966554,7267026.9092879789,6252912.2956713196,8215679.589992594,9171018.2311103605,8578888.1489000358,8675977.6481603906,9359299.1810158454,9924529.015598949,10274700.601084048,10070856.719811507,8990030.7089260761,9542848.6343307048,8759647.9780714363,7514369.0426966511,9842010.1362958401,10967629.133080458,10212616.114380373,10274658.875762446,11075843.26278528,11730191.692091953,12112890.745846003,11846221.944728997,10563369.248567548,11214972.187419571,10293616.265953992,8807835.7260036096,11516289.21582032,12780158.449045273,11890666.462860083,11933352.043631963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,null,null,null,null,null,"Себестоимость","Средний чек","Товары и продукты категории - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,230504635.41065592,null,null,0,0,0,0,0,1455.3,3892.9275000000007,8615.3760000000002,28547.788500000002,48888.766080000001,68069.869559999992,105092.01548999999,154677.57921,210089.81070000003,264041.62784999999,311763.24676035001,314675.63844255003,407513.11805819999,333745.71961500001,310013.34417900007,495909.59972400009,620533.57454896497,630717.91028284514,701938.19550739508,835908.81497046002,956831.84788999497,1068417.8673399002,1109018.6928735799,1015538.6419157133,1165945.6234395239,1071006.7493187564,914258.54986361286,1360815.2283551712,1602734.2133918514,1517253.6597043576,1592811.2602990828,1808401.4772857649,1966494.007142575,2078416.4646317204,2061550.8513161936,1810754.0862977968,1997251.1323658491,1793476.3406153896,1481856.3096509394,2150872.4678993211,2494571.2237300561,2323065.7664588098,2382322.103940919,2631296.7361634825,2818061.802433955,2945259.4407774284,2888744.4067266113,2524017.111012944,2748537.1790534891,2464251.6079643215,2005901.6428610403,2881161.6410551136,3305207.541773418,3042984.8169785896,3085505.1895445022,3410936.364223205,3651369.7436413621,3814265.0422842228,3720564.7893155771,3215947.7010803483,3463477.6651246902,3080340.8066011686,2503202.4086079486,3594865.6163533591,4113497.9352368726,3776513.3356049815,3831767.5221759146,4203963.4640866052,4480095.3022007728,4644421.3489901368,4522238.4664959041,3907134.232658667,4201875.1723946668,3736517.3624298326,3027822.0333547513,4333187.3223449336,4954705.3153903913,4525023.1096261153,4560331.9982175389,4996869.2366977194,5320144.7808830133,5508369.8051575581,5356607.0728145465,4626528.3026413657,4970456.061051161,4419524.8929683445,3573958.7320209732,5101903.4358384637,5807887.4743746333,5301672.5228871265,5325965.1298304731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,null,null,null,null,null,"Себестоимость","Средний чек","Товары и продукты категории - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,172878476.55799189,null,null,0,0,0,0,0,1091.4749999999999,2919.6956250000003,6461.5319999999992,21410.841374999996,36666.574559999994,51052.402169999994,78819.0116175,116008.1844075,157567.35802499999,198031.22088750001,233822.43507026247,236006.72883191245,305634.83854365,250309.28971124999,232510.00813425001,371932.19979300001,465400.18091172382,473038.4327121338,526453.64663054631,626931.61122784507,717623.8859174964,801313.40050492517,831764.01965518505,761653.98143678484,874459.21757964266,803255.06198906712,685693.91239770968,1020611.4212663783,1202050.6600438885,1137940.2447782678,1194608.4452243119,1356301.1079643234,1474870.5053569307,1558812.3484737899,1546163.1384871446,1358065.5647233473,1497938.3492743864,1345107.2554615422,1111392.2322382045,1613154.3509244905,1870928.4177975419,1742299.324844107,1786741.577955689,1973472.552122612,2113546.3518254664,2208944.5805830713,2166558.3050449584,1893012.8332597075,2061402.8842901168,1848188.7059732408,1504426.23214578,2160871.2307913345,2478905.6563300635,2282238.612733942,2314128.8921583765,2558202.2731674039,2738527.3077310221,2860698.7817131667,2790423.5919866827,2411960.7758102613,2597608.2488435176,2310255.6049508764,1877401.806455961,2696149.2122650188,3085123.4514276539,2832385.001703735,2873825.6416319353,3152972.5980649535,3360071.4766505789,3483316.0117426016,3391678.8498719269,2930350.6744939997,3151406.3792959996,2802388.0218223738,2270866.5250160634,3249890.4917587,3716028.986542793,3393767.3322195862,3420248.9986631544,3747651.9275232889,3990108.5856622597,4131277.3538681688,4017455.3046109104,3469896.2269810238,3727842.0457883701,3314643.6697262586,2680469.0490157292,3826427.576878848,4355915.605780975,3976254.3921653447,3994473.8473728551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Себестоимость","Средний чек","Товары и продукты категории - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1646461.6815046857,null,null,0,0,0,0,0,10.395,27.806625,61.538400000000003,203.91277500000001,349.20547199999999,486.21335399999998,750.65725350000002,1104.8398515000003,1500.6415050000001,1886.0116275000003,2226.8803340025006,2247.6831317325004,2910.8079861300002,2383.8979972500006,2214.3810298500002,3542.2114266000003,4432.3826753497497,4505.1279305917496,5013.844253624251,5970.7772497890001,6834.5131992142497,7631.5561952849994,7921.5620919541416,7253.8474422550953,8328.1830245680267,7650.0482094196868,6530.41821331152,9720.1087739655068,11448.101524227512,10837.526140745411,11377.223287850591,12917.153409184037,14046.385765304107,14845.831890226573,14725.363223687094,12933.957759269975,14266.079516898921,12810.545290109925,10584.687926078139,15363.374770709434,17818.365883786115,16593.326903277211,17016.586456720848,18794.976686882019,20129.012874528249,21037.567434124485,20633.888619475794,18028.693650092457,19632.408421810636,17601.797199745153,14327.868877578861,20579.726007536527,23608.625298381558,21735.605835561353,22039.322782460727,24363.831173022892,26081.21245458116,27244.750302030166,26575.462780825561,22971.055007716775,24739.126179462073,22002.434332865494,17880.01720434249,25677.611545381136,29382.128108834804,26975.095254321295,27369.768015542246,30028.310457761469,32000.68073000553,33174.43820707241,32301.7033321136,27908.101661847628,30013.39408853334,26689.409731641663,21627.300238248226,30951.338016749531,35390.752252788508,32321.593640186537,32573.799987268139,35691.923119269428,38001.034149164385,39345.498608268274,38261.479091532485,33046.630733152611,35503.257578936857,31568.03494977389,25528.276657292659,36442.16739884617,41484.910531247384,37869.089449193758,38042.608070217662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[35,null,null,null,null,null,null,"Себестоимость","Средний чек","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,91713582.110971659,null,null,0,0,0,0,0,495.140625,1318.594921875,2921.3395312500002,9687.8186718750003,16279.97625,22380.553124999999,34550.587968749991,51746.331656249997,71109.547171875005,89352.827507812501,103831.51811484374,109456.24921874999,140122.60345546875,170423.15625,170423.15625,204957.09281249999,240875.732728125,242650.94062500002,270059.52065625001,325077.17607365624,377160.19332103117,421099.49624625,440614.97718750004,440614.97718750004,488491.83599062503,535797.59906250006,535797.59906250006,580807.84970531263,625281.1987500001,625281.1987500001,632474.7343062188,682460.631831676,752441.15845322714,795184.26744374994,810458.54204062501,810458.54204062501,846956.46728927817,883019.02961249999,883019.02961249999,914771.14247176866,946144.50249374984,946144.50249374984,946144.50249374984,975089.56780606764,1046899.6611228768,1093909.5065088992,1098173.0147771249,1098173.0147771249,1138838.9072454057,1179019.7194854373,1179019.7194854373,1204336.3870753224,1229351.0665826248,1229351.0665826248,1229351.0665826248,1252279.9823191888,1316887.6817719131,1375477.6566784771,1392411.3361046938,1392411.3361046938,1409549.4462684505,1426483.1256946677,1426483.1256946677,1460759.346022181,1494626.7048746145,1494626.7048746145,1494626.7048746145,1517180.6218511725,1578739.6584750696,1625991.3862647989,1634336.6923935087,1634336.6923935087,1661195.145039618,1687733.2185289147,1687733.2185289147,1713831.5262888134,1739618.5222265266,1739618.5222265266,1739618.5222265266,1765869.365726925,1832259.4549211655,1872229.2986246208,1872229.2986246208,1872229.2986246208,1908592.9407700796,1944522.8217766264,1944522.8217766264,1962704.6428493555,1980669.5833526291,1980669.5833526291,1980669.5833526291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,"Себестоимость","Средний чек","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,27514074.633291509,null,null,0,0,0,0,0,148.54218749999998,395.57847656249999,876.40185937500007,2906.3456015625002,4883.9928749999999,6714.165937499999,10365.176390624996,15523.899496874998,21332.864151562502,26805.848252343749,31149.455434453121,32836.874765624998,42036.781036640627,51126.946875000001,51126.946875000001,61487.127843749993,72262.719818437501,72795.282187500008,81017.856196875,97523.152822096876,113148.05799630935,126329.84887387499,132184.49315625001,132184.49315625001,146547.55079718749,160739.27971875001,160739.27971875001,174242.35491159378,187584.35962500001,187584.35962500001,189742.42029186562,204738.1895495028,225732.34753596815,238555.28023312497,243137.5626121875,243137.5626121875,254086.94018678344,264905.70888374996,264905.70888374996,274431.34274153056,283843.35074812494,283843.35074812494,283843.35074812494,292526.87034182029,314069.89833686303,328172.85195266973,329451.90443313745,329451.90443313745,341651.67217362172,353705.91584563116,353705.91584563116,361300.91612259671,368805.31997478742,368805.31997478742,368805.31997478742,375683.99469575664,395066.3045315739,412643.29700354312,417723.40083140816,417723.40083140816,422864.83388053515,427944.93770840031,427944.93770840031,438227.80380665429,448388.01146238431,448388.01146238431,448388.01146238431,455154.18655535177,473621.89754252083,487797.41587943968,490301.0077180526,490301.0077180526,498358.54351188539,506319.96555867442,506319.96555867442,514149.457886644,521885.55666795798,521885.55666795798,521885.55666795798,529760.80971807742,549677.83647634962,561668.78958738619,561668.78958738619,561668.78958738619,572577.88223102386,583356.8465329879,583356.8465329879,588811.39285480662,594200.87500578875,594200.87500578875,594200.87500578875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,19209096.668679647,null,null,0,0,0,0,0,74.217281249999985,341.04118125000002,780.96021937499984,3006.2818931249999,5057.4496657499994,7179.0105802500002,10968.915287250002,16470.6552285,22809.995333625,29386.860584437498,34899.596035796254,35533.518365857497,45826.305019773739,44418.221976937493,42217.376572350004,56425.502038162493,66324.894739618496,66008.612208460501,71494.574011442994,83338.419762079517,93647.34925873125,102460.41332680499,105425.82797525308,99820.96529216264,110689.3051373113,109036.12829610045,100445.0788903647,125869.21855492788,141119.85018317439,136468.96294773984,140078.25591126335,153821.66326991512,167615.71703858732,176233.85493891203,175865.58177026242,163556.51612577055,175445.51410010032,169121.96967569264,154041.75500394325,187818.20308068945,206099.21623861411,197670.15168765327,200045.33636620105,213910.39479585484,228793.80474446056,239152.36991558759,236575.74274854004,219339.99002945641,232349.41259831813,221935.34036137129,200805.34558179852,243653.12845000467,265558.86863594793,253405.72113908868,255307.94833282684,271628.37600122951,287541.22815947287,299688.36426678207,296881.51319194987,273813.78593580314,286601.61415917403,270611.38712534745,244246.30137172612,297057.84090966731,323700.61430424143,307863.41181665548,309973.21522966673,328691.54010605993,346450.32385063486,357560.0480190462,352492.84375631541,324660.72482335195,340642.00741987181,322203.72090120881,290044.27722883818,351112.92111611442,380800.49536263756,361198.04597926309,362591.06897413603,384440.46016384807,404646.96535666101,416391.23642602225,409545.76572205592,376669.9936125917,395386.40670279262,373793.47532299871,335728.11328992055,406104.72318531224,439264.39046519157,416292.3519474956,417029.80608684721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","Товары и продукты категории - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,4400741.72654936,null,null,0,0,0,0,0,18.19125,83.679749999999999,191.73577499999999,737.47327499999994,1250.1037394999998,1783.6541415000002,2726.0710785000001,4063.1425064999994,5602.8946049999995,7218.0229275000002,8627.3564921774996,8685.8619326324988,11238.801640604997,8993.8387625624982,8087.6083018500003,12594.8664851625,15343.962216313501,15213.728232895501,16525.680855453,19310.787782834628,21570.451058858624,23600.948584578746,24065.554929295395,21757.67029508168,24665.719299353921,22436.543303320777,18899.05237154723,27835.158298612369,32600.454877704167,30685.383663113476,32077.234200384719,36109.282607453846,39111.100519438856,41124.865225347981,40591.665963033069,35523.227168242302,39035.458564266111,35064.907657234471,28855.407498278837,41740.795240052517,48257.907332240371,44787.116046550604,45765.133267129109,50517.412695204803,54068.42489336407,56521.511550491559,55263.259369492,48166.184720457568,52270.89316463493,46745.56889630315,38044.982810596717,54661.99611599635,62668.056227508307,57663.819022919197,58447.089043870197,64446.112314722515,68807.332665143258,71717.242957263647,69938.097661752749,60439.621732751162,65074.289220226376,57866.695000423671,47010.483219520749,67494.593584964998,77218.381159217941,70697.180134917828,71565.92271674599,78427.370338191235,83574.595192236127,86624.846923988298,84329.882031334913,72869.597764820559,78361.439431194332,69693.503663879004,56451.379798785216,80736.470134301591,92110.211811643632,84038.615006724722,84612.212710495922,92632.848865723572,98619.560229036026,102102.68108246404,99283.957851419065,85746.875218110275,92114.971173092083,81901.069897753259,66227.097295897547,94536.370182331884,107529.00370868803,98069.929024930854,98373.586611722698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","Товары и продукты категории - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,3772064.3370423079,null,null,0,0,0,0,0,15.592500000000001,71.725500000000011,164.34494999999998,632.1199499999999,1071.5174909999998,1528.846407,2336.632353,3482.693577,4802.4810900000002,6186.8767950000001,7394.8769932949999,7445.0245136849999,9633.2585490899983,7709.0046536250011,6932.2356873000008,10795.599844425,13151.967613983001,13040.338485339002,14164.869304674001,16552.103813858248,18488.958050450252,20229.3845010675,20627.618510824628,18649.431681498587,21142.045113731929,19231.322831417809,16199.187747040485,23858.707113096323,27943.247038032147,26301.75742552583,27494.77217175833,30950.81366353187,33523.800445233312,35249.884478869695,34792.856539742621,30448.480429921965,33458.964483656666,30055.635134772408,24733.206427096145,35777.824491473577,41363.920570491748,38388.956611329086,39227.257086110665,43300.639453032694,46344.364194312067,48447.009900421326,47368.508030993136,41285.301188963633,44803.622712544231,40067.630482545552,32609.985266225754,46853.139527996864,53715.476766435691,49426.13059107359,50097.504894745893,55239.524841190723,58977.713712979945,61471.922534797413,59946.940852930929,51805.390056643839,55777.96218876545,49600.024286077431,40294.699902446358,57852.508787112849,66187.183850758229,60597.582972786724,61342.219471496566,67223.460289878189,71635.36730763095,74249.868791989982,72282.756026858493,62459.655226989053,67166.948083880852,59737.288854753438,48386.89697038733,69202.688686544207,78951.610124265964,72033.098577192635,72524.753751853641,79399.584742048784,84531.051624888016,87516.583784969174,85100.535301216325,73497.321615523091,78955.689576936071,70200.917055217098,56766.08339648362,81031.174441998766,92167.717464589747,84059.939164226438,84320.217095762302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","Товары и продукты категории - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2514709.5580282062,null,null,0,0,0,0,0,10.395,47.817000000000007,109.5633,421.41329999999994,714.34499399999993,1019.230938,1557.7549020000001,2321.7957179999999,3201.6540599999998,4124.5845300000001,4929.9179955299996,4963.3496757899993,6422.1723660600001,5139.3364357500004,4621.4904581999999,7197.066562949999,8767.9784093220005,8693.5589902259999,9443.2462031159994,11034.735875905499,12325.972033633498,13486.256334045,13751.745673883082,12432.954454332388,14094.696742487953,12820.881887611871,10799.458498026986,15905.804742064211,18628.83135868809,17534.504950350554,18329.848114505556,20633.875775687909,22349.2002968222,23499.922985913126,23195.237693161751,20298.98695328131,22305.976322437778,20037.090089848269,16488.804284730762,23851.882994315718,27575.947046994494,25592.637740886057,26151.504724073773,28867.092968688463,30896.24279620804,32298.006600280885,31579.005353995424,27523.534125975748,29869.081808362815,26711.753655030367,21739.990177483833,31235.426351997903,35810.317844290454,32950.753727382391,33398.336596497262,36826.349894127146,39318.475808653289,40981.28168986494,39964.627235287284,34536.926704429228,37185.308125843636,33066.682857384949,26863.13326829757,38568.339191408573,44124.789233838819,40398.38864852448,40894.812980997704,44815.640193252126,47756.911538420638,49499.912527993321,48188.504017905667,41639.77015132604,44777.965389253899,39824.8592365023,32257.931313591558,46135.125791029473,52634.406749510636,48022.065718128411,48349.835834569094,52933.05649469918,56354.034416592003,58344.389189979447,56733.690200810888,48998.21441034873,52637.126384624054,46800.611370144725,37844.055597655744,54020.782961332508,61445.14497639316,56039.959442817628,56213.47806384154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[42,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,6555062.3438921375,null,null,0,0,0,0,0,23.106562499999999,106.01456250000001,242.55091874999997,934.8272062499999,1554.9872625,2190.2146875000003,3344.9668874999998,5079.2487899999996,7079.204291250001,9121.0587168750008,10728.803503687501,11107.140187500001,14255.440356937497,17366.186249999995,17366.186249999995,19875.360881249995,22354.604999999996,22354.604999999996,24123.675113999994,28031.378684216252,31739.975473683749,34726.018390087491,36139.160662499991,36139.160662499991,39066.803062874991,41959.523287499993,41959.523287499993,44822.729539349988,47651.782237499989,47651.782237499989,47828.001095857493,50867.454787108836,55870.473674686902,58737.83249906249,59450.631980249993,59450.631980249993,62034.703638261366,64587.95137987499,64587.95137987499,66498.231042190499,68385.724068374999,68385.724068374999,68385.724068374999,70173.268983791422,74988.286815828003,78373.724511072171,78742.284610814982,78742.284610814982,81081.396086750901,83392.605636532491,83392.605636532491,85309.666503087341,87203.859844394989,87203.859844394989,87203.859844394989,88551.068423991615,92644.389209766436,96552.243911427751,97716.805724599151,97716.805724599151,98895.426634106625,100059.98844727802,100059.98844727802,102417.23026629297,104746.35389263576,104746.35389263576,104746.35389263576,106326.97637287565,110371.88447103628,113219.5536731343,113609.00129247409,113609.00129247409,115642.81116580211,117652.36088159542,117652.36088159542,119260.48961864547,120849.43590555179,120849.43590555179,120849.43590555179,122673.05389336657,127032.55314318843,129559.67874508431,129559.67874508431,129559.67874508431,132060.47659087725,134531.44384606436,134531.44384606436,135781.84276896084,137017.32639655439,137017.32639655439,137017.32639655439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,null,null,null,null,null,"Себестоимость","Up-Sale-чек","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1966518.7031676408,null,null,0,0,0,0,0,6.9319687499999993,31.804368750000002,72.765275624999987,280.44816187499998,466.49617875000001,657.06440625000005,1003.4900662499999,1523.7746369999998,2123.7612873750004,2736.3176150625,3218.64105110625,3332.1420562500002,4276.6321070812492,5209.8558749999984,5209.8558749999984,5962.6082643749987,6706.3814999999986,6706.3814999999986,7237.1025341999984,8409.4136052648755,9521.9926421051241,10417.805517026247,10841.748198749998,10841.748198749998,11720.040918862496,12587.856986249997,12587.856986249997,13446.818861804995,14295.534671249996,14295.534671249996,14348.400328757247,15260.236436132651,16761.142102406069,17621.349749718745,17835.189594074996,17835.189594074996,18610.411091478411,19376.385413962496,19376.385413962496,19949.469312657147,20515.717220512499,20515.717220512499,20515.717220512499,21051.980695137427,22496.486044748399,23512.11735332165,23622.685383244494,23622.685383244494,24324.41882602527,25017.781690959746,25017.781690959746,25592.899950926203,26161.157953318496,26161.157953318496,26161.157953318496,26565.320527197484,27793.316762929931,28965.673173428324,29315.041717379743,29315.041717379743,29668.627990231987,30017.996534183407,30017.996534183407,30725.169079887892,31423.906167790727,31423.906167790727,31423.906167790727,31898.092911862695,33111.565341310881,33965.866101940286,34082.700387742225,34082.700387742225,34692.843349740629,35295.708264478628,35295.708264478628,35778.14688559364,36254.830771665533,36254.830771665533,36254.830771665533,36801.916168009971,38109.765942956525,38867.903623525293,38867.903623525293,38867.903623525293,39618.142977263175,40359.433153819307,40359.433153819307,40734.552830688248,41105.197918966318,41105.197918966318,41105.197918966318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1524067648.7586758,null,null,0,0,0,0,0,7977.3574124999986,31514.115688825004,72225.357638279995,266180.16144815495,445012.78308632004,621126.83215584001,951455.95995861012,1440089.7932925783,2002846.3615242031,2557855.215889127,2992314.9788327962,2952530.5468252003,3822619.1119239014,2943715.6815975634,2685286.6309265019,4394605.9128996842,5330840.6093933368,5223066.0286525944,5705348.745961627,6819770.7286836728,7776478.9391708942,8529597.6733044125,8546421.7355796918,7499004.887953016,8577362.9637862276,7694471.8586088549,6446134.3504282385,10062208.176500827,11724758.307803944,10748141.775236804,11309003.320353236,13099368.137366187,14418589.048490223,15141329.033978647,14604019.44016299,12283923.396815708,13625403.686013458,12074179.554989554,9792723.6632391401,15082528.642017627,17394482.933370695,15672348.243901199,16083119.484380784,18276110.869426847,19902008.641698219,20746876.104044624,19814398.314889673,16581594.334763855,18153266.291050211,16048224.192479892,12824380.891947854,19613579.315778509,22419078.286466096,19971106.930206284,20279554.773040805,23082825.195731468,25155318.362363726,26162086.691280704,24842084.563793764,20537530.105018057,22334035.496576004,19659181.704217512,15668825.496244205,23921435.248921268,27242159.054453406,24123201.295994382,24477504.984842703,27640074.338317372,30050684.96861973,31092227.910900969,29488918.296014067,24382610.265252352,26451591.562352777,23257239.790170208,18458195.47512982,28100071.428355124,31929084.154200561,28122711.861277118,28342391.192106601,31943624.602859937,34689499.422820039,35876435.949834153,33971009.740163416,28055391.521633744,30386064.147250712,26699848.626155674,21147671.12348409,32147063.280118536,36389417.895314552,32020153.434853457,32137318.459017508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Валовая прибыль","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1265022108.8842268,null,null,0,0,0,0,0,6245.3639062499988,26100.687425312506,59882.16490199999,223610.18190043746,374456.67983675003,524866.83311474998,803278.74539587495,1214505.434196075,1688792.3822151374,2160225.5232942565,2535116.7203102345,2512367.5159453498,3250484.8350593722,2548450.9172729603,2322832.565950484,3722779.9709294038,4504919.8388589546,4416990.7019728106,4814430.4644835098,5731100.3857566956,6508451.0462001106,7121486.7065696837,7149658.941173845,6326010.4585128138,7210429.1963512804,6533002.4781723581,5519433.3717945451,8383590.152358057,9742069.0222449116,8994028.0149014425,9435950.3362655677,10849508.923408218,11911812.362995867,12495207.585422736,12106851.090807421,10317712.10791974,11393592.747690462,10191182.686385484,8372690.980319228,12511557.903601823,14368900.9640943,13058980.358348284,13372338.623626862,15074853.305304948,16365887.314290024,17050602.473065432,16358673.216946241,13877743.813946113,15131867.100065276,13493640.341236414,10942765.769726694,16229946.514824158,18474794.137966983,16621691.724779977,16859816.520381808,19014158.536822747,20628084.623559602,21435266.554258302,20467634.973850798,17173571.815724883,18586168.077882048,16483048.519884724,13327344.332178639,19741300.885318641,22395420.225257531,20027852.624825493,20294719.152275395,22709251.72048635,24570085.505592056,25395465.948106222,24214092.713273156,20319304.738890357,21947998.105522968,19457451.76989568,15683854.237201337,23154764.451082457,26212188.768882014,23347206.202950977,23512197.56601575,26279605.644497294,28412935.489240978,29343049.623900209,27948021.66834607,23444458.980408702,25289544.260625675,22411087.136565663,18033001.555425476,26570651.714284584,29968164.338509843,26671174.061998591,26753816.156259827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,"Валовая прибыль","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,223659905.22563809,null,null,0,0,0,0,0,1622.4271874999999,4658.5395635624991,10577.217623174998,35396.237810362509,58610.970286200027,79340.200479899999,122400.65781022504,186284.99656255502,258967.55251424259,326111.61072468397,372719.48991545814,356995.8931309199,464400.03147827077,316382.5993878541,292827.34483526158,555176.89410042949,685356.97757913545,670750.02077497449,745095.02396598272,916035.21108779265,1074403.0879455758,1198064.3014242086,1188981.8116871035,994316.56669074018,1163104.1552359057,982837.03314892156,781965.99387832498,1444577.2196951518,1708102.7809912772,1505017.4798024478,1610630.1943643498,1946065.4652488697,2173595.1002311939,2296671.0161805693,2161262.5086716842,1688188.4049349669,1922630.8485883037,1613147.251803264,1207486.9655355369,2229116.2425060896,2627383.9152934263,2258044.6271049287,2346458.3538973127,2784477.7852902524,3082085.4592796536,3221560.8338508634,3003493.7947258381,2331117.9746856382,2611995.4696184946,2198373.7108117351,1604338.0692861136,2940317.2945783623,3431883.7147802543,2896442.4697491471,2959170.4414108107,3541671.9725655783,3952991.0877167042,4128994.9791522473,3806645.7666407116,2900352.6290351273,3240578.3876733864,2734990.4431386674,1998304.3506655097,3633886.9258255698,4217277.7342112698,3542836.2608663179,3622540.2310165446,4294294.0737268515,4786490.1680398174,4975853.5589179285,4590210.2725848407,3503426.9303656016,3893055.5089548975,3269091.066224549,2362548.0731896441,4292893.4060466066,4967551.7743778694,4119466.8446809426,4168969.7658574022,4913962.2711745389,5459318.7570445687,5684757.1121599786,5217431.2764274664,3951882.8263719622,4379295.0812113285,3665328.1951687951,2631096.8260217402,4813018.4705662895,5548122.4710522611,4585744.5124501362,4618006.9747686833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,null,null,null,null,null,"Валовая прибыль","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,35385634.64881134,null,null,0,0,0,0,0,109.56631874999999,754.88869995000016,1765.9751131050002,7173.7417373549997,11945.132963370001,16919.798561190004,25776.556752510001,39299.362533947984,55086.426794822968,71518.081870186477,84478.768607103731,83167.137748930501,107734.24538625826,78882.164936748915,69626.720140756544,116649.04786985286,140563.79295524693,135325.30590480939,145823.25751213572,172635.1318391829,193624.80502520758,210046.66531051905,207780.98271874237,178677.86274946239,203829.61219904054,178632.34728757656,144734.98475536823,234040.80444761858,274586.50456775329,249096.28053291244,262422.78972332092,303793.74870909553,333181.58526316134,349450.43237534043,335905.84068388178,278022.88396100106,309180.0897346937,269849.61680080369,212545.71738437781,341854.49590971461,398198.05398296675,355323.25844798656,364322.5068566103,416779.77883164887,454035.86812854029,474712.7971283251,452231.30321759405,372732.54613210284,409403.7213664414,356210.14043174218,277277.05293504539,443315.50637598726,512400.43371885386,452972.73567716201,460567.81124818395,526994.68634314055,574242.65108741424,597825.15787015634,567803.82330225781,463605.66025804268,507289.03102057823,441142.74119412195,343176.81340005621,546247.4377770588,629461.09498460195,552512.41030257498,560245.60155076929,636528.54410416936,694109.29498785629,720908.40387681429,684615.31015606236,559878.59599639021,610537.9478749095,530696.95404997875,411793.16473883856,652413.57122605736,749343.61094068526,656038.81364519428,661223.86023345205,750056.68718810519,817245.17653449811,848629.21377395943,805556.7953898774,659049.71485308395,717224.80541370867,623433.29442121962,483572.74203687249,763393.09526766324,873131.08575244318,763234.86040473019,765495.32798899559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,488107889.8157075,null,null,84500,137000,353000,306000,511000,383346.203125,436888.40807291667,589701.55723958334,545141.0708333333,600776.604375,537856.27625,928770.80093749997,900419.828125,1092965.44921875,1055460.974609375,1134335.6314453124,1363128.9364453123,1702272.671875,1196587.871875,1306247.2385416667,1793405.5567708334,1803259.9207604167,2032748.2374270833,2207416.7671354162,2538467.2695760415,2650387.975984375,2871757.5577500002,2783784.874416667,2524426.0077499999,3647859.1694166665,2487563.419416667,3057552.1860833331,3879089.0458802078,3708063.8625468751,3547404.5125468746,3943080.5254515619,4326273.3000561148,4883231.805055052,4886019.3102790108,4695311.3436123431,3987703.7436123439,5203821.3009827603,3548944.9676494272,4318723.0676494269,5531930.5617441153,5281006.8450774476,5201810.6284107817,5536367.0950774485,5874057.0842000553,6179429.7368409093,6230870.1835630164,5932876.6335630165,5151689.950229683,6666041.8383158837,4541361.9216492167,5455662.3549825503,7189865.4122266341,6636437.2788933003,6284823.8122266335,6644622.5288933003,7036704.0228529256,7461484.2426767219,7640229.4511022577,7156582.4844355909,6253184.6677689245,7851438.0871431604,5381851.2871431597,6668451.5871431604,8304247.3258916307,7824170.6092249639,7230420.1592249647,7801331.6092249639,8199593.8324455414,8666045.5877451561,8746245.0727170072,8258228.9560503419,7158963.6927170083,9066429.2222122569,6191837.0588789228,7660844.5788789224,9422410.9704167284,8924823.3037500624,8171744.4704167293,8852042.2537500635,9246124.5229263753,9799816.7784683127,9803076.5412378367,9302512.4112378359,8031703.1649045032,10212124.969102757,6974113.156102757,8354288.6931027565,10642947.023701882,9883148.023701882,9267857.8570352159,9830323.023701882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10658264.96000001,null,null,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,84000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,174182.39999999997,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Крупный чек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,7613046.4000000013,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Средний чек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1522609.28,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale-чек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1522609.28,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,240403783.3333334,null,null,0,52500,177500,100500,301500,97500,144500,286900,204500,255600,160700,512900,420700,561000,461500,505200,745700,878000,497083.33333333331,554416.66666666674,852500.00000000012,857583.33333333337,1091000,1130083.3333333333,1327333.3333333333,1324166.6666666667,1446666.6666666667,1371333.3333333333,1164000,1980000,1023333.3333333334,1487833.3333333333,1999166.6666666667,1862583.3333333333,1734333.3333333333,2035083.3333333333,2228666.666666667,2649166.666666667,2582500.0000000005,2434833.3333333335,1839500,2700833.3333333335,1380416.6666666667,1994083.3333333333,2882500.0000000005,2682333.3333333335,2669666.666666667,2906083.3333333335,3110958.3333333335,3211666.666666667,3238333.3333333335,2993583.3333333335,2370333.333333333,3461666.666666667,1767083.3333333333,2495750,3861666.666666667,3389833.3333333335,3119666.666666667,3376083.3333333335,3629916.666666667,3861666.666666667,3957500.0000000005,3563583.3333333335,2842833.3333333335,4053333.3333333335,2083750,3159916.666666667,4345000,3972333.3333333335,3468333.3333333335,3923583.3333333335,4180125.0000000005,4453333.333333333,4495000,4096083.3333333335,3219083.3333333335,4645000,2352500.0000000005,3574083.3333333335,4882500,4495833.333333333,3865000.0000000005,4407333.333333333,4651166.666666667,4990833.333333333,4990833.333333333,4579833.333333333,3566166.666666667,5182500,2600416.666666667,3700333.3333333335,5528333.333333333,4892083.333333333,4411666.666666667,4829583.333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,232238783.33333328,null,null,0,0,0,0,0,5000,11000,22400,89000,89100,143200,194400,281200,361000,441000,484200,424199.99999999994,736000,328750,536083.33333333337,834166.66666666674,839250,822666.66666666674,1011750,1159000,1305833.3333333335,1428333.3333333335,1353000,1145666.6666666667,1711666.6666666667,905000,1319500,1980833.3333333335,1844250,1716000,2016750,2210333.3333333335,2380833.3333333335,2464166.666666667,2266500,1821166.6666666667,2682500,1362083.3333333335,1975750,2864166.666666667,2664000,2401333.3333333335,2787750,2942625,3193333.3333333335,3220000,2975250,2351999.9999999995,3443333.3333333335,1748750,2477416.6666666665,3593333.3333333335,3271500,2951333.3333333335,3357750,3611583.3333333335,3843333.3333333335,3939166.666666667,3545250,2824500,4035000,2065416.6666666667,2891583.3333333335,4226666.666666667,3804000,3450000,3905250,4161791.666666667,4435000,4476666.666666667,4077750,3200750,4626666.666666667,2334166.666666667,3305750,4764166.666666667,4327500,3846666.666666667,4389000,4632833.333333334,4972500,4972500,4561500,3547833.3333333335,5164166.666666667,2582083.3333333335,3682000,5260000,4773750,4243333.333333334,4811250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6470000,null,null,0,50000,170000,90000,290000,80000,120000,250000,100000,150000,0,300000,120000,180000,0,0,300000,120000,150000,0,0,0,250000,100000,150000,0,0,0,0,250000,100000,150000,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,0,250000,100000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1694999.9999999981,null,null,0,2500,7500,10500,11500,12500.000000000002,13500.000000000002,14500,15500,16500,17500,18500,19500,20000,20500,21000,21500,22000,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,20635928.579903331,null,null,84500,84500,175500,175500,179500,183500,187500,191500,195500,195500,195500,195500,198035,198035,200765,200765,201165,201565,198431.66666666666,198765,199098.33333333334,199098.33333333334,199098.33333333334,199098.33333333334,201709.38333333333,201709.38333333333,204521.28333333335,204521.28333333335,204887.95,205254.61666666667,205621.28333333335,205987.95,206354.6166666667,206354.6166666667,206354.6166666667,206354.6166666667,209043.99816666666,209043.99816666666,211940.2551666667,211940.2551666667,212343.58850000001,212746.92183333336,213150.2551666667,213553.58850000001,213956.92183333336,213956.92183333336,213956.92183333336,213956.92183333336,216726.98477833334,216726.98477833334,219710.12948833333,219710.12948833333,220153.79615499999,220597.46282166668,221041.12948833333,221484.79615499999,221928.46282166668,221928.46282166668,221928.46282166668,221928.46282166668,224781.62765501667,224781.62765501667,227854.26670631664,227854.26670631664,228342.30003964997,228830.3333729833,229318.36670631662,229806.40003964998,230294.4333729833,230294.4333729833,230294.4333729833,230294.4333729833,233233.19315133381,233233.19315133381,236398.01137417284,236398.01137417284,236934.84804083951,237471.68470750618,238008.52137417285,238545.35804083952,239082.19470750619,239082.19470750619,239082.19470750619,239082.19470750619,242109.11727920722,242109.11727920722,245368.8800487314,245368.8800487314,245959.40038206472,246549.92071539807,247140.44104873139,247730.96138206474,248321.48171539805,248321.48171539805,248321.48171539805,248321.48171539805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14233402.053771794,null,null,65000,65000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,136950,136950,139050,139050,139050,139050,139050,139050,139050,139050,139050,139050,141058.5,141058.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,145290.255,145290.255,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,149648.96265,149648.96265,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,154138.4315295,154138.4315295,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,158762.58447538497,158762.58447538497,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,163525.46200964655,163525.46200964655,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4270020.6161315339,null,null,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2132505.9099999988,null,null,0,0,0,0,4000,8000,12000,16000,20000,20000,20000,20000,20000,20000,20000,20000,20400,20800,17666.666666666668,18000,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18700,19066.666666666668,19433.333333333336,19800,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20570.000000000007,20973.333333333339,21376.666666666675,21780.000000000007,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22627.000000000007,23070.666666666675,23514.333333333339,23958.000000000007,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24889.700000000008,25377.733333333341,25865.766666666674,26353.80000000001,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,27378.670000000016,27915.506666666679,28452.343333333345,28989.180000000015,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,30116.537000000015,30707.057333333356,31297.57766666669,31888.098000000024,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,58929400.290000014,null,null,0,0,0,0,0,903,1823.6750000000004,4268.8450000000003,16826.8,18627.12,30426.12,45067.590000000004,66484.800000000003,85756.5,107101.65,117977.355,105870.66,183937.8,82303,134295.70000000001,209316.5,210837.15,206908.79999999999,254707.65,292011.95,329455.5,360543.5,341904.15000000008,289511.95,432938.5,228942.75,334064.84999999998,501608,467166.15000000014,434756.8,511036.65000000014,560398.35,603515.5,625015.5,574774.19999999995,462096.6,680476,345613,501321.10000000009,726923,676165.95,609636.4,707776.20000000007,747097.1,810790.5,817506,755622.45000000007,597242.1,874703,444162.75,629352.85,912698,831103.2,749656.40000000014,853038.45000000007,917567.47499999998,976610.5,1000983.0000000001,900884.7,717748.85,1025355.5000000001,524864,734809.59999999998,1074100.5,966690.45,876940,992601.45,1057958.4750000003,1127263,1138013,1036471.95,813669.85,1176008,593379,840266.35,1211130.5,1100209.5,977964,1115928.4500000002,1177924.4750000001,1264293,1264293,1159798.95,902065.85,1313038,656519,936187.35,1337410.5,1213861.5,1078988,1223536.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Крупный чек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,20444775.125,null,null,0,0,0,0,0,262.50000000000006,730.62500000000023,1521.6250000000002,6790.0000000000009,7123.5000000000018,12321,17475.750000000004,26790.000000000004,34012.5,43826.250000000007,47500.875000000007,43218.000000000007,74190.000000000015,32681.250000000007,53016.250000000007,81387.500000000015,81101.250000000015,78740.000000000015,96063.750000000015,109297.50000000003,121712.50000000003,132550.00000000003,124357.50000000003,105297.50000000001,156050.00000000003,82387.500000000015,119280,178712.50000000003,165926.25000000003,154140.00000000003,180888.75000000003,197267.5,212837.50000000003,219087.5,201847.5,161367.50000000003,238237.50000000006,120681.25000000003,175061.25000000006,253212.50000000006,235372.5,211720.00000000003,245666.25000000006,259314.37500000006,281275.00000000006,283800.00000000006,261416.25000000006,206955,301900.00000000006,153543.75000000003,217148.75000000003,315400.00000000006,286672.50000000006,258970.00000000006,294153.75,316255.00000000006,336025.00000000006,344337.50000000012,309903.75,246855.00000000006,352650.00000000012,180481.25000000006,252673.75000000006,369275.00000000012,332347.50000000006,300750.00000000006,340616.25000000006,362508.12500000006,386775.00000000012,389900.00000000012,355578.75000000006,278748.75000000006,403400.00000000012,203262.50000000006,288198.75000000006,414837.50000000012,376537.50000000006,334700.00000000006,381622.50000000012,402823.75,432337.50000000012,432337.50000000012,396585.00000000006,308455.00000000006,448962.50000000012,224481.25000000006,320092.50000000006,457275.00000000012,414731.25000000006,368650.00000000012,417543.75000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Средний чек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,37525085.700000003,null,null,0,0,0,0,0,630,1055.2500000000002,2674.35,9684,11145.599999999999,17463.599999999999,26705.7,38304,49995,60979.5,68011.649999999994,60391.799999999996,105894,47940,78561,123795,125644.5,124224,153859.5,177298.5,201765,221505,211504.50000000003,179098.5,269355,142582.5,209065.50000000003,314340,293314.50000000006,273264,321529.50000000006,353770.5,380565,395565,363366,293118,430980,219240,318003.00000000006,461790,429718.50000000006,387972,450576.00000000006,475608,516315,520380,481963.50000000006,380583,558690,283432.5,402055.5,582540,531036,478572.00000000006,545143.50000000012,586544.25,624915,640590,576531,459385.5,656265,335970,470358,687615,618853.5,562200,636133.5,678599.25000000012,722490,729990,664348.5,521965.5,753840,380670,538660.5,777015,706185,627720,716593.50000000012,756404.25,811890,811890,744808.5,579295.5,843240,421620,601240.5,858915,779895,693240,786645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale-чек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,959539.46499999962,null,null,0,0,0,0,0,10.5,37.800000000000004,72.87,352.79999999999995,358.02,641.52,886.14,1390.8,1749,2295.8999999999996,2464.83,2260.86,3853.7999999999997,1681.7500000000002,2718.4500000000003,4134,4091.4000000000005,3944.8,4784.3999999999996,5415.9500000000007,5978,6488.4999999999991,6042.15,5115.95,7533.4999999999991,3972.7499999999995,5719.3499999999995,8555.5,7925.4,7352.8000000000011,8618.4,9360.3500000000022,10113,10363,9560.7000000000007,7611.1,11258.5,5691.75,8256.85,11920.5,11074.949999999999,9944.4000000000015,11533.95,12174.724999999999,13200.5,13326,12242.7,9704.1000000000022,14113,7186.5,10148.6,14758,13394.699999999999,12114.400000000001,13741.199999999999,14768.225,15670.5,16055.5,14449.949999999999,11508.35,16440.5,8412.75,11777.850000000002,17210.5,15489.45,13990,15851.7,16851.100000000002,17998,18123,16544.7,12955.6,18768,9446.5,13407.1,19278,17487,15544.000000000004,17712.45,18696.475000000002,20065.5,20065.5,18405.45,14315.349999999999,20835.500000000004,10417.750000000002,14854.350000000002,21220.500000000004,19235.250000000004,17098,19347.750000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,157480512.65247077,null,null,0,0,0,30000,30000,31443.203125,33064.733072916664,37032.712239583336,58314.270833333336,61049.484375,81230.15625,105303.2109375,145200.02812500001,178173.94921875,216094.32460937501,240393.27644531248,240393.27644531248,354769.87187500001,348769.87187500001,348769.87187500001,462490.72343750001,465741.10409375001,465741.10409375001,553527.45046874997,647412.60290937498,725056.42598437495,790026.10774999997,796026.10774999997,796026.10774999997,945666.05274999992,945666.05274999992,945666.05274999992,1087959.7625468748,1087959.7625468748,1087959.7625468748,1106605.9254515623,1244164.2852227814,1337505.6402217187,1382563.5551123437,1389763.5551123437,1389763.5551123437,1508965.0458160937,1508965.0458160937,1508965.0458160937,1607750.6399107813,1607750.6399107813,1607750.6399107813,1607750.6399107813,1698474.6660883883,1839445.5853959094,1854520.72074135,1863160.72074135,1863160.72074135,1988114.7088275501,1988114.7088275501,1988114.7088275501,2072612.2827383,2072612.2827383,2072612.2827383,2072612.2827383,2143478.2535312413,2277465.4483550382,2332932.184395941,2343300.184395941,2343300.184395941,2398766.9204368428,2398766.9204368428,2398766.9204368428,2509700.3925186475,2509700.3925186475,2509700.3925186475,2509700.3925186475,2583125.1642942075,2707064.0612604907,2731682.061342835,2744123.6613428351,2744123.6613428351,2833767.1375047499,2833767.1375047499,2833767.1375047499,2915515.8757092226,2915515.8757092226,2915515.8757092226,2915515.8757092226,3000741.8639804991,3128398.9278557715,3128398.9278557715,3143328.8478557714,3143328.8478557714,3261018.1683873585,3261018.1683873585,3261018.1683873585,3319862.8286531516,3319862.8286531516,3319862.8286531516,3319862.8286531516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,117478096.74805444,null,null,0,0,0,0,0,1110.15625,2357.486979166667,5409.778645833333,21780.208333333336,23884.21875,39407.8125,57925.546875,88615.40625,113979.9609375,143149.48046875,157225.59726562499,157225.59726562499,245207.59375,245207.59375,245207.59375,332685.171875,335185.46468750003,335185.46468750003,402713.42343750002,474932.77146874997,534658.78921874997,584635.46750000003,584635.46750000003,584635.46750000003,699743.11749999993,699743.11749999993,699743.11749999993,809199.81734374992,809199.81734374992,809199.81734374992,823543.01957812486,929357.14247906255,1001158.1847859374,1035818.1193171876,1035818.1193171876,1035818.1193171876,1127511.5737046874,1127511.5737046874,1127511.5737046874,1203500.4922390624,1203500.4922390624,1203500.4922390624,1203500.4922390624,1273288.2046833755,1381727.3733814687,1393323.6313395,1393323.6313395,1393323.6313395,1489442.0837135001,1489442.0837135001,1489442.0837135001,1554440.217491,1554440.217491,1554440.217491,1554440.217491,1608952.5027163394,1712019.5756577218,1754686.2956891854,1754686.2956891854,1754686.2956891854,1797353.0157206485,1797353.0157206485,1797353.0157206485,1882686.4557835751,1882686.4557835751,1882686.4557835751,1882686.4557835751,1939167.0494570825,2034504.6625080698,2053441.5856483346,2053441.5856483346,2053441.5856483346,2122398.1057728846,2122398.1057728846,2122398.1057728846,2185281.7505455557,2185281.7505455557,2185281.7505455557,2185281.7505455557,2250840.2030619225,2349037.9445044394,2349037.9445044394,2349037.9445044394,2349037.9445044394,2439568.1910671988,2439568.1910671988,2439568.1910671988,2484833.314348578,2484833.314348578,2484833.314348578,2484833.314348578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,35243429.02441632,null,null,0,0,0,0,0,333.046875,707.24609375000011,1622.9335937499998,6534.0625000000009,7165.265625,11822.34375,17377.6640625,26584.621875000001,34193.98828125,42944.844140624999,47167.679179687497,47167.679179687497,73562.278124999997,73562.278124999997,73562.278124999997,99805.551562499997,100555.63940625,100555.63940625,120814.02703125001,142479.83144062498,160397.63676562498,175390.64025,175390.64025,175390.64025,209922.93524999998,209922.93524999998,209922.93524999998,242759.94520312495,242759.94520312495,242759.94520312495,247062.90587343744,278807.14274371875,300347.45543578122,310745.43579515629,310745.43579515629,310745.43579515629,338253.47211140621,338253.47211140621,338253.47211140621,361050.14767171873,361050.14767171873,361050.14767171873,361050.14767171873,381986.46140501264,414518.21201444062,417997.08940184995,417997.08940184995,417997.08940184995,446832.62511405,446832.62511405,446832.62511405,466332.06524729996,466332.06524729996,466332.06524729996,466332.06524729996,482685.75081490178,513605.87269731652,526405.88870675559,526405.88870675559,526405.88870675559,539205.90471619449,539205.90471619449,539205.90471619449,564805.93673507252,564805.93673507252,564805.93673507252,564805.93673507252,581750.11483712471,610351.39875242091,616032.47569450038,616032.47569450038,616032.47569450038,636719.43173186539,636719.43173186539,636719.43173186539,655584.52516366669,655584.52516366669,655584.52516366669,655584.52516366669,675252.06091857667,704711.38335133181,704711.38335133181,704711.38335133181,704711.38335133181,731870.45732015965,731870.45732015965,731870.45732015965,745449.9943045734,745449.9943045734,745449.9943045734,745449.9943045734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4758986.879999998,null,null,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1035959758.9429691,null,null,-84500,-137000,-353000,-306000,-511000,-375368.84571250004,-405374.29238409171,-517476.19960130332,-278960.9093851783,-155763.82128867996,83270.55590584001,22685.159021110041,539669.96516757831,909880.91230545309,1502394.241279752,1857979.3473874838,1589401.6103798877,2120346.4400489014,1747127.8097225633,1379039.3923848351,2601200.356128851,3527580.6886329204,3190317.7912255106,3497931.9788262118,4281303.4591076318,5126090.9631865192,5657840.1155544128,5762636.8611630239,4974578.8802030161,4929503.7943695616,5206908.439192188,3388582.1643449049,6183119.1306206211,8016694.4452570677,7200737.2626899295,7365922.7949016728,8773094.837310072,9535357.2434351705,10255309.723699637,9908708.0965506472,8296219.6532033645,8421582.385030698,8525234.5873401277,5474000.5955897123,9550598.0802735128,12113476.088293245,10470537.615490418,10546752.389303334,12402053.785226792,13722578.904857308,14516005.920481607,13881521.681326658,11429904.384534173,11487224.452734329,11506862.270830676,7368718.5369653031,12423713.903551873,15782641.007572796,13686283.117979653,13634932.244147506,16046121.172878541,17693834.119687002,18521857.240178447,17685502.079358172,14284345.437249132,14482597.409432843,14277330.417074353,9000373.9091010466,15617187.923029639,19417988.445228443,16892781.136769418,16676173.375617743,19440480.505871832,21384639.380874574,22345982.838183962,21230689.339963727,17223646.572535343,17385162.340140522,17065402.731291287,10797350.8962509,18677660.457938395,23004260.850450501,19950967.39086039,19490348.938356537,22697500.079933561,24889682.644351728,26073359.408596314,24668497.328925584,20023688.356729239,20173939.178147957,19725735.470052917,12793382.430381335,21504116.256416656,26506269.871612668,22752295.577818241,22306995.435315624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,226735658.59037608,null,null,2280300,1320300,1430300,1440300,1440300,1452481.3689485001,1454265.2390886487,1458244.6541626495,1497304.3361726627,1476202.6146471698,1502772.8221898885,1526993.9368507937,1599582.5759395757,1602753.1899099033,1632952.6108551032,1613227.1703610199,1584085.0745499716,1778802.9687934164,1554270.8618949458,1550646.9981237259,1732447.5086209639,1619927.5917927609,1606413.1689456014,1735392.6547353305,1795530.9925768222,1809884.8183133998,1825215.5041046678,1745041.822352794,1730929.6996441018,1944813.4978962056,1759518.319695876,1741533.433252434,1994913.6018418078,1844618.1725510224,1831518.3601515435,1897191.188039945,2078547.3634553673,2082513.0997176289,2059246.8561878279,1994569.4787393713,1962463.8783364496,2139789.7397863977,1992586.6942487611,1959294.1820754653,2193893.8111858559,2104714.8756745462,2081183.8773021926,2118884.4164490961,2285470.9320537695,2412301.5295170168,2307179.6388909272,2271410.5524410824,2226320.1546857599,2418145.2987284632,2265135.9896013481,2217727.3185940087,2471041.3628720879,2406777.4520398863,2372925.7655149628,2423824.1972134197,2563600.1807415532,2732628.7521933513,2701330.9983666753,2610522.6265328042,2550055.8816161035,2672580.9467110606,2600076.8416774208,2541126.8223603508,2864614.0149978707,2782599.2118272129,2739344.2573657725,2812558.4561989363,2931592.1339952508,3149219.7456699708,3090015.4486852232,3034629.7855872042,2962410.4273727299,3146113.6038886299,3038516.9524155818,2967187.9728200654,3311448.6974073974,3268485.1796148228,3215243.1264609303,3318001.5197110502,3432465.8832170181,3700840.7677827291,3620061.7283178717,3592826.6875906237,3508605.8758357111,3764738.1931634629,3624062.0304967659,3540764.4501138595,3920307.3120215265,3915260.8474490652,3853723.1327220551,4001172.87513251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,99772010.438968375,null,null,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,21341606.511009313,null,null,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19207445.859908324,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12804963.906605573,null,null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13872044.232156035,null,null,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14939124.557706524,null,null,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6936022.1160780173,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10670803.255504657,null,null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,29931603.131690502,null,null,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,17045775.785248946,null,null,1049800,89800,89800,89800,89800,91847.333749999991,92280.027229166662,95641.413360416671,120793.9762125,95874.701297916661,119781.08337500002,126887.72485000001,153042.50630006249,147901.85237625,155984.27078531252,128291.2203784688,99384.41341753125,266310.49371618748,85153.835082499994,85153.835082499994,228686.86077218747,100244.39175718748,87774.358788437501,194113.77706468751,196700.22917961562,196160.66721406876,182280.89890771877,98676.152212406261,98676.152212406261,277685.26186944376,101665.30969756875,101665.30969756875,282726.17957626871,104688.72820126876,104688.72820126876,140471.45279243457,253222.96817863928,236954.87175383396,177081.52884001881,115793.47528689376,115793.47528689376,246386.86421393463,117964.44215768477,117964.44215768477,247352.39063766366,120115.36994918709,120115.36994918709,120115.36994918709,211115.62667293547,313676.82783752657,158789.49865835311,130804.51936851401,130804.51936851401,260210.58633391053,132946.38304281674,132946.38304281674,245922.2177398997,134816.30183477275,134816.30183477275,134816.30183477275,187812.7954303798,326655.36405486637,226302.12115264466,146376.49989705786,146376.49989705786,186176.74154878181,147032.45482392845,147032.45482392845,288598.24542369985,149365.62603009437,149365.62603009437,149365.62603009437,172903.27490721908,355778.82577264158,203556.38565168527,160711.83649914083,160711.83649914083,231110.38231368805,161867.27831799118,161867.27831799118,274835.58854264271,163721.41192726034,163721.41192726034,163721.41192726034,171494.81123343456,400113.46818285319,189430.87035771136,175464.02747280104,175464.02747280104,275742.16039788816,177103.22326859547,177103.22326859547,262629.9582352502,178501.28544123381,178501.28544123381,178501.28544123381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7331457.0035812519,null,null,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,65100,65100,65100,65100,65100,65100,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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]
[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,4382463.6620194204,null,null,530000,0,0,0,0,2012.828125,2404.3049479166675,5668.5165104166645,30301.622968749998,5291.6343229166687,28705.915000000001,35208.974062500012,55978.155843749992,49984.701703125007,57093.042890625016,28906.806960937549,0,164125.89161718747,0,0,141125.25601562497,12470.032968749972,0,104555.57218750003,101123.43150000002,98904.284472656262,83604.746695312526,0,0,176019.95217187499,0,0,178037.45137499995,0,0,35185.211988281444,140531.29531874988,122197.46424785171,61288.053553125043,0,0,128422.42205624988,0,0,127237.02068847658,0,0,0,83867.774042944351,183343.29723896479,27984.979289839117,0,0,127264.20329109379,0,0,111105.91590512695,0,0,0,45819.07976153335,181618.20661190175,79925.621255586797,0,0,39144.286724853358,0,0,139232.61939360548,0,0,0,16173.336845027479,195781.92521576752,42844.549152544452,0,0,69243.10399569686,0,0,111114.17661538237,0,0,0,0,224881.5436787557,13966.842884910302,0,0,98638.937129292652,0,0,84128.672794016398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3969698.71628098,null,null,10600,10600,10600,10600,10600,10628.754687500001,10663.101901041668,10744.080708333333,11176.961036458333,11252.555812499999,11662.6403125,12165.62565625,13573.5948796875,14287.662046875001,15103.2769453125,15516.23133046875,15516.23133046875,17860.886924999999,14884.072437499999,14884.072437499999,16900.147523437499,17078.290851562502,17078.290851562502,18571.941882812498,20945.159426953127,22358.077776562503,23552.431300781253,23552.431300781253,23552.431300781253,26067.002046093749,26067.002046093749,26067.002046093749,28610.394208593752,28610.394208593752,28610.394208593752,29113.04009414063,32576.28203197266,34321.960092656256,35197.503714843762,35197.503714843762,35197.503714843762,37032.109744218753,37032.109744218753,37032.109744218753,38849.781468339846,38849.781468339846,38849.781468339846,38849.781468339846,41990.381599513174,44609.571560069809,45009.356978496093,45009.356978496093,45009.356978496093,46827.417025511713,46827.417025511713,46827.417025511713,48414.644395584954,48414.644395584954,48414.644395584954,48414.644395584954,51489.934897671839,54084.480706413291,55226.275295778825,55226.275295778825,55226.275295778825,55785.479391848159,55785.479391848159,55785.479391848159,57774.516811756796,57774.516811756796,57774.516811756796,57774.516811756796,60894.290321559325,63691.17496749886,64303.239955392361,64303.239955392361,64303.239955392361,65292.427155330872,65292.427155330872,65292.427155330872,66879.772535550626,66879.772535550626,66879.772535550626,66879.772535550626,70223.761162328155,73436.354643453233,73635.880970380516,73635.880970380516,73635.880970380516,75045.008643656154,75045.008643656154,75045.008643656154,76246.846826427805,76246.846826427805,76246.846826427805,76246.846826427805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,932156.40336729249,null,null,4800,4800,4800,4800,4800,4805.7509375,4812.6203802083328,4828.8161416666662,4915.3922072916666,4930.5111625,5012.5280624999996,5113.1251312499999,5370.7555766249998,5509.4886262500004,5667.9509493750002,5748.1820870624997,5748.1820870624997,6203.7151739999999,5169.7626449999998,5169.7626449999998,5561.457233125001,5596.0679368750007,5596.0679368750007,5886.2629943750007,6276.6382526625002,6543.3049648499991,6768.7209116249996,6768.7209116249996,6768.7209116249996,7243.3076514749991,7243.3076514749991,7243.3076514749991,7723.3339926749995,7723.3339926749995,7723.3339926749995,7818.2007100124993,8342.6408279167481,8662.6974133259992,8823.2215720499989,8823.2215720499989,8823.2215720499989,9159.5824134659997,9159.5824134659997,9159.5824134659997,9492.8384808472474,9492.8384808472474,9492.8384808472474,9492.8384808472474,9896.0835304779084,10362.571538491957,10433.774890017901,10433.774890017901,10433.774890017901,10757.578517305019,10757.578517305019,10757.578517305019,11040.269939187796,11040.269939187796,11040.269939187796,11040.269939187796,11374.323896174621,11823.219861551299,12020.767726279008,12020.767726279008,12020.767726279008,12117.518557080259,12117.518557080259,12117.518557080259,12461.652343337568,12461.652343337568,12461.652343337568,12461.652343337568,12749.718021882272,13219.795870625161,13322.666824998454,13322.666824998454,13322.666824998454,13488.921443910313,13488.921443910313,13488.921443910313,13755.709672959709,13755.709672959709,13755.709672959709,13755.709672959709,14030.823866418894,14555.343655956816,14587.920297733017,14587.920297733017,14587.920297733017,14817.988420251821,14817.988420251821,14817.988420251821,15014.212410118493,15014.212410118493,15014.212410118493,15014.212410118493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,79986269.234468237,null,null,15000,15000,125000,135000,135000,145134.03519850003,146485.21185948202,147103.24080223282,161010.35996016281,164827.91334925321,167491.73881488841,184606.21200079363,194575.06963951333,202886.33753365331,225003.34006979066,232970.94998255122,232735.66113244032,260527.47507722897,217152.0268124459,213528.16304122593,251795.6478487766,267718.20003557339,266673.810157164,289313.87767064286,309306.81339720672,324200.20109933103,353410.65519694926,356841.72014038765,342729.59743169567,377604.28602676198,368329.05999830732,350344.17355486547,422663.47226553917,450405.49434975378,437305.6819502748,467195.78524751053,497114.72677672829,517348.55946379504,553955.65884780907,550566.3349524776,518460.73454955593,565193.20707246312,546412.58359107631,513120.07141778059,618331.7520481922,656389.83722535928,632858.83885300544,670559.37799990911,706299.3468258339,730568.74312449014,780334.18167757394,772550.07451756822,727459.67676224583,789878.7538395524,764133.64800353115,716724.97699619178,857063.18657718808,903905.19165011321,870053.50512519001,920951.93682364654,966689.74799952365,996875.7508268354,1065931.2399023811,1055048.4893240966,994581.74440739607,1077306.5678506291,1043946.7495418426,984996.73022477236,1166918.1322625212,1224135.948485469,1180880.9940240285,1254095.1928571924,1307318.2926570326,1342070.3534663296,1435088.4966025383,1422547.3826570639,1350328.0244425896,1463632.6551439425,1425279.1076665914,1353950.1280710748,1585242.5424337552,1653393.201256563,1600151.1481026702,1702909.5413527905,1766059.3885596539,1805815.6161759463,1935719.1745362307,1922450.9766938933,1838230.1649389807,1994084.3493416456,1952047.123804241,1868749.5434213346,2162765.6703623468,2241847.878583902,2180310.1638568919,2327759.9062673468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1761883.2150000008,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,13750,13750,13750,13750,13750,13750,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,15125.000000000004,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,16637.500000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,18301.250000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,20131.375000000007,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,22144.512500000012,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,24358.963750000017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12634667.033785827,null,null,0,0,0,0,0,67.017599249999989,242.60592974100004,551.62040111639999,2005.1799800813999,3363.9566746266,4695.8694074442001,7203.1060003968005,10832.534819756642,14988.16876682664,19141.67003489532,22459.974991275598,22342.330566220138,28917.737538614463,23510.971739556255,21699.039853946262,34122.323924388249,41412.554184453293,40890.359245248612,44828.888835321392,53399.706281936626,60846.400132998766,67113.222598474546,68016.789611860455,60960.728257514456,69466.452513380907,63935.677494986921,54943.234273265989,81278.101582769523,94166.634420293456,87616.728220553981,91754.519618755148,104877.01435832234,114993.93070185572,121179.8066184044,118296.34604319283,102243.54584173196,112532.99720018145,101835.00696918757,85188.750882539738,123410.12780444091,141000.72405369396,129235.22486751708,132262.58470833383,147718.40314803275,159853.10129736082,167089.4479930042,161456.87434241149,138911.67546475027,150975.49322691516,136188.36823125568,112484.03272758597,161592.84466394686,182907.81791499568,165981.97465253409,168264.86836221133,187902.07923619478,202995.08064985066,211786.64036536732,203796.96964087451,173563.59718252419,186894.75911528413,167411.72498200519,137936.7153234701,198063.04157460204,223588.51220930161,201961.03497858136,204650.32215064683,226863.52207611519,244239.55248076373,253173.13858771228,243171.62226807821,207061.94316084107,222673.70569565229,199392.87667539023,163728.38687763191,234229.9859615204,263790.85456317919,237169.82798623291,238889.95570409618,264391.74679180805,284269.86059995432,294317.47739038314,282220.88088942278,240110.47501196654,257950.09383559087,230922.73372911758,189273.94353766445,270185.78629269154,303117.26833192125,272348.41096841614,273367.43938661681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,958459.2138671875,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,8750,8750,8750,8750,8750,8750,8750,8750,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9187.5,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,9646.8750000000018,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10129.21875,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,10635.679687500002,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11167.463671875001,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,11725.836855468751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12634667.033785827,null,null,0,0,0,0,0,67.017599249999989,242.60592974100004,551.62040111639999,2005.1799800813999,3363.9566746266,4695.8694074442001,7203.1060003968005,10832.534819756642,14988.16876682664,19141.67003489532,22459.974991275598,22342.330566220138,28917.737538614463,23510.971739556255,21699.039853946262,34122.323924388249,41412.554184453293,40890.359245248612,44828.888835321392,53399.706281936626,60846.400132998766,67113.222598474546,68016.789611860455,60960.728257514456,69466.452513380907,63935.677494986921,54943.234273265989,81278.101582769523,94166.634420293456,87616.728220553981,91754.519618755148,104877.01435832234,114993.93070185572,121179.8066184044,118296.34604319283,102243.54584173196,112532.99720018145,101835.00696918757,85188.750882539738,123410.12780444091,141000.72405369396,129235.22486751708,132262.58470833383,147718.40314803275,159853.10129736082,167089.4479930042,161456.87434241149,138911.67546475027,150975.49322691516,136188.36823125568,112484.03272758597,161592.84466394686,182907.81791499568,165981.97465253409,168264.86836221133,187902.07923619478,202995.08064985066,211786.64036536732,203796.96964087451,173563.59718252419,186894.75911528413,167411.72498200519,137936.7153234701,198063.04157460204,223588.51220930161,201961.03497858136,204650.32215064683,226863.52207611519,244239.55248076373,253173.13858771228,243171.62226807821,207061.94316084107,222673.70569565229,199392.87667539023,163728.38687763191,234229.9859615204,263790.85456317919,237169.82798623291,238889.95570409618,264391.74679180805,284269.86059995432,294317.47739038314,282220.88088942278,240110.47501196654,257950.09383559087,230922.73372911758,189273.94353766445,270185.78629269154,303117.26833192125,272348.41096841614,273367.43938661681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,47417481.6140856,null,null,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,134209.16666666672,134209.16666666672,147630.08333333343,147630.08333333343,147630.08333333343,162393.09166666676,162393.09166666676,162393.09166666676,178632.40083333344,178632.40083333344,178632.40083333344,196495.6409166668,196495.6409166668,196495.6409166668,216145.20500833349,216145.20500833349,216145.20500833349,237759.72550916689,237759.72550916689,237759.72550916689,261535.69806008358,261535.69806008358,261535.69806008358,287689.26786609192,287689.26786609192,287689.26786609192,316458.19465270115,316458.19465270115,316458.19465270115,348104.0141179713,348104.0141179713,348104.0141179713,382914.41552976839,382914.41552976839,382914.41552976839,421205.85708274529,421205.85708274529,421205.85708274529,463326.4427910198,463326.4427910198,463326.4427910198,509659.0870701219,509659.0870701219,509659.0870701219,560624.9957771342,560624.9957771342,560624.9957771342,616687.49535484752,616687.49535484752,616687.49535484752,678356.24489033245,678356.24489033245,678356.24489033245,746191.8693793657,746191.8693793657,746191.8693793657,820811.05631730217,820811.05631730217,820811.05631730217,902892.16194903268,902892.16194903268,902892.16194903268,993181.37814393605,993181.37814393605,993181.37814393605,1092499.5159583297,1092499.5159583297,1092499.5159583297,1201749.4675541627,1201749.4675541627,1201749.4675541627,1321924.4143095789,1321924.4143095789,1321924.4143095789,1454116.8557405372,1454116.8557405372,1454116.8557405372,1599528.541314591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4579111.1239437694,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,13420.916666666672,13420.916666666672,13420.916666666672,14763.00833333334,14763.00833333334,14763.00833333334,16239.309166666679,16239.309166666679,16239.309166666679,17863.240083333345,17863.240083333345,17863.240083333345,19649.564091666682,19649.564091666682,19649.564091666682,21614.520500833347,21614.520500833347,21614.520500833347,23775.972550916689,23775.972550916689,23775.972550916689,26153.569806008356,26153.569806008356,26153.569806008356,28768.92678660919,28768.92678660919,28768.92678660919,31645.81946527012,31645.81946527012,31645.81946527012,34810.401411797131,34810.401411797131,34810.401411797131,38291.441552976845,38291.441552976845,38291.441552976845,42120.585708274528,42120.585708274528,42120.585708274528,46332.64427910198,46332.64427910198,46332.64427910198,50965.908707012197,50965.908707012197,50965.908707012197,56062.499577713417,56062.499577713417,56062.499577713417,61668.749535484763,61668.749535484763,61668.749535484763,67835.624489033245,67835.624489033245,67835.624489033245,74619.186937936582,74619.186937936582,74619.186937936582,82081.105631730228,82081.105631730228,82081.105631730228,90289.21619490326,90289.21619490326,90289.21619490326,99318.137814393602,99318.137814393602,99318.137814393602,109249.95159583297,109249.95159583297,109249.95159583297,120174.94675541627,120174.94675541627,120174.94675541627,132192.4414309579,132192.4414309579,132192.4414309579,145411.6855740537,145411.6855740537,145411.6855740537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,809224100.35259283,null,null,-2364800,-1457300,-1783300,-1746300,-1951300,-1827850.2146610001,-1859639.5314727402,-1975720.8537639529,-1776265.2455578407,-1631966.4359358498,-1419502.2662840486,-1504308.7778296834,-1059912.6107719974,-692872.27760445001,-130558.36957535148,244752.17702646367,5316.5358299156651,341543.47125548497,192856.94782761764,-171607.60573889129,868752.84750788752,1907653.096840159,1583904.6222799094,1762539.3240908813,2485772.4665308092,3316206.1448731199,3832624.6114497446,4017595.0388102289,3243649.1805589143,2984690.296473356,3447390.119496312,1647048.7310924716,4188205.5287788138,6172076.2727060448,5369218.9025383852,5468731.6068617273,6694547.4738547057,7452844.1437175423,8196062.8675118089,7914138.6178112756,6333755.7748669144,6281792.6452443004,6532647.8930913657,3514706.4135142472,7356704.2690876573,10008761.212618697,8389353.7381882258,8427867.972854238,10116582.853173021,11310277.37534029,12208826.281590682,11610111.128885575,9203584.2298484147,9069079.1540058665,9241726.2812293284,5150991.2183712944,9952672.5406797864,13375863.55553291,11313357.352464691,11211108.046934087,13482520.992136989,14961205.367493652,15820526.241811771,15074979.452825367,11734289.555633027,11810016.462721784,11677253.575396933,6459247.0867406949,12752573.908031769,16635389.233401231,14153436.879403643,13863614.919418804,16508888.371876583,18235419.635204602,19255967.38949874,18196059.554376524,14261236.145162612,14239048.736251891,14026885.778875705,7830162.923430834,15366211.760530997,19735775.670835678,16735724.264399461,16172347.418645486,19265034.196716547,21188841.876568995,22453297.680278443,21075670.641334958,16515082.48089353,16409200.984984495,16101673.439556152,9252617.9802674763,17583808.944395132,22591009.024163604,18898572.445096187,18305822.560183115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,null,null,null,null,null,"Амортизация",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,182945939.67934692,null,null,0,47833.333333333328,89500,89500,133666.66666666666,274570.09345794393,299847.75991556665,476654.61349812109,510910.67959680012,511050.86651268794,733174.33246146701,775399.03941753216,776689.17203297792,736018.03896375385,1002308.1715791996,1053791.6520080967,1054846.1054091398,1056837.1726040249,881330.85582255397,1103823.4118182915,1146480.8129940364,1147943.6363111052,1149357.35979184,1150771.0832725747,1152184.8067533097,1374235.4642220421,1417722.476728989,1418773.878598148,1420783.5685502719,1421834.9704194306,1423297.7937364993,1424349.1956056582,1646596.2524197265,1689253.6535954713,1690667.377076206,1692081.1005569408,1693298.4246923402,1694128.0360235423,1695296.2603226076,1696125.8716538097,1918127.4292862085,1961030.3296436227,1961614.4417931554,1963077.265110224,1963661.3772597569,1965075.1007404916,1965659.2128900243,1967072.936370759,1967072.936370759,2189319.9931848273,2231393.2822110392,2232610.6063464386,2233440.2176776407,2234608.441976706,2235438.0533079081,2236022.1654574405,2236851.7767886426,2237435.8889381755,2238265.5002693776,2459682.945752244,2502389.4467643225,2497834.6700249659,2464526.1712834788,2464526.1712834788,2465939.8947642138,2465939.8947642138,2467353.6182449483,2467353.6182449483,2468767.3417256833,2468767.3417256833,2690817.9991944162,2732891.2882206282,2733475.4003701606,2734305.0117013627,2734889.1238508956,2735718.7351820976,2736302.8473316305,2737132.4586628326,2737716.570812365,2738546.1821435671,2739130.2942931,2739763.5062789666,2960596.8396123,3003254.2407880449,3003254.2407880449,3004667.9642687794,3004667.9642687794,3006081.6877495144,3006081.6877495144,3007495.4112302493,3007495.4112302493,3008909.1347109838,3008909.1347109838,3009542.3466968504,3009542.3466968504,3230959.7921797168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3020249.9999999949,null,null,0,47833.333333333328,89500,89500,89500,89500,89500,89500,89500,89500,89500,89500,89500,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,47833.333333333336,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,39861.111111111117,34722.222222222226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,17611.111111111095,null,null,0,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,44027.77777777781,null,null,0,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,694.44444444444446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,264166.66666666645,null,null,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,438888.88888888858,null,null,0,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1755555.5555555543,null,null,0,0,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,33333.333333333336,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,27777.777777777781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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]
[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,175919166.66666669,null,null,0,0,0,0,44166.666666666664,185000,210000,386666.66666666663,420000,420000,640833.33333333326,682500,682500,682500,947500,997500,997500,997500,831250,1052083.3333333335,1093750.0000000002,1093750.0000000002,1093750.0000000002,1093750.0000000002,1093750.0000000002,1314583.3333333335,1356250.0000000002,1356250.0000000002,1356250.0000000002,1356250.0000000002,1356250.0000000002,1356250.0000000002,1577083.3333333337,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1839583.3333333335,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,2102083.3333333335,2143750,2143750,2143750,2143750,2143750,2143750,2143750,2143750,2143750,2364583.3333333335,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2627083.3333333335,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2889583.3333333335,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,3152083.3333333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,39211666.666666679,null,null,0,0,0,0,11666.666666666666,46666.666666666664,46666.666666666664,93333.333333333328,93333.333333333328,93333.333333333328,151666.66666666666,151666.66666666666,151666.66666666666,151666.66666666666,221666.66666666666,221666.66666666666,221666.66666666666,221666.66666666666,184722.22222222222,243055.55555555553,243055.55555555553,243055.55555555553,243055.55555555553,243055.55555555553,243055.55555555553,301388.88888888888,301388.88888888888,301388.88888888888,301388.88888888888,301388.88888888888,301388.88888888888,301388.88888888888,359722.22222222219,359722.22222222219,359722.22222222219,359722.22222222219,359722.22222222219,359722.22222222219,359722.22222222219,359722.22222222219,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,418055.55555555556,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,476388.88888888888,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,534722.22222222225,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,593055.5555555555,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,651388.88888888888,709722.22222222225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,42012499.999999993,null,null,0,0,0,0,12500,50000,50000,100000,100000,100000,162500,162500,162500,162500,237500,237500,237500,237500,197916.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,760416.66666666674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19605833.33333334,null,null,0,0,0,0,5833.333333333333,23333.333333333332,23333.333333333332,46666.666666666664,46666.666666666664,46666.666666666664,75833.333333333328,75833.333333333328,75833.333333333328,75833.333333333328,110833.33333333333,110833.33333333333,110833.33333333333,110833.33333333333,92361.111111111109,121527.77777777777,121527.77777777777,121527.77777777777,121527.77777777777,121527.77777777777,121527.77777777777,150694.44444444444,150694.44444444444,150694.44444444444,150694.44444444444,150694.44444444444,150694.44444444444,150694.44444444444,179861.11111111109,179861.11111111109,179861.11111111109,179861.11111111109,179861.11111111109,179861.11111111109,179861.11111111109,179861.11111111109,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,209027.77777777778,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,238194.44444444444,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,267361.11111111112,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,296527.77777777775,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,325694.44444444444,354861.11111111112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,33609999.99999997,null,null,0,0,0,0,10000,40000,40000,80000,80000,80000,130000,130000,130000,130000,190000,190000,190000,190000,158333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,208333.33333333334,258333.33333333334,258333.33333333334,258333.33333333334,258333.33333333334,258333.33333333334,258333.33333333334,258333.33333333334,308333.33333333337,308333.33333333337,308333.33333333337,308333.33333333337,308333.33333333337,308333.33333333337,308333.33333333337,308333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,358333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,408333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,458333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,508333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,558333.33333333337,608333.33333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14004166.666666659,null,null,0,0,0,0,4166.666666666667,16666.666666666668,16666.666666666668,33333.333333333336,33333.333333333336,33333.333333333336,54166.666666666672,54166.666666666672,54166.666666666672,54166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,65972.222222222234,86805.555555555562,86805.555555555562,86805.555555555562,86805.555555555562,86805.555555555562,86805.555555555562,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,253472.22222222225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10990000.000000009,null,null,0,0,0,0,0,3333.3333333333335,13333.333333333334,13333.333333333334,26666.666666666668,26666.666666666668,26666.666666666668,43333.333333333336,43333.333333333336,43333.333333333336,43333.333333333336,63333.333333333336,63333.333333333336,63333.333333333336,52777.777777777781,52777.777777777781,69444.444444444453,69444.444444444453,69444.444444444453,69444.444444444453,69444.444444444453,69444.444444444453,86111.111111111124,86111.111111111124,86111.111111111124,86111.111111111124,86111.111111111124,86111.111111111124,86111.111111111124,102777.7777777778,102777.7777777778,102777.7777777778,102777.7777777778,102777.7777777778,102777.7777777778,102777.7777777778,102777.7777777778,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,119444.44444444445,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,136111.11111111112,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,152777.77777777778,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,169444.44444444447,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,186111.11111111112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,16484999.999999985,null,null,0,0,0,0,0,5000,20000,20000,40000,40000,40000,65000,65000,65000,65000,95000,95000,95000,79166.666666666672,79166.666666666672,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4006523.0126803,null,null,0,0,0,0,0,70.09345794392523,347.75991556663655,487.94683145448704,1410.6795968000979,1550.8665126879482,2840.9991281337475,3399.0394175321599,4689.1720329779582,5684.7056304204852,6974.8382458662827,8458.3186747632972,9512.772075806477,11503.839270691527,10219.744711442861,11878.967373847074,12869.701882925187,14332.525199993881,15746.248680728697,17159.972161463513,18573.695642198327,19791.019777597627,21611.365617877847,22662.767487036726,24672.45743916056,25723.859308319436,27186.68262538813,28238.084494547009,29651.80797528183,30642.542484359947,32056.265965094761,33469.989445829568,34687.313581228867,35516.924912430972,36685.149211496391,37514.760542698496,38682.98484176393,39919.218532511433,40503.330682044143,41966.153999112845,42550.266148645554,43963.989629380361,44548.101778913071,45961.825259647885,45961.825259647885,47375.548740382699,47782.171099928106,48999.495235327406,49829.106566529517,50997.330865594937,51826.942196797041,52411.054346329751,53240.665677531855,53824.777827064565,54654.389158266669,55238.501307799379,56278.335653211376,56862.447802744085,58276.171283478892,58276.171283478892,59689.894764213706,59689.894764213706,61103.61824494852,61103.61824494852,62517.341725683349,62517.341725683349,63734.665861082649,64141.288220628056,64725.400370160765,65555.011701362877,66139.123850895587,66968.735182097676,67552.847331630386,68382.458662832505,68966.570812365215,69796.182143567305,70380.294293100014,71013.506278966612,71013.506278966612,72004.240788044728,72004.240788044728,73417.964268779542,73417.964268779542,74831.687749514356,74831.687749514356,76245.41123024917,76245.41123024917,77659.134710983984,77659.134710983984,78292.346696850582,78292.346696850582,78876.458846383292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1669384.5886167921,null,null,0,0,0,0,0,29.20560747663551,144.89996481943189,203.31117977270293,587.78316533337409,646.19438028664513,1183.7496367223948,1416.2664239717333,1953.8216804074827,2368.6273460085354,2906.1826024442844,3524.2994478180399,3963.6550315860318,4793.2663627881366,4258.2269631011923,4949.5697391029471,5362.3757845521613,5971.885499997451,6560.9369503036232,7149.9884006097973,7739.0398509159695,8246.2582406656784,9004.735674115771,9442.8197862653033,10280.190599650234,10718.274711799766,11327.784427245055,11765.868539394587,12354.919989700762,12767.726035149977,13356.777485456148,13945.82893576232,14453.047325512029,14798.718713512906,15285.478838123498,15631.150226124373,16117.910350734968,16633.007721879763,16876.387784185059,17485.897499630351,17729.277561935647,18318.329012241818,18561.709074547114,19150.760524853285,19150.760524853285,19739.81197515946,19909.237958303376,20416.456348053085,20762.127736053964,21248.887860664556,21594.559248665431,21837.939310970731,22183.610698971606,22426.990761276902,22772.662149277781,23016.042211583077,23449.306522171406,23692.686584476702,24281.738034782873,24281.738034782873,24870.789485089044,24870.789485089044,25459.840935395219,25459.840935395219,26048.892385701398,26048.892385701398,26556.110775451103,26725.536758595023,26968.916820900318,27314.588208901194,27557.968271206497,27903.639659207365,28147.019721512661,28492.691109513544,28736.07117181884,29081.742559819711,29325.122622125007,29588.960949569424,29588.960949569424,30001.766995018639,30001.766995018639,30590.81844532481,30590.81844532481,31179.869895630982,31179.869895630982,31768.921345937157,31768.921345937157,32357.972796243328,32357.972796243328,32621.811123687745,32621.811123687745,32865.191185993041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,667753.83544671652,null,null,0,0,0,0,0,11.682242990654204,57.959985927772763,81.324471909081169,235.11326613334964,258.47775211465807,473.4998546889579,566.50656958869331,781.52867216299296,947.45093840341394,1162.4730409777137,1409.719779127216,1585.4620126344128,1917.3065451152545,1703.2907852404771,1979.8278956411784,2144.9503138208647,2388.7541999989799,2624.3747801214495,2859.9953602439186,3095.6159403663878,3298.5032962662713,3601.8942696463077,3777.1279145061212,4112.0762398600928,4287.3098847199062,4531.1137708980223,4706.3474157578357,4941.9679958803044,5107.0904140599905,5342.7109941824601,5578.3315743049297,5781.2189302048128,5919.4874854051632,6114.1915352493988,6252.4600904497502,6447.1641402939877,6653.2030887519059,6750.5551136740241,6994.3589998521402,7091.7110247742585,7327.3316048967263,7424.6836298188455,7660.3042099413142,7660.3042099413142,7895.9247900637838,7963.6951833213516,8166.5825392212355,8304.8510944215868,8499.5551442658216,8637.8236994661747,8735.1757243882912,8873.4442795886425,8970.7963045107608,9109.0648597111121,9206.4168846332304,9379.722608868562,9477.0746337906803,9712.6952139131499,9712.6952139131499,9948.3157940356195,9948.3157940356195,10183.936374158087,10183.936374158087,10419.556954280559,10419.556954280559,10622.444310180443,10690.214703438009,10787.566728360127,10925.835283560478,11023.187308482595,11161.455863682946,11258.807888605064,11397.076443805416,11494.428468727534,11632.697023927885,11730.049048850004,11835.584379827767,11835.584379827767,12000.706798007453,12000.706798007453,12236.327378129923,12236.327378129923,12471.947958252393,12471.947958252393,12707.568538374861,12707.568538374861,12943.18911849733,12943.18911849733,13048.724449475096,13048.724449475096,13146.076474397214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1669384.5886167921,null,null,0,0,0,0,0,29.20560747663551,144.89996481943189,203.31117977270293,587.78316533337409,646.19438028664513,1183.7496367223948,1416.2664239717333,1953.8216804074827,2368.6273460085354,2906.1826024442844,3524.2994478180399,3963.6550315860318,4793.2663627881366,4258.2269631011923,4949.5697391029471,5362.3757845521613,5971.885499997451,6560.9369503036232,7149.9884006097973,7739.0398509159695,8246.2582406656784,9004.735674115771,9442.8197862653033,10280.190599650234,10718.274711799766,11327.784427245055,11765.868539394587,12354.919989700762,12767.726035149977,13356.777485456148,13945.82893576232,14453.047325512029,14798.718713512906,15285.478838123498,15631.150226124373,16117.910350734968,16633.007721879763,16876.387784185059,17485.897499630351,17729.277561935647,18318.329012241818,18561.709074547114,19150.760524853285,19150.760524853285,19739.81197515946,19909.237958303376,20416.456348053085,20762.127736053964,21248.887860664556,21594.559248665431,21837.939310970731,22183.610698971606,22426.990761276902,22772.662149277781,23016.042211583077,23449.306522171406,23692.686584476702,24281.738034782873,24281.738034782873,24870.789485089044,24870.789485089044,25459.840935395219,25459.840935395219,26048.892385701398,26048.892385701398,26556.110775451103,26725.536758595023,26968.916820900318,27314.588208901194,27557.968271206497,27903.639659207365,28147.019721512661,28492.691109513544,28736.07117181884,29081.742559819711,29325.122622125007,29588.960949569424,29588.960949569424,30001.766995018639,30001.766995018639,30590.81844532481,30590.81844532481,31179.869895630982,31179.869895630982,31768.921345937157,31768.921345937157,32357.972796243328,32357.972796243328,32621.811123687745,32621.811123687745,32865.191185993041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13821259.722222222,null,null,1249.9999999999998,2499.9999999999995,4883.3333333333321,14541.666666666664,21889.583333333332,31849.999999999996,41341.666666666657,41591.666666666664,53341.666666666664,65091.66666666665,65289.583333333328,64706.249999999993,78672.916666666657,92639.583333333314,92743.749999999985,91910.416666666657,91077.083333333314,104793.74999999999,116224.30555555555,116102.77777777775,115199.99999999999,114297.22222222219,113394.44444444442,124616.66666666666,135838.88888888888,135509.02777777775,134397.91666666666,133286.80555555553,132175.69444444441,131064.58333333333,142078.47222222219,153092.36111111109,152554.16666666666,151234.72222222219,149915.27777777778,148595.83333333331,147276.38888888888,145956.94444444441,156762.49999999997,167568.05555555553,166821.52777777775,165293.74999999997,163765.97222222219,162238.19444444444,160710.41666666666,159182.63888888888,157654.86111111109,168252.08333333331,178849.3055555555,177894.44444444444,176158.33333333331,174422.22222222219,172686.11111111107,170950,169213.88888888888,167477.77777777772,165741.66666666666,176130.55555555553,186519.44444444441,185356.24999999997,183411.8055555555,181467.36111111107,179557.63888888888,177647.91666666663,175738.19444444438,173828.47222222219,171918.74999999994,170009.02777777772,180224.30555555553,190439.58333333328,189102.77777777772,186984.72222222219,184866.6666666666,182748.61111111109,180630.5555555555,178512.49999999994,176394.44444444441,174276.38888888885,172158.33333333328,170040.27777777772,180047.22222222216,190054.16666666663,188509.02777777772,186182.63888888885,183856.25,181529.86111111109,179203.47222222219,176877.08333333334,174550.69444444444,172224.30555555556,169897.91666666669,167571.52777777778,165245.13888888893,175043.75000000003,184842.36111111112,183088.88888888893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,612456900.95102358,null,null,-2366050,-1507633.3333333333,-1877683.3333333333,-1850341.6666666667,-2106856.25,-2134270.3081189441,-2200828.9580549733,-2493967.1339287404,-2340517.5918213078,-2208108.9691152042,-2217966.1820788491,-2344414.0672472157,-1915274.6994716418,-1521529.8999015368,-1225610.2911545513,-900949.89164829999,-1140606.6529125571,-820087.45134854037,-804698.21355049219,-1391533.7953349613,-392927.9654861493,645412.23830683157,321152.81804362591,487151.57415164076,1197748.7708886117,1806461.6528733,2280504.2180540897,2465534.354656525,1690689.9175641984,1431790.7427205909,1882013.8535375912,69607.174375701696,2389055.1096924208,4331587.8968883511,3528636.2476844005,3628054.6729714517,4853972.6602734774,5612759.163249556,6344004.1071892008,6050444.6906019114,4248806.8178029284,4155468.5656006783,4407267.4790759888,1389390.9539595786,5232332.4751612321,7884503.472989317,6266039.6641870886,6292542.9531501457,7970660.6112467051,8943062.9377110191,9801274.6660463102,9203078.3003169112,6797457.9010596611,6663520.7120291591,6837074.3390325308,2747491.2751360796,7550079.097224474,10962297.11103918,8888572.4077508673,8566068.8511818424,10796719.739817109,12281903.336357575,13176442.431639403,12432805.36487522,9092611.4664243683,9170248.095735345,9037981.2071519829,3821884.4407179691,10103582.260750528,13976182.308342215,11273516.10243145,10943738.908975951,13590546.304839753,15318366.012392126,16340447.710092291,15281828.319194425,11348538.853386536,11327639.888700169,11117010.87473001,4921576.4635094889,12447034.244015671,16805957.997890048,13586618.397009388,12982910.538968556,16077923.705928504,18002644.051189102,19269426.243787438,17892711.87025211,13334450.09869957,13229481.268198691,12924280.111659233,6076137.3177787177,14409654.670795262,19406422.92746675,15704187.737288222,14891773.879114509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,87777818.3990684,null,null,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1229245.611085468,1229245.611085468,1197244.1747187099,1163572.2156225648,1143533.9126029685,1142296.5023604177,1282281.975095374,1395256.3596130307,1395256.3596130307,1343194.4547983871,1308814.8531448557,1295681.4678735661,1254562.3039651283,1195596.9185132231,1187791.3230022772,1276283.9317457131,1276283.9317457131,1276283.9317457131,1238857.6628138416,1238857.6628138416,1218788.3462201492,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1109722.2222222222,1086111.111111111,1062500,1038888.888888889,1015277.7777777778,991666.66666666663,968055.55555555562,944444.44444444438,920833.33333333337,897222.22222222213,873611.11111111101,850000,826388.88888888899,802777.77777777787,779166.66666666663,755555.55555555574,731944.44444444461,708333.33333333349,684722.22222222225,661111.11111111124,637500,613888.88888888876,590277.77777777775,566666.66666666663,543055.55555555539,519444.44444444432,495833.3333333332,472222.22222222202,448611.11111111083,424999.99999999971,401388.88888888864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,524679082.5519554,null,null,-2366050,-1507633.3333333333,-1877683.3333333333,-1850341.6666666667,-2106856.25,-2200936.9747856106,-2334162.2913883068,-2893967.1339287404,-2740517.5918213078,-2608108.9691152042,-3084632.8487455156,-3211080.7339138826,-2781941.3661383088,-2388196.5665682037,-2092276.9578212183,-1767616.558314967,-2007273.3195792241,-1953420.7846818743,-1938031.5468838261,-2524867.1286682952,-1526261.2988194833,-487921.09502650145,-812180.51528970804,-646181.7591816932,-31496.840196857229,577216.04178783298,1083260.04333538,1301962.1390339602,547156.00496122986,289494.24036017247,599731.87844221666,-1325649.1852373295,993798.75007938966,2988393.4420899637,2219821.3945395444,2332373.2050978858,3599410.3563083485,4417162.2447363324,5156212.784186922,4774160.7588561997,2972522.8860572167,2879184.6338549666,3168409.8162621483,150533.29114573821,4013544.1289410815,6751170.1396559849,5132706.3308537565,5159209.6198168136,6837327.277913373,7809729.604377687,8667941.3327129781,8069744.9669835791,5664124.567726329,5530187.378695827,5703741.0056991987,1614157.9418027475,6416745.7638911419,9828963.7777058482,7755239.0744175352,7432735.5178485103,9663386.4064837769,11148570.003024243,12043109.098306071,11299472.031541888,7959278.1330910362,8060525.8735131212,7951870.096040871,2759384.4407179691,9064693.3718616404,12960904.530564439,10281849.435764782,9975683.3534203954,12646101.860395309,14397532.67905879,15443225.487870067,14408217.208083317,10498538.853386536,10501250.999811277,10314233.096952233,4142409.7968428209,11691478.688460119,16074013.5534456,12878285.063676052,12298188.316746332,15416812.594817393,17365144.051189102,18655537.35489855,17302434.092474334,12767783.432032906,12686425.712643139,12404835.667214788,5580303.9844453856,13937432.448573038,18957811.816355638,15279187.737288222,14490384.990225621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[158]
[159,null,null,null,null,null,null,"Налог на прибыль",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,104935816.51039109,null,null,0,0,0,0,0,402.10559549999994,485.21185948200008,1103.2408022328,4010.3599601627998,6727.9133492532001,9391.7388148884002,14406.212000793601,21665.069639513284,29976.337533653281,38283.34006979064,44919.949982551196,44684.661132440277,57835.475077228926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,702696.07641188568,1031841.9239633627,1367465.4555826748,1561945.9208755377,1733588.2665425958,1613948.9933967162,1132824.9135452658,1106037.4757391661,1140748.2011398412,322831.58836054988,1283349.1527782269,1965792.75554117,1551047.8148835059,1486547.1035697013,1932677.2812967561,2229714.000604853,2408621.8196612149,2259894.406308379,1591855.6266182065,1612105.1747026257,1590374.0192081742,551876.88814359531,1812938.6743723229,2592180.906112887,2056369.8871529624,1995136.6706840768,2529220.3720790669,2879506.5358117595,3088645.0975740105,2881643.4416166618,2099707.7706773058,2100250.1999622583,2062846.6193904504,828481.95936856419,2338295.7376920208,3214802.7106891125,2575657.0127352104,2459637.6633492708,3083362.518963486,3473028.8102378249,3731107.4709797055,3460486.8184948713,2553556.6864065826,2537285.1425286233,2480967.1334429681,1116060.7968890816,2787486.4897146076,3791562.3632711321,3055837.5474576503,2898076.9980451167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,419743266.04156417,null,null,-2366050,-1507633.3333333333,-1877683.3333333333,-1850341.6666666667,-2106856.25,-2201339.0803811108,-2334647.5032477886,-2895070.374730973,-2744527.9517814708,-2614836.8824644573,-3094024.5875604041,-3225486.9459146764,-2803606.435777822,-2418172.9041018574,-2130560.2978910087,-1812536.5082975179,-2051957.9807116641,-2011256.2597591029,-1938031.5468838261,-2524867.1286682952,-1526261.2988194833,-487921.09502650145,-812180.51528970804,-646181.7591816932,-31496.840196857229,577216.04178783298,1083260.04333538,1301962.1390339602,547156.00496122986,289494.24036017247,599731.87844221666,-1325649.1852373295,993798.75007938966,2988393.4420899637,2219821.3945395444,2332373.2050978858,3599410.3563083485,4417162.2447363324,5156212.784186922,4774160.7588561997,2972522.8860572167,2879184.6338549666,3168409.8162621483,150533.29114573821,4013544.1289410815,6751170.1396559849,4430010.2544418722,4127367.6958534494,5469861.8223306984,6247783.6835021488,6934353.0661703832,6455795.973586861,4531299.6541810632,4424149.9029566608,4562992.8045593575,1291326.3534421958,5133396.611112915,7863171.0221646801,6204191.2595340274,5946188.414278809,7730709.1251870207,8918856.0024193898,9634487.2786448561,9039577.6252335086,6367422.5064728297,6448420.6988104954,6361496.0768326968,2207507.5525743738,7251754.6974893175,10368723.624451555,8225479.5486118197,7980546.6827363186,10116881.488316238,11518026.143247031,12354580.390296057,11526573.766466655,8398831.0827092305,8401000.7998490185,8251386.477561783,3313927.8374742568,9353182.9507680982,12859210.842756487,10302628.050940841,9838550.6533970609,12333450.075853907,13892115.240951277,14924429.883918844,13841947.273979463,10214226.745626323,10149140.570114516,9923868.5337718204,4464243.187556304,11149945.95885843,15166249.453084506,12223350.189830571,11592307.992180504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3062237699.8766031,null,null,0,0,0,0,0,27004.037760000003,70619.405529120006,151027.87986820799,655866.79572715191,694172.195350272,1188601.9494371999,1700873.6831205119,2644149.0292570367,3364918.3040280188,4305688.1966199744,4689419.6848576032,4247084.7635793705,7341822.5511683095,3940800.0288599334,6467150.1418415708,9960144.9636287168,9945944.3081232607,9678788.8262646981,11853851.541769587,13810767.980185598,15423537.579694483,16814264.680682834,15836556.520293154,13396977.213700237,19979049.27079941,10688509.343967034,15649398.500790445,23464068.288058862,21784660.111988489,20246102.727348249,23811570.363222122,26578666.593649052,28656482.472821392,29532909.853102911,27238015.160344098,21777865.014185257,32276639.059366379,16563713.940621169,24263716.480940357,35117236.559208021,32629174.23930284,29359026.414199345,34138147.623547882,36824783.203652054,39950272.288011312,40279934.051321968,37197783.763497286,29394692.32576653,43118617.108255871,22195959.617846433,31707218.315142635,46041869.166975096,41833812.399020843,37773813.863204025,43001857.846729495,47264496.725394517,50229375.675608613,51460911.519198157,46331427.640418872,36865542.054728791,52893867.231750615,27390612.657271415,38708364.534378797,56587008.709366545,50830792.608363554,46028979.344672792,52212953.142535582,56764169.728853829,60535485.105276085,61020971.209531091,55663752.046704561,43590897.444616534,63350761.589675933,32270922.917412914,46185515.904084116,66508011.679286696,60221621.758244827,53520421.120603435,61153037.331210844,65850028.04680229,70673666.102898017,70636194.573691949,64784711.925666302,50311234.532016493,73571350.073193535,37170742.939719357,53525391.484379463,76465619.101981848,69153334.749476552,61458956.596612275,69760971.842742473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,"CF(+)",null,null,null,null,null,"Поступление ДС","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2089313905.0035639,null,null,0,0,0,0,0,16969.68,51998.034228000011,105456.84738119999,484463.71925279993,499910.73511680012,878298.33508200001,1233178.2964367999,1948835.3755399201,2462425.3902124795,3193069.8211473604,3451577.47250904,3143103.5757933008,5412051.2911374001,2876235.1525891875,4721784.6913272599,7223548.9119675234,7170656.4941899516,6944176.5212806966,8474696.1664648,9835210.286799062,10916960.218440857,11874019.997459155,11119511.260951111,9403783.7810441945,13982317.377722524,7449265.9107698929,10898759.311559366,16325208.324730236,15112652.101224668,14033218.47327555,16501222.61390953,18360570.340238333,19812333.89360638,20355511.313325144,18778418.561448198,14965950.244524274,22242776.513509948,11357356.594221128,16693048.684190914,24130544.592249803,22382478.602483336,20114060.329499356,23397578.688737016,25225366.480026841,27359657.044237018,27589742.737888336,25419538.806592409,20093675.826390736,29462713.817586582,15122056.801220926,21652866.92966843,31467827.970343675,28523527.812339135,25774228.351880047,29333028.542536013,32218956.001320001,34207662.978116304,35039429.281897075,31509652.251968842,25059540.488166496,36009228.522830561,18568206.779054873,26327126.533666246,38486667.217650898,34503642.537352964,31205679.683122717,35430379.829719752,38454560.353549942,41035813.158447772,41328189.160243772,37683972.399229556,29474733.736605689,42933030.917392187,21780017.387766879,31298575.998693433,45040611.983970873,40722898.899422005,36189096.43976865,41361924.72083728,44534780.96573434,47795306.481088787,47760992.603844807,43794700.806073852,33992138.990824938,49788332.864483006,25067437.471924245,36222017.685188897,51746450.85514535,46724494.816591911,41523167.852239907,47135060.701341875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,"CF(+)",null,null,null,null,null,"Поступление ДС","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,906797743.78551221,null,null,0,0,0,0,0,9666.0480000000007,16794.1358592,42298.534615680001,154284.68632392,177347.11923071998,278991.66545279999,425465.29387872003,625926.84414580802,815997.47951635218,997210.96114406409,1114418.257301664,990006.56881966803,1736483.930127504,961953.90419184754,1579606.1361312116,2486679.5713404743,2528507.496451627,2498218.1512099905,3093909.2356602191,3646279.8875149689,4146250.2460428546,4550432.458556491,4355157.7457033657,3686852.0401228312,5548053.2411456658,2997647.9276875476,4404008.5464124288,6621150.2844715565,6191751.9105495801,5767929.9086546842,6789217.4722274691,7640682.3205760662,8219439.6197845107,8540344.5454843026,7868466.6356138885,6343594.4976916751,9338872.6597555764,4848036.7777687386,7049529.3849292006,10235825.184951296,9546887.1541916914,8617839.1289905608,10013157.91801906,10812849.760896921,11738138.194035282,11829241.487143999,10986179.36679616,8672577.0185018778,12743894.374402072,6598670.9797319043,9382670.6202656925,13595984.456505749,12420797.834282987,11194111.02600874,12756155.918985743,14041117.560612064,14957548.316498457,15331440.93053408,13836731.05459162,11021856.276296325,15763172.65100196,8236060.265825415,11558370.954686781,16898035.228098538,15241335.595095204,13844662.035347413,15672638.055134976,17102555.818674479,18209017.135653213,18394928.775509655,16788773.886641063,13185014.826553002,19065724.554927569,9796426.5327210296,13897741.469389547,20046671.81490605,18206490.980521776,16182735.525111942,18482514.04232749,19900515.854411662,21360125.974619877,21357177.429607175,19592031.539292704,15232217.556216825,22199255.477315232,11294282.391524872,16146937.493776709,23067111.86329351,20930454.336376745,18603953.240999121,21119671.787613776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,"CF(+)",null,null,null,null,null,"Поступление ДС","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,66126051.08752761,null,null,0,0,0,0,0,368.30975999999998,1827.2354419200001,3272.4978713279993,17118.390150431998,16914.341002752,31311.948902400007,42230.092804991997,69386.809571308782,86495.434299187182,115407.41432855037,123423.95504689919,113974.6189664016,193287.32990340481,102610.97207889867,165759.31438309967,249916.48032071852,246780.31748168264,236394.15377401194,285246.13964456628,329277.80587156746,360327.11521077144,389812.22466718621,361887.51363867748,306341.39253321098,448678.65193121985,241595.50550959189,346630.64281864982,517709.67885707034,480256.10021423898,444954.34541801619,521130.2770851262,577413.93283465412,624708.95943050133,637053.99429346202,591129.96328201063,468320.2719693082,694989.88610085449,358320.56863130245,521138.41182024055,750866.78200692101,699808.48262781184,627126.95570942818,727411.01679180213,786566.96272829024,852477.04973901121,860949.82628963178,792065.59010871267,628439.48087391653,912008.91626721865,475231.83689360321,671680.76520851301,978056.74012566917,889486.75239872187,805474.48531524441,912673.38520773803,1004423.1634624512,1064164.3809938475,1090041.3067669987,985044.33385840792,784145.29026597168,1121466.0579180929,586345.61239112949,822867.04602576536,1202306.2636171165,1085814.475915391,978637.62620266725,1109935.2576808576,1207053.556629413,1290654.8111751028,1297853.2737776651,1191005.7608339398,931148.88145784056,1352006.11735618,694478.99692500406,989198.43600113632,1420727.8804097706,1292231.8783010454,1148589.1557228451,1308598.5680460723,1414731.2266562849,1518233.6471893541,1518024.5402399779,1397979.5802997502,1086877.984974738,1583761.7313952933,809023.07627023745,1156436.3054138599,1652056.383542984,1498385.596507895,1331835.5033732508,1506239.3537868257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,956445837.24215043,null,null,94.511200000000017,924.46340000000009,3418.1826000000005,12546.1651,30999.199199999999,73987.878449999989,148100.37767999998,240858.42389999999,339458.95379399997,510409.58478600008,700561.42757400009,921836.98631564993,1102801.3244682602,1282952.6020448699,1366978.6194851401,1569919.07121678,1635070.5914015402,1814584.5696740567,2476769.8242712412,2878972.0824885578,3011741.5436514127,3397302.1840110663,3922726.50983606,4362695.4606918097,4632100.3295841971,4711451.7462242488,4503804.7865608502,4760870.0319527835,4490805.2469197325,4733934.8564765146,6102866.8025631569,6681561.0352435075,6582930.5360645084,7099965.1856923904,7851673.3017451726,8331297.3551396327,8488977.7898839936,8272753.0686192326,7639761.2931090631,7850989.6707032975,7198690.9314252026,7415348.396276556,9405251.7959000971,10119688.649566244,9776180.0990482979,10321244.040704492,11174009.115762815,11745105.417768005,11825103.472191837,11455060.021256156,10466404.138254888,10703295.388915924,9697370.9478494003,9893280.5693658069,12431040.904861586,13245844.027121751,12668422.820323799,13306574.0068257,14408202.404366286,15108729.846047034,15173642.554311987,14574245.643313926,13205228.48539054,13383012.386523988,12073831.147304736,12294897.094321426,15448768.820596348,16396514.67792926,15656430.109106477,16380997.411532043,17641590.418271236,18410376.746983513,18412455.999747325,17660513.587860543,15990032.667196486,16193673.116022453,14579764.189395476,14809350.298269451,18553910.396248594,19641716.733436484,18640129.556140035,19451835.298734706,20903975.151649762,21814596.520683579,21769726.776386861,20880948.572102748,18874520.644545268,19123544.169779394,17173067.902689137,17413354.844368611,21733046.893070605,22744361.72639614,19942821.165698938,16166562.571727652,6426092.3968603108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,178327497.05220768,null,null,0,0,0,0,0,773.71875,2539.1296875000007,5773.3003125000005,19956.801562500001,34630.073437500003,48661.455000000002,74267.364375000005,112154.02104374999,156020.80723124999,199310.03090625,234552.42045937502,246792.49273125001,309379.08216562506,371965.67160000012,371965.67160000012,439377.39356250002,517228.016175,527666.91682500008,575280.24787500012,680778.19423162506,785360.67691012495,871970.10355725,911881.66283250006,911881.66283250006,987435.63491100003,1062989.6069895001,1062989.6069895001,1145384.092524,1227778.5780584998,1227778.5780584998,1250309.3529581251,1358854.7378320387,1501968.1348803788,1588863.48920859,1618660.0564627501,1618660.0564627501,1664752.0680861901,1710844.07970963,1710844.07970963,1769246.2059856611,1827648.3322616925,1827648.3322616925,1827648.3322616925,1906069.0870817448,2066160.8622281235,2164545.5427702479,2181259.2029860457,2181259.2029860457,2220080.2753707417,2258901.3477554377,2258901.3477554377,2309007.5860561952,2359113.8243569527,2359113.8243569527,2359113.8243569527,2430554.5930337775,2583333.2549945097,2702772.07316462,2740872.9980508233,2740872.9980508233,2740872.9980508233,2740872.9980508233,2740872.9980508233,2797811.4122417532,2854749.826432683,2854749.826432683,2854749.826432683,2912393.5800744332,3067749.1928907614,3188495.4873052221,3211529.9225451034,3211529.9225451034,3215884.1103652306,3220238.2981853574,3220238.2981853574,3268171.7216254156,3316105.1450654739,3316105.1450654739,3316105.1450654739,3365846.7222414557,3533592.0833229902,3664152.3551607956,3676708.8430930488,3676708.8430930488,3687789.9850977338,3698871.1271024188,3698871.1271024188,3735705.9108655872,3772540.6946287551,3772540.6946287551,3772540.6946287551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175]
[176,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,52932368.011468008,null,null,0,0,0,0,0,0,464.23124999999999,1059.2465625000002,2404.7336249999998,9569.3473125,11208.696749999999,17988.17625,26572.242375000002,40720.170251250005,52892.314087500003,66693.704456249994,74037.747819374985,74037.747819374985,111589.70148000003,111589.70148000003,111589.70148000003,152036.7346575,158300.07504750002,158300.07504750002,186868.07367750001,221598.84286147504,249617.56328459998,273564.49884975003,273564.49884975003,273564.49884975003,318896.88209685002,318896.88209685002,318896.88209685002,368333.57341754995,368333.57341754995,368333.57341754995,381852.03835732501,433460.8043418983,467720.07658632897,485598.01693882496,485598.01693882496,485598.01693882496,513253.22391288902,513253.22391288902,513253.22391288902,548294.49967850768,548294.49967850768,548294.49967850768,548294.49967850768,595346.95257053908,644349.56476633507,654377.7608958137,654377.7608958137,654377.7608958137,677670.40432663134,677670.40432663134,677670.40432663134,707734.1473070858,707734.1473070858,707734.1473070858,707734.1473070858,750598.60851318086,799401.34448352491,822261.89941524691,822261.89941524691,822261.89941524691,822261.89941524691,822261.89941524691,822261.89941524691,856424.94792980491,856424.94792980491,856424.94792980491,856424.94792980491,891011.20011485484,949638.31561960198,963458.97676353098,963458.97676353098,963458.97676353098,966071.48945560714,966071.48945560714,966071.48945560714,994831.5435196422,994831.5435196422,994831.5435196422,994831.5435196422,1024676.4898252315,1095478.7601685626,1103012.6529279144,1103012.6529279144,1103012.6529279144,1109661.3381307255,1109661.3381307255,1109661.3381307255,1131762.2083886266,1131762.2083886266,1131762.2083886266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,542764026.37776279,null,null,32500,182500,415833.33333333331,256433.33333333334,611356.96666666667,338118.04562500003,320863.92132291669,806583.90040625003,410590.85725,454786.40537500003,486325.58158333338,1139122.6387708334,728896.39695833321,833458.13046874991,965344.65781770821,1080011.0750078126,1714623.6702786456,1237512.6566875,1486589.5358749998,1294928.3398750001,1646838.4669374998,2030601.70184375,2621652.34009375,2197184.7454687501,2513708.328484375,2820636.2397843748,3074863.8731249999,3201269.0277499999,3145129.0317500001,3610296.2907499997,3598096.3847500002,2933314.4367499999,3602932.6846718751,4326429.1245468752,4189453.3085468747,4181311.6236640625,4647373.5644020308,5597502.3318762183,5328236.5279873442,5290407.5636123437,5077807.7756123431,4735582.8148060944,5410954.1263160938,4338851.3783160932,5260374.2515832819,6157215.7444107812,6485579.5064107813,5828651.7444107812,6315973.6654579379,6670314.9058824349,6999324.8831699258,6884120.9968963508,6603212.8388963509,6092390.3570833504,6918705.42698255,5520838.6589825507,7168388.8698712988,7730750.9348933008,7316659.9168932997,7139859.7798933005,7707746.3445957201,8156284.9099902827,8475087.4576096199,8400424.4944355916,7950692.1164355911,7309728.3784513213,8150586.8524764935,7085315.8444764931,7816557.4785079565,9070830.1205582991,8587574.9445582982,8390471.1575582977,9017764.5936174933,9471314.3296377026,9798505.9944266398,9625697.9493836761,9155951.5413836744,8385598.1934459489,9399082.9775455892,8055921.2795455894,8964195.3519319259,10307307.653750062,9784230.8277500607,9477615.5987500623,10207532.432997361,10670085.894314297,11045908.117379667,10793086.607237836,10298212.319237836,9415226.4505192153,10578872.895769423,8427054.1177694239,10570375.769410113,11522948.734035216,10896543.754035216,9784517.2740352172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12605117.952000011,null,null,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,84000,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,100800,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,120960,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,145152,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,174182.40000000002,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,209018.87999999998,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,250822.65599999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Крупный чек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,9003655.6799999997,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Средний чек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1800731.1360000002,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale-чек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1800731.1360000002,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,283279283.33333331,null,null,0,98000,296333.33333333331,30933.333333333336,385766.66666666663,41700,21873.333333333336,502679.99999999994,91656.666666666672,111373.33333333334,128383.33333333334,746173.33333333337,288353.33333333331,333140,410253.33333333331,468960,1079313.3333333333,545590,680430,526910,773220,1022840,1605820,1134940,1306730,1480360,1624060,1684000,1638880,2063760,1875340,1336580,1827090,2334440,2225020,2212700,2532250,3305780,2925280,2854400,2684840,2359030,2839290,1984030,2688710,3355420,3730610,3101295,3453140,3646605,3834230,3723100,3498890,3033929.9999999995,3631390,2516730,3918009.9999999995,4219720,3881310,3740370,4170490,4450830,4621230,4520700,4162090,3610830,4254090,3518130,3961810,4899360,4513990,4356675,4833440,5119505,5311130,5145150,4770690,4101130,4865290,3907780,4501530,5524100,5106980,4862500,5417340,5703680,5939680,5719400,5324840,4551430,5421440,3705830,5510130,6135300,5627700,4741100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,273988750,null,null,0,0,0,0,499.99999999999994,2100,7940,21080,42390,94440,110450,167240,228420,313140,389320,447960,497379.99999999994,483589.99999999994,658430,504910,751220,1000840,1023820,1072940,1284730,1458360,1602060,1662000,1616880,1481760,1813340,1314580,1805090,2312440,2203020,2190700,2510250,2723780,2863280,2832400,2662840,2337030,2817290,1962030,2666710,3333420,3148610,3039295,3431140,3624605,3812230,3701100,3476890,3011929.9999999995,3609390,2494730,3336009.9999999995,4157720,3859310,3718370,4148490,4428830,4599230,4498700,4140090,3588830,4232090,2936130,3899810,4877360,4491990,4334675,4811440,5097505,5289130,5123150,4748690,4079130,4843290,3325780,4439530,5502100,5084980,4840500,5395340,5681680,5917680,5697400,5302840,4529430,5399440,3683830,4928130,6073300,5605700,4719100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7300000,null,null,0,93333.333333333328,286666.66666666663,20000,373333.33333333331,26666.666666666668,0,466666.66666666663,33333.333333333336,0,0,560000,40000,0,0,0,560000,40000,0,0,0,0,560000,40000,0,0,0,0,0,560000,40000,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1990533.3333333335,null,null,0,4666.666666666667,9666.6666666666679,10933.333333333334,11933.333333333336,12933.333333333336,13933.333333333336,14933.333333333336,15933.333333333334,16933.333333333336,17933.333333333336,18933.333333333336,19933.333333333336,20000,20933.333333333332,21000,21933.333333333336,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,20998286.410437439,null,null,32500,84500,119500,195500,195500,195500,195500,195500,195500,195500,195500,195500,196475,198035,199085,202765,202765,202765,202765,202765,202765,202765,202765,202765,203769.25,205376.05,206457.55,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,211422.32750000001,213077.3315,214191.27650000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,219458.997325,221163.651445,222311.014795,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,227906.16724474996,229661.96098834998,230843.74523884995,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,236793.09226209248,238601.55981800047,239818.7975960155,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,246151.59902995528,248014.32061254053,249268.07552389603,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14150385.567855617,null,null,32500,65000,100000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135975,136950,138000,139050,139050,139050,139050,139050,139050,139050,139050,139050,140054.25,141058.5,142140,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,144255.8775,145290.255,146404.20000000001,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,148583.55382500001,149648.96265,150796.326,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,153041.06043974997,154138.4315295,155320.21577999997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,157632.29225294248,158762.58447538497,159979.82225339999,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,162361.26102053077,163525.46200964655,164779.21692100202,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4220210.7245818265,null,null,0,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2627690.1180000021,null,null,0,0,0,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,69530495.305000022,null,null,0,0,0,0,90.3,362.96750000000009,1423.7195000000002,3813.0214999999998,8216.2634999999991,18546.796000000002,23630.967000000001,36960.281999999999,53419.923000000003,74400.824999999997,93247.6155,109153.692,122152.06050000001,120773.38200000001,164624.66399999999,126483.46800000001,188344.80599999998,251255.83199999999,257326.236,269974.66200000001,323571.95399999997,367624.57800000004,404301.55799999996,419654.97,408634.97400000005,374568.408,458702.38199999998,332680.43400000001,457060.33200000005,585641.41200000001,558085.59600000002,555092.31000000006,636188.25,690580.1939999999,725929.64400000009,718410.41999999993,675370.63199999998,592948.94400000002,714705.49199999997,497862.74400000001,676711.15800000005,846051.51599999995,799225.27800000005,771612.51600000006,871130.17200000014,920252.00399999996,967940.1540000001,939723.4800000001,883025.32200000016,764911.61399999994,916871.9219999999,633665.15399999998,847436.29799999995,1056089.8560000001,980408.83799999999,944548.701,1053961.7520000001,1125261.159,1168694.9039999999,1143167.9100000001,1052045.5319999999,911978.03399999999,1075443.132,746132.12400000007,991027.03800000018,1239482.9280000001,1141597.7520000001,1101808.9649999999,1222966.8119999999,1295789.7990000001,1344400.6740000001,1302324.57,1207038.1619999998,1036930.0740000001,1231089.6420000002,845437.94400000002,1128520.1940000001,1398755.58,1292798.754,1230663.5249999999,1371796.9320000003,1444602.0389999999,1504612.314,1448605.77,1348291.4820000001,1151646.7139999999,1372858.9620000001,936650.18400000001,1253039.2740000002,1544230.1400000001,1425425.16,1199998.6800000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Крупный чек",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,24119840.874999996,null,null,0,0,0,0,26.250000000000004,125.56250000000003,482.03750000000014,1494.7625000000003,3135.4875000000002,7409.8000000000011,9198.2250000000022,14798.849999999999,20992.275000000001,29938.125,37324.087500000001,44500.350000000006,49313.212500000009,49012.350000000006,66138.450000000012,49942.650000000009,73798.8,97278.6,98550.3,102312.6,121530.45000000001,136926.90000000002,148973.40000000002,153823.50000000003,148457.70000000001,135788.40000000002,165168.6,119278.2,162997.35,208437.6,198078.30000000002,196563,224831.25000000003,243076.19999999998,255586.2,251841,236868.6,207207.45,250090.35000000003,173772.45,236067.15000000005,294594.30000000005,278005.65000000002,267922.42500000005,302348.10000000003,319386.07500000007,335752.95000000007,325966.50000000006,305486.85000000003,264723.45,316504.35000000003,218940.45,292501.65000000002,364813.80000000005,338256.15,326082.30000000005,363313.35,387620.70000000007,402090.45,393243.00000000006,361882.35000000003,313651.95000000007,369862.35000000009,256558.95000000007,340753.65000000008,426044.40000000008,392225.85000000003,377878.87500000006,419532.60000000009,444120.82500000007,461136.45000000007,446304.75000000006,413993.85000000003,355356.45000000007,422222.85000000009,289688.70000000007,386832.45000000007,478996.50000000006,442414.2,421076.25,469121.10000000009,494013.44999999995,514514.70000000007,495358.50000000006,461036.10000000003,393790.95000000007,469415.10000000009,320259.45000000007,428391.45000000007,527884.50000000012,486955.5,409876.50000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[196,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Средний чек",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,44278734.149999999,null,null,0,0,0,0,63,231.52500000000003,919.48500000000013,2241.9449999999997,4923.4049999999997,10754.279999999999,13965.21,21396.059999999998,31354.289999999997,42909.75,53993.565000000002,62327.159999999989,70275.914999999994,69205.86,95058.719999999987,73979.64,110779.38,149049.35999999999,153818.28,162550.25999999998,196005.41999999998,223934.94,248024.33999999997,258317.09999999998,252970.02000000002,232197.83999999997,285565.86,207665.82,286254.36000000004,367232.76,350551.07999999996,349161.3,400657.5,435970.62,458214.12,454656.6,427293.35999999993,375963.12,452801.16,315897.12,429518.34000000008,537592.67999999993,508145.94000000006,491107.68000000005,554587.56000000006,585871.91999999993,616431.42000000004,598460.4,563232.06000000006,487787.22,585570.05999999994,404481.42,541260.53999999992,674210.88,626344.74,603220.23,673680.96000000008,719547.57,747853.91999999993,731589.29999999993,673290.35999999987,583703.81999999995,688338.36,477614.52,634390.74,793585.44,731100.96,706351.95,783914.75999999989,831019.77,861811.02,835271.1,773785.25999999989,665053.02,789225.66,542283.12,723700.62,897503.4,829839.41999999993,790035.75,880902.3600000001,927659.97,966218.22,930257.1,865858.85999999987,739580.22,881659.26,601528.31999999995,804769.02,991852.2,915886.79999999993,771116.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale-чек",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1131920.28,null,null,0,0,0,0,1.05,5.88,22.197000000000003,76.313999999999993,157.37099999999998,382.71599999999995,467.53199999999998,765.37200000000007,1073.3579999999999,1552.9499999999998,1929.963,2326.1819999999998,2562.933,2555.1720000000005,3427.4940000000001,2561.1779999999999,3766.6260000000002,4927.8719999999994,4957.6559999999999,5111.8019999999997,6036.0839999999989,6762.7380000000003,7303.8179999999993,7514.369999999999,7207.253999999999,6582.1679999999997,7967.9219999999987,5736.4139999999989,7808.6219999999994,9971.0519999999979,9456.2160000000003,9368.01,10699.499999999998,11533.374,12129.323999999999,11912.819999999998,11208.671999999999,9778.3739999999998,11813.982,8193.1739999999991,11125.667999999998,13864.535999999998,13073.687999999998,12582.411,14194.511999999999,14994.008999999998,15755.784,15296.579999999998,14306.411999999998,12400.944,14797.511999999999,10243.284,13674.107999999998,17065.175999999999,15807.947999999997,15246.170999999998,16967.441999999999,18092.888999999999,18750.533999999996,18335.61,16872.822,14622.263999999999,17242.421999999999,11958.653999999999,15882.648000000001,19853.087999999996,18270.941999999999,17578.14,19519.452000000001,20649.203999999998,21453.203999999998,20748.719999999998,19259.052,16520.603999999999,19641.131999999998,13466.124,17987.124,22255.68,20545.133999999998,19551.525000000001,21773.471999999998,22928.618999999999,23879.393999999997,22990.17,21396.522000000001,18275.544000000002,21784.601999999999,14862.414000000001,19878.804000000004,24493.440000000002,22582.86,19005.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,156350843.37699184,null,null,0,0,0,30000,30000,30555.078125,32066.868489583332,34590.87890625,45217.927083333336,59366.276041666672,68811.28125,90489.0234375,120648.140625,157882.30546874998,192758.708984375,229132.38300781249,240393.27644531248,284384.27468749997,354769.87187500001,354769.87187500001,398508.66093750001,469740.86984375003,471741.10409375001,505505.08346875,595637.124484375,683275.61178437492,756044.76512499992,803226.10774999997,803226.10774999997,860779.93274999992,952866.05274999992,952866.05274999992,1007594.402671875,1095159.7625468748,1095159.7625468748,1102331.3636640625,1166712.9869020311,1287264.8063762188,1362035.6074873437,1398403.5551123437,1398403.5551123437,1444250.2823060937,1517605.0458160937,1517605.0458160937,1555599.5050832811,1616390.6399107813,1616390.6399107813,1616390.6399107813,1651284.4961329377,1761334.2504374348,1853883.714374925,1873528.72074135,1873528.72074135,1921587.9469283503,1998482.7088275501,1998482.7088275501,2030981.7757163001,2082980.2827383,2082980.2827383,2082980.2827383,2110236.4253509697,2205379.7900019325,2309166.80837077,2355741.7843959411,2355741.7843959411,2377075.1444116724,2411208.5204368429,2411208.5204368429,2453875.2404683065,2522141.9925186476,2522141.9925186476,2522141.9925186476,2550382.2893554014,2643235.5708197011,2728974.1228306233,2759053.581342835,2759053.581342835,2793531.84140511,2848697.0575047499,2848697.0575047499,2880138.8798910854,2930445.7957092226,2930445.7957092226,2930445.7957092226,2963225.0219674059,3064770.6547017572,3143328.8478557714,3161244.7518557715,3161244.7518557715,3206509.8751371508,3278934.0723873586,3278934.0723873586,3301566.6340280478,3337778.7326531517,3337778.7326531517,3337778.7326531517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,116235680.09088013,null,null,0,0,0,0,0,555.078125,1733.8216145833335,3883.6328125,13594.993489583334,22832.213541666668,31646.015625,48666.6796875,73270.4765625,101297.68359374999,128564.720703125,150187.53886718748,157225.59726562499,201216.59550781248,245207.59375,245207.59375,288946.3828125,333935.31828125002,335185.46468750003,368949.44406250003,438823.097453125,504795.78034374997,559647.12835937494,584635.46750000003,584635.46750000003,642189.29249999986,699743.11749999993,699743.11749999993,754471.46742187499,809199.81734374992,809199.81734374992,816371.41846093757,876450.0810285937,965257.66363249999,1018488.1520515624,1035818.1193171876,1035818.1193171876,1081664.8465109374,1127511.5737046874,1127511.5737046874,1165506.0329718748,1203500.4922390624,1203500.4922390624,1203500.4922390624,1238394.3484612191,1327507.7890324222,1387525.5023604843,1393323.6313395,1393323.6313395,1441382.8575265002,1489442.0837135001,1489442.0837135001,1521941.1506022501,1554440.217491,1554440.217491,1554440.217491,1581696.3601036696,1660486.0391870306,1733352.9356734536,1754686.2956891854,1754686.2956891854,1776019.6557049169,1797353.0157206485,1797353.0157206485,1840019.7357521118,1882686.4557835751,1882686.4557835751,1882686.4557835751,1910926.7526203289,1986835.8559825763,2043973.1240782021,2053441.5856483346,2053441.5856483346,2087919.8457106093,2122398.1057728846,2122398.1057728846,2153839.9281592201,2185281.7505455557,2185281.7505455557,2185281.7505455557,2218060.9768037391,2299939.0737831807,2349037.9445044394,2349037.9445044394,2349037.9445044394,2394303.0677858191,2439568.1910671988,2439568.1910671988,2462200.7527078879,2484833.314348578,2484833.314348578,2484833.314348578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,34497979.030111745,null,null,0,0,0,0,0,0,333.046875,707.24609375000011,1622.9335937499998,6534.0625000000009,7165.265625,11822.34375,17377.6640625,26584.621875000001,34193.98828125,42944.844140624999,47167.679179687497,47167.679179687497,73562.278124999997,73562.278124999997,73562.278124999997,99805.551562499997,100555.63940625,100555.63940625,120814.02703125001,142479.83144062498,160397.63676562498,175390.64025,175390.64025,175390.64025,209922.93524999998,209922.93524999998,209922.93524999998,242759.94520312495,242759.94520312495,242759.94520312495,247062.90587343744,278807.14274371875,300347.45543578122,310745.43579515629,310745.43579515629,310745.43579515629,338253.47211140621,338253.47211140621,338253.47211140621,361050.14767171873,361050.14767171873,361050.14767171873,361050.14767171873,381986.46140501264,414518.21201444062,417997.08940184995,417997.08940184995,417997.08940184995,446832.62511405,446832.62511405,446832.62511405,466332.06524729996,466332.06524729996,466332.06524729996,466332.06524729996,482685.75081490178,513605.87269731652,526405.88870675559,526405.88870675559,526405.88870675559,539205.90471619449,539205.90471619449,539205.90471619449,564805.93673507252,564805.93673507252,564805.93673507252,564805.93673507252,581750.11483712471,610351.39875242091,616032.47569450038,616032.47569450038,616032.47569450038,636719.43173186539,636719.43173186539,636719.43173186539,655584.52516366669,655584.52516366669,655584.52516366669,655584.52516366669,675252.06091857667,704711.38335133181,704711.38335133181,704711.38335133181,704711.38335133181,731870.45732015965,731870.45732015965,731870.45732015965,745449.9943045734,745449.9943045734,745449.9943045734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5617184.2559999954,null,null,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,239139924.37928772,null,null,1746950,1320300,1330300,1440300,1440300,1442414.3513492499,1454022.6331589075,1457693.033761533,1484299.1561925814,1472838.6579725433,1498076.9527824442,1511410.830850397,1570517.541119819,1631715.0807223164,1600500.9408202081,1590767.1953697444,1561742.7439837514,1735244.2312548021,1586518.8681864676,1584344.5499237357,1771492.1216358908,1643825.045129969,1628234.3716404233,1764473.9090800108,1813873.2785538631,2318655.317984906,1832330.7768074321,1754525.2492891201,1746057.9756639048,1971075.7763593895,1776794.3806410669,1766003.4487750018,2014878.333400846,1842637.0557568748,1834777.1683171876,1886783.0875044279,2083419.6259664544,3246328.709501368,2031507.3587222081,1985885.825535414,1966622.465293661,2135681.8736362495,2003260.0910354881,1983284.5837315107,2184415.7742137667,2090815.0482450228,2076696.4492216106,2084635.6460305906,2271768.6979483841,4199034.8654741272,2252724.5556723513,2258333.222007405,2231278.9833542113,2401042.8450272852,2281125.9539331105,2252680.7513287072,2447182.32728884,2395032.3692388684,2374721.3573239148,2381982.5130255269,2548497.3549657753,5077841.5473486586,2644474.6116908249,2606251.2608079854,2569971.2138579651,2633728.8981593461,2637378.6125721689,2602008.6009819265,2844039.1412030105,2788993.3120791637,2763040.3394022994,2771015.2514212779,2934263.7564570885,6052609.7890362917,3024393.6345052891,3059475.6826967513,3016144.0677680667,3119356.4377872963,3116674.77760203,3073877.3898447203,3294041.2810149682,3315359.0767757725,3283413.8448834368,3290463.1539279977,3480936.0685290005,7175235.437781061,3560810.8225132003,3673744.6313566552,3623212.1443037074,3764953.4464021614,3772784.8194363918,3722806.2712066481,3922532.564472666,4035589.9582557864,3998667.3294195808,3895201.8920757961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,99197044.406882256,null,null,467500,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,949025,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,977495.75,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,1006820.6224999999,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1037025.241175,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1068135.9984102498,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1100180.0783625573,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1133185.4807134341,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,21218619.124466825,null,null,100000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,203000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,209090,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,215362.7,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,221823.58100000001,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,228478.28842999996,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,235332.63708289998,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,242392.61619538697,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19096757.212020084,null,null,90000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,182700,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,188181,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,193826.43,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,199641.22289999999,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,205630.45958699996,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,211799.37337460998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,218153.35457584827,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12731171.474680083,null,null,60000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,121800,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,125454,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,129217.62,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,133094.14859999999,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,137086.97305799997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,141199.58224973996,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,145435.5697172322,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,13792102.430903418,null,null,65000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,131950,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,135908.5,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,139985.755,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,144185.32764999999,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,148510.88747949997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,152966.21410388499,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,157555.20052700155,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14853033.387126779,null,null,70000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,142100,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,146363,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,150753.89000000001,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,155276.5067,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,159934.80190099997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,164732.84595802997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,169674.83133677091,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6896051.215451709,null,null,32500,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65975,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,67954.25,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,69992.877500000002,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,72092.663824999996,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,74255.443739749986,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,76483.107051942497,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,78777.600263500775,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,10609309.562233413,null,null,50000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,101500,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,104545,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,107681.35,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,110911.7905,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,114239.14421499998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,117666.31854144999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,121196.30809769349,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,29759113.322064664,null,null,140250,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,284707.5,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,293248.72499999998,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,302046.18674999999,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,311107.57235249999,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,320440.79952307494,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,330054.02350876719,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,339955.64421403018,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,19834326.738888972,null,null,1124200,89800,89800,89800,89800,91847.333749999991,92280.027229166662,95641.413360416671,120793.9762125,95874.701297916661,119781.08337500002,130607.72485000001,153042.50630006249,147901.85237625,155984.27078531252,128291.2203784688,99384.41341753125,266310.49371618748,102184.602099,102184.602099,274424.23292662494,120293.27010862497,105329.23054612501,236842.53247762501,236040.27501553876,235392.80065688249,218737.0786892625,118411.38265488749,118411.38265488749,333222.31424333242,121998.37163708248,121998.37163708248,339271.41549152241,125626.4738415225,125626.4738415225,172667.04335092151,303867.56181436719,284345.84610460076,212497.83460802259,138952.17034427251,138952.17034427251,295664.23705672153,141557.3305892217,141557.3305892217,296822.86876519636,144138.44393902452,144138.44393902452,148444.80893902451,253338.75200752253,376412.19340503187,190547.39839002374,156965.42324221681,156965.42324221681,312252.70360069262,159535.65965138006,159535.65965138006,295106.66128787963,161779.5622017273,161779.5622017273,166301.2454517273,225375.35451645579,391986.43686583958,271562.54538317356,175651.79987646942,175651.79987646942,223412.08985853812,176438.9457887141,176438.9457887141,346317.89450843981,179238.75123611325,179238.75123611325,183986.51864861324,207483.92988866288,426934.59092716983,244267.66278202232,192854.20379896899,192854.20379896899,277332.45877642563,194240.73398158944,194240.73398158944,329802.70625117118,196465.69431271238,196465.69431271238,201450.85009583741,205793.77348012145,480136.1618194239,227317.04442925361,210556.83296736126,210556.83296736126,330890.59247746575,212523.86792231456,212523.86792231456,315155.94988230022,214201.54252948056,214201.54252948056,109513.27108385555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8525444.4042975027,null,null,148800,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,78120,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,82026,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,86127.3,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,90433.665000000008,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,94955.34825000001,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,99703.1156625,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,104688.27144562501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5059819.9154326813,null,null,530000,0,0,0,0,2012.828125,2404.3049479166675,5668.5165104166645,30301.622968749998,5291.6343229166687,28705.915000000001,35208.974062500012,55978.155843749992,49984.701703125007,57093.042890625016,28906.806960937549,0,164125.89161718747,0,0,169350.30721874995,14964.039562499966,0,125466.68662500003,121348.11780000002,118685.14136718751,100325.69603437503,0,0,211223.94260624997,0,0,213644.94164999994,0,0,42222.254385937733,168637.55438249986,146636.95709742204,73545.664263750048,0,0,154106.90646749985,0,0,152684.42482617189,0,0,0,100641.32885153322,220011.95668675774,33581.975147806937,0,0,152717.04394931253,0,0,133327.09908615233,0,0,0,54982.895713840022,217941.84793428209,95910.745506704145,0,0,46973.144069824026,0,0,167079.14327232656,0,0,0,19408.004214032975,234938.310258921,51413.458983053337,0,0,83091.724794836235,0,0,133337.01193845883,0,0,0,0,269857.85241450684,16760.211461892362,0,0,118366.72455515117,0,0,100954.40735281967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,4719008.1388227008,null,null,10600,10600,10600,10600,10600,10628.754687500001,10663.101901041668,10744.080708333333,11176.961036458333,11252.555812499999,11662.6403125,12165.62565625,13573.5948796875,14287.662046875001,15103.2769453125,15516.23133046875,15516.23133046875,17860.886924999999,17860.886924999999,17860.886924999999,20280.177028124999,20493.949021875,20493.949021875,22286.330259374998,25134.191312343752,26829.693331875002,28262.917560937502,28262.917560937502,28262.917560937502,31280.402455312498,31280.402455312498,31280.402455312498,34332.473050312503,34332.473050312503,34332.473050312503,34935.648112968753,39091.538438367192,41186.352111187502,42237.004457812509,42237.004457812509,42237.004457812509,44438.531693062498,44438.531693062498,44438.531693062498,46619.737762007811,46619.737762007811,46619.737762007811,46619.737762007811,50388.457919415807,53531.485872083773,54011.228374195307,54011.228374195307,54011.228374195307,56192.900430614056,56192.900430614056,56192.900430614056,58097.573274701943,58097.573274701943,58097.573274701943,58097.573274701943,61787.921877206201,64901.376847695945,66271.530354934584,66271.530354934584,66271.530354934584,66942.575270217785,66942.575270217785,66942.575270217785,69329.420174108149,69329.420174108149,69329.420174108149,69329.420174108149,73073.148385871187,76429.40996099863,77163.88794647083,77163.88794647083,77163.88794647083,78350.91258639704,78350.91258639704,78350.91258639704,80255.727042660743,80255.727042660743,80255.727042660743,80255.727042660743,84268.513394793787,88123.625572143879,88363.057164456623,88363.057164456623,88363.057164456623,90054.010372387376,90054.010372387376,90054.010372387376,91496.216191713364,91496.216191713364,91496.216191713364,91496.216191713364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1100054.2803360922,null,null,4800,4800,4800,4800,4800,4805.7509375,4812.6203802083328,4828.8161416666662,4915.3922072916666,4930.5111625,5012.5280624999996,5113.1251312499999,5370.7555766249998,5509.4886262500004,5667.9509493750002,5748.1820870624997,5748.1820870624997,6203.7151739999999,6203.7151739999999,6203.7151739999999,6673.7486797500005,6715.2815242500001,6715.2815242500001,7063.5155932500002,7531.9659031949996,7851.9659578199989,8122.4650939499988,8122.4650939499988,8122.4650939499988,8691.9691817699986,8691.9691817699986,8691.9691817699986,9268.0007912099991,9268.0007912099991,9268.0007912099991,9381.8408520149987,10011.168993500098,10395.236895991198,10587.865886459998,10587.865886459998,10587.865886459998,10991.498896159199,10991.498896159199,10991.498896159199,11391.406177016697,11391.406177016697,11391.406177016697,11391.406177016697,11875.30023657349,12435.085846190348,12520.52986802148,12520.52986802148,12520.52986802148,12909.094220766023,12909.094220766023,12909.094220766023,13248.323927025354,13248.323927025354,13248.323927025354,13248.323927025354,13649.188675409545,14187.863833861558,14424.921271534809,14424.921271534809,14424.921271534809,14541.02226849631,14541.02226849631,14541.02226849631,14953.982812005081,14953.982812005081,14953.982812005081,14953.982812005081,15299.661626258727,15863.755044750193,15987.200189998144,15987.200189998144,15987.200189998144,16186.705732692375,16186.705732692375,16186.705732692375,16506.851607551649,16506.851607551649,16506.851607551649,16506.851607551649,16836.988639702671,17466.412387148179,17505.50435727962,17505.50435727962,17505.50435727962,17781.586104302183,17781.586104302183,17781.586104302183,18017.054892142191,18017.054892142191,18017.054892142191,18017.054892142191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,90349439.911451712,null,null,15000,15000,25000,135000,135000,135067.01759925002,146242.60592974102,146551.62040111641,148005.17998008142,161463.95667462662,162795.8694074442,165303.10600039683,183742.53481975666,231848.22834606637,192551.67003489536,210510.97499127564,210393.33056622016,216968.73753861448,232369.26608746758,230194.94782473557,245102.88870926594,271566.77502134402,270940.14109429845,275666.37660238578,307088.52853832411,793738.56732802338,324069.74811816961,346589.91663423262,338122.64300901745,348329.51211605722,365272.0590039845,354481.12713791936,386082.96790932358,427486.63191535237,419626.74447566498,424592.09415350639,470685.25490208709,1633773.1948967671,490799.85561418557,518723.98669114168,499460.62644938863,511807.96807952801,533493.09194626648,513517.58464228903,559383.23694857047,618466.93580599828,604348.33678258606,607981.16859156615,670297.13241336134,2454566.7135140956,694121.19872732717,733311.84021018806,706257.6015569946,720734.18287159246,753534.33572673053,725089.13312232692,784019.70744596003,865196.84848214092,844885.8365671871,847625.30901879969,934545.20251599466,3276757.4731711689,963814.42899600172,1021501.8236198664,985221.77666984603,1001219.170989158,1051842.0294718051,1016472.0178815628,1088623.6093829211,1200656.9235314007,1174703.9508545364,1177931.0954610149,1296545.7246971012,4174304.6316781226,1328755.4052922674,1415250.9124667826,1371919.2975380982,1390653.4125798715,1471063.4771894414,1428266.0894321315,1512868.0083327976,1667522.8160320604,1635577.584139725,1637641.7374011609,1802001.1701214148,5200187.5925377076,1838582.0946600174,1968276.1149653646,1917743.6279124171,1939151.1705007663,2065349.268090148,2015370.7198604043,2112464.9311664365,2326476.7323023765,2289554.1034661708,2290776.9375680112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2058459.8580000009,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,11997660.674752392,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,43950.059579239685,0,0,0,0,0,0,0,0,0,0,0,477714.00616842485,0,0,0,0,0,0,0,0,0,0,0,1150947.6403824401,0,0,0,0,0,0,0,0,0,0,0,1769707.9433215405,0,0,0,0,0,0,0,0,0,0,0,2324100.6689587873,0,0,0,0,0,0,0,0,0,0,0,2856907.670495443,0,0,0,0,0,0,0,0,0,0,0,3374332.6858465169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1117751.0566406257,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,15134238.086000934,null,null,0,0,0,0,0,67.017599249999989,242.60592974100004,551.62040111639999,2005.1799800813999,3363.9566746266,4695.8694074442001,7203.1060003968005,10832.534819756642,14988.16876682664,19141.67003489532,22459.974991275598,22342.330566220138,28917.737538614463,28213.166087467504,26038.847824735512,40946.788709265893,49695.065021343951,49068.431094298336,53794.666602385667,64079.647538323945,73015.680159598516,80535.867118169452,81620.147534232543,73152.873909017348,83359.74301605708,76722.812993984306,65931.881127919187,97533.721899323427,112999.96130435214,105140.07386466477,110105.42354250618,125852.41722998681,137992.71684222686,145415.76794208528,141955.61525183139,122692.25501007834,135039.59664021773,122202.00836302507,102226.50105904767,148092.15336532908,169200.86886443276,155082.26984102049,158715.10165000058,177262.08377763929,191823.72155683298,200507.33759160503,193748.24921089379,166694.01055770033,181170.59187229819,163426.0418775068,134980.83927310316,193911.41359673621,219489.38149799482,199178.36958304088,201917.84203465359,225482.49508343372,243594.09677982077,254143.96843844076,244556.3635690494,208276.31661902901,224273.71093834096,200894.06997840622,165524.05838816409,237675.64988952244,268306.21465116192,242353.24197429762,245580.38658077619,272236.22649133822,293087.46297691646,303807.76630525471,291805.94672169385,248474.33179300927,267208.44683478272,239271.45201046826,196474.06425315829,281075.98315382446,316549.025475815,284603.79358347948,286667.94684491539,317270.09615016967,341123.83271994517,353180.97286845976,338665.05706730729,288132.57001435984,309540.11260270904,277107.28047494107,227128.73224519735,324222.94355122984,363740.72199830547,326818.09316209937,328040.92726394016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,54583027.487325221,null,null,0,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,161051.00000000006,161051.00000000006,177156.10000000009,177156.10000000009,177156.10000000009,194871.71000000011,194871.71000000011,194871.71000000011,214358.88100000011,214358.88100000011,214358.88100000011,235794.76910000015,235794.76910000015,235794.76910000015,259374.24601000018,259374.24601000018,259374.24601000018,285311.67061100027,285311.67061100027,285311.67061100027,313842.83767210029,313842.83767210029,313842.83767210029,345227.12143931031,345227.12143931031,345227.12143931031,379749.83358324139,379749.83358324139,379749.83358324139,417724.81694156554,417724.81694156554,417724.81694156554,459497.29863572208,459497.29863572208,459497.29863572208,505447.02849929431,505447.02849929431,505447.02849929431,555991.73134922376,555991.73134922376,555991.73134922376,611590.90448414627,611590.90448414627,611590.90448414627,672749.99493256095,672749.99493256095,672749.99493256095,740024.99442581704,740024.99442581704,740024.99442581704,814027.49386839895,814027.49386839895,814027.49386839895,895430.24325523886,895430.24325523886,895430.24325523886,984973.26758076262,984973.26758076262,984973.26758076262,1083470.5943388392,1083470.5943388392,1083470.5943388392,1191817.6537727232,1191817.6537727232,1191817.6537727232,1310999.4191499955,1310999.4191499955,1310999.4191499955,1442099.3610649952,1442099.3610649952,1442099.3610649952,1586309.2971714947,1586309.2971714947,1586309.2971714947,1744940.2268886445,1744940.2268886445,1744940.2268886445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5458302.7487325249,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,25937.424601000017,25937.424601000017,25937.424601000017,28531.167061100026,28531.167061100026,28531.167061100026,31384.283767210025,31384.283767210025,31384.283767210025,34522.712143931029,34522.712143931029,34522.712143931029,37974.983358324142,37974.983358324142,37974.983358324142,41772.481694156551,41772.481694156551,41772.481694156551,45949.729863572211,45949.729863572211,45949.729863572211,50544.702849929432,50544.702849929432,50544.702849929432,55599.173134922377,55599.173134922377,55599.173134922377,61159.09044841463,61159.09044841463,61159.09044841463,67274.999493256095,67274.999493256095,67274.999493256095,74002.499442581713,74002.499442581713,74002.499442581713,81402.749386839889,81402.749386839889,81402.749386839889,89543.024325523889,89543.024325523889,89543.024325523889,98497.326758076262,98497.326758076262,98497.326758076262,108347.05943388391,108347.05943388391,108347.05943388391,119181.76537727231,119181.76537727231,119181.76537727231,131099.94191499957,131099.94191499957,131099.94191499957,144209.93610649952,144209.93610649952,144209.93610649952,158630.92971714947,158630.92971714947,158630.92971714947,174494.02268886444,174494.02268886444,174494.02268886444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1092628046.8137271,null,null,-1779544.5112000001,-1503724.4634,-1749551.5159333334,-1709279.4984333334,-2082656.1658666667,-1828289.95641425,-1855370.8875702042,-2360940.0250745751,-1600843.7066969294,-1788061.8735332713,-1556232.1642525776,-1963752.3134413683,-896792.49670812581,-579948.4866904174,120661.63350316789,147476.21834764071,-985182.48263519164,2171064.2635669503,-2092633.5725527746,225349.79647427797,2979105.7363614142,2204950.626305976,820208.61282196455,2795917.1036065146,3983439.7756540384,4565834.7559293546,6281677.5773477033,4934446.0496190004,2829538.797684351,8402742.2134527564,-2171134.7130735405,2886633.090935586,9799045.7593007833,6919516.5945162997,4774086.7972629648,7793535.3705383241,9618188.8372072093,9604469.4236022979,12476821.107489377,10006474.02709147,5430485.7684524767,15839675.889622465,-2479849.3762530293,5597794.5657039881,15613767.00446412,11683956.57400234,7246798.5108639374,12103811.983398303,13957573.781293642,14964354.680599932,17752585.366688222,14516397.191795748,8027192.5917847082,21857445.300512873,-2371484.4200128801,7751283.1256275587,20771197.159108333,15334607.116398938,10607382.212956484,15304437.736099593,18696321.731180169,19087071.711448055,23633947.546859026,18378604.60118524,10707912.679664429,27092377.963352449,-2409256.525839664,9061390.5135250464,26649908.6688921,18878796.989831559,13325598.868078474,18929915.212210011,22630866.851027682,23392287.005735934,28069905.110477854,22609916.399293043,12664048.746760681,32857113.573044479,-2985055.0216242597,11227690.713616356,31375402.279118739,22836183.040399164,15237864.60773506,22259425.369264089,26031154.503127962,27389127.625551693,32395323.873924457,26414615.021271452,14437020.669764854,38187012.693877906,-3722494.1337902099,13822636.903774105,37184522.353403822,32523930.58244051,35233350.213279784,51176949.773614079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236]
[237,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,472030000,null,null,2121500,1546500,3956000,12082000,9886500,12951500,11351500,2302000,15400000,14180000,1061500,1752000,18480000,17016000,1263000,9000,1752000,18480000,17016000,1263000,0,9000,1752000,18480000,17016000,1263000,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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,459900000,null,null,0,280000,3890000,11920000,9630000,12800000,11080000,2200000,15250000,13850000,1000000,1680000,18300000,16620000,1200000,0,1680000,18300000,16620000,1200000,0,0,1680000,18300000,16620000,1200000,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,8760000,null,null,1500,16500,66000,162000,256500,151500,271500,102000,150000,330000,61500,72000,180000,396000,63000,9000,72000,180000,396000,63000,0,9000,72000,180000,396000,63000,0,0,9000,72000,180000,396000,63000,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,0,0,0,9000,72000,180000,396000,63000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3650000,null,null,0,3999.9999999999995,21000,57000,113000,57000,120000,48000,45000,150000,35000,23999.999999999996,54000,180000,42000,0,23999.999999999996,54000,180000,42000,0,0,23999.999999999996,54000,180000,42000,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,0,0,0,23999.999999999996,54000,180000,42000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1460000,null,null,0,1999.9999999999998,9999.9999999999982,26000,50000,16000.000000000002,56000,9999.9999999999982,20000,70000,0,11999.999999999998,24000,84000,0,0,11999.999999999998,24000,84000,0,0,0,11999.999999999998,24000,84000,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3650000,null,null,1500,10500,35000,79000,93500,78500,95500,44000,85000,110000,26500,36000,102000,132000,21000,9000,36000,102000,132000,21000,0,9000,36000,102000,132000,21000,0,0,9000,36000,102000,132000,21000,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,0,0,0,9000,36000,102000,132000,21000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12775570.138888884,null,null,0,0,0,0,0,0,76914.583333333328,0,0,0,0,0,0,0,0,0,0,0,883199.99999999977,0,0,0,0,0,0,0,0,0,0,0,1502108.333333333,0,0,0,0,0,0,0,0,0,0,0,1847149.9999999995,0,0,0,0,0,0,0,0,0,0,0,2022764.583333333,0,0,0,0,0,0,0,0,0,0,0,2122090.9722222215,0,0,0,0,0,0,0,0,0,0,0,2166108.3333333326,0,0,0,0,0,0,0,0,0,0,0,2155233.333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,47925000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2785000,200000,0,0,295000,3140000,2785000,200000,0,0,0,295000,3140000,2785000,200000,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,253626275.7487857,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,296910.7201191996,170182.26178422547,502408.57618993032,723142.02029886516,526645.12020698981,644548.07874502637,922504.50308078574,1243798.3110915797,1366277.4716448823,1528515.6559752785,1347802.8688197774,1107323.190727131,1079225.8997210353,682489.1538888053,1450769.9412941334,1889265.7115633541,1563554.2336522148,1573780.2790134544,2044943.1350107407,2463745.6829208746,2676253.7429704405,2810305.1653232109,2387031.85884027,2108363.2009277996,1845094.5821665409,1155566.2787440056,2347811.7088735057,2960973.6187303644,2337626.1857664413,2388917.1640305072,2984749.8945842236,3622450.9269814948,3769362.1527951248,3887992.037920563,3299695.647839678,2902930.5933320457,2529708.0068536163,1595505.9653367568,3058365.227320679,3898000.3464229074,3154325.0782428556,3050438.742772257,3827229.3955847183,4662792.7640768215,4825002.2726685219,4978202.8508628979,4150362.0729019507,3646674.72679481,3094998.8551782425,1853637.2929494656,3879491.1394589222,4784157.4717911743,3843777.3151833117,3738295.2034390196,4643012.7401551809,5620316.8675561287,5772223.1862460151,5917993.1873073541,4940797.859058354,4325533.8621410597,3657763.1453985395,2203744.8262746455,4603689.4959181026,5630441.1152216066,4489484.9466551309,4312757.8290162124,5369273.6314084064,6499156.6532002846,6668670.4114546794,6815432.460681418,5675614.9904279774,4949793.1992322225,4181257.0899344273,2613417.8717201948,5420955.7336013056,8843194.5308860354,9287827.8118770197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,102037739.51234597,null,null,0,0,0,0,0,0,402.10559549999994,485.21185948200008,1103.2408022328,4010.3599601627998,6727.9133492532001,9391.7388148884002,14406.212000793601,21665.069639513284,29976.337533653281,38283.34006979064,44919.949982551196,44684.661132440277,57835.475077228926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,702696.07641188568,1031841.9239633627,1367465.4555826748,1561945.9208755377,1733588.2665425958,1613948.9933967162,1132824.9135452658,1106037.4757391661,1140748.2011398412,322831.58836054988,1283349.1527782269,1965792.75554117,1551047.8148835059,1486547.1035697013,1932677.2812967561,2229714.000604853,2408621.8196612149,2259894.406308379,1591855.6266182065,1612105.1747026257,1590374.0192081742,551876.88814359531,1812938.6743723229,2592180.906112887,2056369.8871529624,1995136.6706840768,2529220.3720790669,2879506.5358117595,3088645.0975740105,2881643.4416166618,2099707.7706773058,2100250.1999622583,2062846.6193904504,828481.95936856419,2338295.7376920208,3214802.7106891125,2575657.0127352104,2459637.6633492708,3083362.518963486,3473028.8102378249,3731107.4709797055,3460486.8184948713,2553556.6864065826,2537285.1425286233,2480967.1334429681,1116060.7968890816,2787486.4897146076,3791562.3632711321,3055837.5474576503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,300083461.41370612,null,null,-3901044.5112000001,-3050224.4633999998,-5705551.515933333,-13791279.498433333,-11969156.165866667,-14779789.956414249,-13284187.576499037,-4663425.2369340565,-17001946.94749916,-15972072.233493434,-2624460.0776018305,-3725144.0522562568,-19391198.70870892,-17617613.556329932,-1172314.7040304858,100192.87827785034,-2782102.4326177426,-16353620.39756549,-20049669.047630005,-1334560.9236449217,2808923.4745771885,1693542.0501160454,-1654933.4074769001,-16210728.016600475,-13677108.303090986,5165330.2528485693,5237879.2662561238,3568168.5779741183,1292023.1417090725,5597939.3446329795,-20120566.237134002,-12423592.808785446,8053556.6054119784,5468746.653222166,2884821.0856996104,6229981.1368861087,8330408.5581937544,8947526.2885915563,-5681924.5754314922,-9485779.7158789746,1357180.6031292677,13452644.030782197,-6435362.5771808308,3752699.9835374467,14753200.725720115,12467144.865128838,5318824.8921335712,-9216510.2787800282,-6479185.3067002222,9349139.3304330334,12568188.51883119,9013446.772458028,2525251.5604674257,17719924.73912793,-5263217.0724174231,6856826.917634096,17300859.60541103,-7487107.2636999711,-12272410.889007598,9336064.8429732323,14159335.884838209,13327165.034566574,16741440.782177351,11439980.508855507,6609815.4224931523,24135160.263832293,-9599127.399559319,2624017.6391386241,5764394.4877990335,-3829632.823999688,4686260.4901744127,13029768.00987374,16897434.976904586,16220053.893501684,19865081.707109965,16889048.115473017,6649412.1178366691,26016607.943308823,-11585947.417060912,3755080.9488273636,9863175.4934755266,-1121802.1932109594,5129620.7818243429,15194283.409873746,19258759.010762475,18936491.475179799,22718138.410486348,19154837.138837069,6946101.3905885667,30157841.017043345,-13364805.80888439,7151412.6803967133,31703043.684794545,5835488.3591246009,5582593.3191226125,37570284.414279409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,170000000,null,null,0,0,0,0,0,10000000,10000000,40000000,0,0,70000000,0,0,0,0,0,0,40000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,109791666.66666672,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3541666.6666666665,3541666.666666667,3541666.6666666665,3541666.6666666665,3541666.666666667,3541666.6666666665,3541666.6666666665,3541666.666666667,3541666.6666666665,3541666.6666666665,3541666.666666666,3541666.6666666665,3541666.6666666665,3541666.666666667,3541666.666666667,3541666.6666666665,3541666.666666667,3541666.6666666674,3541666.666666667,3541666.666666667,3541666.666666667,3541666.6666666665,3541666.6666666665,3541666.666666666,3541666.666666666,3541666.6666666656,3541666.6666666656,3541666.6666666651,3541666.6666666651,3541666.6666666646,3541666.6666666642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,84887500.000000045,null,null,0,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1109722.2222222222,1086111.111111111,1062500,1038888.888888889,1015277.7777777778,991666.66666666663,968055.55555555562,944444.44444444438,920833.33333333337,897222.22222222213,873611.11111111101,850000,826388.88888888899,802777.77777777787,779166.66666666663,755555.55555555574,731944.44444444461,708333.33333333349,684722.22222222225,661111.11111111124,637500,613888.88888888876,590277.77777777775,566666.66666666663,543055.55555555539,519444.44444444432,495833.3333333332,472222.22222222202,448611.11111111083,424999.99999999971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,67663004.203819484,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11509473.330256134,0,0,0,0,0,17873837.011444874,13556926.142118778,0,0,0,0,0,0,6534958.7602732293,10619113.04921231,0,0,7568695.9105141629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,67663004.203819484,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3840172.3640109664,4040635.0915374132,2404596.362351553,148489.22910610354,1075580.2832500981,0,0,6247428.5777572095,4125552.1984237805,1576006.2325547561,4934299.6690125437,7075846.2542286273,7471630.2215867359,0,0,0,12059848.182338718,0,2408317.9912430979,10254601.546417886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2488929.5101794382,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,191824.55550426894,63910.841385376407,30238.882289231318,10200.579269635025,8963.1690270841355,0,0,672794.69432143483,209861.12146505364,175481.51981152222,162348.1345402326,121228.97063179477,62263.585179889575,0,0,223847.2697959356,259462.51511014672,0,211048.65896101668,85455.012886815704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,22831903.823153719,null,null,50000000,0,0,0,0,10000000,9933333.333333334,39866666.666666664,-400000,-400000,69600000,-866666.66666666674,-866666.66666666674,-866666.66666666674,-866666.66666666674,-866666.66666666674,-866666.66666666674,39133333.333333336,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,10376139.9969228,-5165330.2528485684,-5237879.2662561228,-3568168.5779741178,-1292023.141709072,-2217876.7856105156,16740503.67811154,12423592.808785444,-8053556.6054119784,-5468746.6532221679,-2884821.0856996118,-6229981.1368861096,-8330408.5581937563,-8667227.1400999594,5401625.4269398954,9485779.7158789765,-1357180.6031292691,-13452644.030782199,6435362.5771808289,-3752699.9835374481,-11473389.892638035,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-1133333.3333333335,-4675000,-4651388.888888889,-4627777.777777778,-4604166.666666666,-4580555.555555556,-4556944.444444444,-4533333.333333333,-4509722.2222222229,-4486111.111111111,-4462500,-4438888.8888888881,-4415277.777777778,-4391666.666666666,-4368055.555555556,-4344444.444444445,-4320833.333333333,-4297222.2222222229,-4273611.1111111119,-4250000,-4226388.888888889,-4202777.777777778,-4179166.6666666665,-4155555.555555555,-4131944.444444444,-4108333.3333333326,-4084722.2222222211,-4061111.1111111101,-4037499.9999999981,-4013888.8888888871,-3990277.7777777757,-3966666.6666666637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,322915365.23686016,null,null,46098955.488799997,-3050224.4633999998,-5705551.515933333,-13791279.498433333,-11969156.165866667,-4779789.9564142488,-3350854.2431657054,35203241.429732613,-17401946.94749916,-16372072.233493434,66975539.922398172,-4591810.7189229243,-20257865.375375587,-18484280.2229966,-2038981.3706971528,-766473.78838881664,-3648769.0992844095,22779712.935767841,-21183002.380963337,-2467894.2569782557,1675590.1412438545,560208.71678271145,-2788266.7408102341,-17344061.349933807,-3300968.3061681837,0,0,0,0,3380062.5590224639,-3380062.5590224639,0,0,0,0,0,0,280299.14849159867,-280299.14849159867,0,0,0,0,0,3279810.8330820799,11333811.531795505,4185491.5588002391,-10349843.612113364,-7612518.640033558,8215805.9970997013,11434855.185497858,7880113.439124696,1391918.2271340936,16586591.405794598,-6396550.4057507552,5723493.5843007639,16167526.272077698,-8620440.597033307,-13405744.222340934,8202731.5096398965,13026002.551504873,12193831.701233238,15608107.448844016,10306647.175522171,5476482.0891598165,19460160.263832293,-14250516.288448207,-2003760.1386391521,1160227.8211323693,-8410188.3795552403,129316.04572997242,8496434.676540412,12387712.75468237,11733942.782390572,15402581.707109965,12450159.226584129,2234134.340058893,21624941.276642159,-15954002.972616464,-589363.49561707675,5542342.1601421982,-5419024.4154331759,856009.67071323097,10944283.409873746,15032370.121873587,14733713.697402023,18538971.743819684,14999281.583281517,2814156.9461441264,26049507.683710016,-17449528.031106606,3090301.5692856014,27665543.684794545,1821599.4702357203,1592315.5413448364,33603617.747612745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,322915365.23686016,null,null,46098955.488799997,43048731.025399998,37343179.509466663,23551900.01103333,11582743.845166663,6802953.8887524139,3452099.6455867086,38655341.07531932,21253394.12782016,4881321.894326726,71856861.816724896,67265051.097801968,47007185.722426385,28522905.499429785,26483924.128732633,25717450.340343818,22068681.241059408,44848394.176827252,23665391.795863915,21197497.53888566,22873087.680129513,23433296.396912225,20645029.65610199,3300968.3061681837,0,0,0,0,0,3380062.5590224639,0,0,0,0,0,0,0,280299.14849159867,0,0,0,0,0,0,3279810.8330820799,14613622.364877585,18799113.923677824,8449270.3115644604,836751.67153090239,9052557.6686306037,20487412.854128461,28367526.293253157,29759444.520387251,46346035.926181853,39949485.520431101,45672979.104731865,61840505.376809567,53220064.77977626,39814320.557435326,48017052.067075223,61043054.618580095,73236886.319813341,88844993.768657357,99151640.944179535,104628123.03333935,124088283.29717165,109837767.00872344,107834006.87008429,108994234.69121665,100584046.31166141,100713362.35739139,109209797.03393179,121597509.78861415,133331452.57100472,148734034.27811468,161184193.50469881,163418327.84475771,185043269.12139988,169089266.14878342,168499902.65316635,174042244.81330854,168623220.39787537,169479230.06858861,180423513.47846237,195455883.60033596,210189597.29773799,228728569.04155767,243727850.62483919,246542007.57098332,272591515.25469333,255141987.22358674,258232288.79287234,285897832.47766685,287719431.94790256,289311747.48924738,322915365.23686016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,594856323.90222204,null,null,48219066.718799993,46719416.666666664,45088812.008133329,43358948.021699995,41161553.556166664,49310505.686606966,56879813.549203821,94381785.479028314,92410008.707951754,89734885.308896616,157580547.36173031,154947692.89089411,153326033.57971203,151148325.51871264,149902725.77768412,148474828.71825171,146172324.80232733,187456973.10865939,183045998.46406016,181886817.12555856,183296682.99398661,183555329.16577029,182892822.18237945,184543807.78261006,197724478.8761245,195112090.53486866,193916789.48079729,192294216.53056523,190799251.96790719,195447818.34118429,208162983.05115288,222665501.25903201,223077044.64294329,222237322.51826006,222221886.68948406,222330645.79238823,221415760.60386795,218611427.08421162,232476430.71357095,246123722.51862627,244774996.4555195,243763788.37291986,244319194.51982394,245302837.88094658,247402109.79033995,254295216.06921288,257661747.95333013,265928590.28639859,274049543.16080689,280625078.54787129,289403096.40810645,293433290.6195007,291509415.05894029,306559253.42572349,297818880.42924571,302133242.45539612,318947966.36387396,327469154.7104333,330730079.95818561,340285245.86425853,352108942.80526745,360751356.92300212,373047230.3982451,378235093.92020798,376544892.62494028,391842999.87801015,378639633.32607698,380641824.24644041,399299620.34081674,405616483.89821368,406960749.6524688,415667649.34724462,426655438.99703181,434206629.42033935,445479563.1669904,449165486.98135567,443940955.02907693,463846497.34222043,449499201.92029226,453359085.10420674,476162790.95976257,485110302.84154421,487306744.91253537,498669062.06395173,512190695.82197136,522121118.90496159,536014593.6782003,541410527.28234291,536114835.44017386,560307808.36190343,544736898.56987691,550694545.28654468,577445550.87149334,583317985.12324202,580915532.46207762,594856323.90222204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284,null,null,null,null,null,null,0,"Внеоборотные активы",null,null,null,0,null,null,null,null,null,null,null,null,null,null,234739060.32065308,null,null,2120000,3617166.6666666665,7552666.666666666,19668166.666666668,29269500,42154929.906542048,52995082.146626487,54793427.533128366,69982516.853531584,83396465.987018883,83663291.654557407,84657892.615139902,102721203.4431069,118695185.40414314,118892877.23256396,117839085.58055586,118554239.47514671,136337402.30254269,149381071.44672015,149277248.03490183,148130767.22190779,146982823.58559671,147308466.22580487,161857695.14253229,174630510.33577895,174256274.87155691,172838552.39482796,171419778.51622984,169998994.94767949,170052159.97726008,184328862.18352363,196829512.98791796,196182916.73549819,194493663.08190274,192802995.7048265,191110914.60426959,189417616.17957729,189198488.1435537,203203191.8832311,215432066.01157731,214513938.58229107,212552908.25264749,210591293.81085432,208628216.54574409,206664555.16848433,204699480.06774387,204208820.85485387,217941747.91848305,229899674.98211229,228710354.98892742,226478961.70671645,224246351.10036999,222012910.88269231,219778302.44071567,217542864.38740772,215306842.22195029,214544990.44516164,228007554.55622348,239694289.05595407,238234606.11020187,235732216.66343749,233234381.99341252,230769855.8221291,228305329.65084553,225839389.75608137,223373449.86131713,220906096.24307221,219913742.62482724,233144975.28310159,244601207.94137591,242910389.94218147,240177498.65396085,237444023.25359067,234709718.24188933,231974829.11803842,229239110.38285634,226502807.53552473,223765675.07686186,221027958.50604948,219764412.32390597,232725282.02961284,243910518.52333388,241949921.68372154,238946667.4429335,235943413.20214549,232938745.23787668,229934077.27360794,226927995.58585843,223921913.8981089,220914418.48687866,217906923.0756484,214898013.94093746,213364104.80622646,226054562.45952958,236970020.11283275,234739060.32065308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,29350869.785034508,null,null,111.23000000000002,722.65200000000004,7965.8320000000003,23381.344000000005,67309.71100000001,175528.82575000002,364077.34950000001,602813.87552499992,904315.81397000002,1331363.0556568999,1896689.5682414002,2516219.8150283005,3138467.4185945005,3591413.4832391003,4114556.7213156507,4468126.4201252712,4824716.8751264373,5431890.5106536774,6697648.6331498548,7821047.0605556546,8474790.7684944086,9311665.4681076687,10577211.046328217,11828012.471024087,12761621.468549849,12981597.709514873,13287997.128429085,13123170.753177119,13172600.263079964,13752645.158541778,16169350.693823028,18136276.333706792,18756799.289126746,19722532.186872292,21525101.684244387,23163768.290181402,24036762.310888119,23610495.471584469,23404323.879931867,22486597.074455764,22123655.377205934,22543463.310829673,25916449.105328571,28572787.012872446,29104508.480793964,29939371.793886498,32084965.440748926,33968951.437396429,34958825.61071299,34068490.804405078,33593986.497734144,32098885.761077765,31405576.36341767,31712077.717125982,35903380.163053758,39153080.037010141,39522019.125939235,40430778.732051492,43077575.783047974,45525256.620681293,46629591.981629126,45344309.735441357,44370520.480126157,42237837.375003912,41160335.379589193,41493821.963732108,46615348.531706184,50612985.92592258,50951936.590315513,51952278.094020173,55018223.803573348,57770065.761756398,58957158.497232705,57251341.365500525,56072165.950968713,53415545.016540676,52095330.931678914,52367290.6233951,58464401.699461676,63077786.389238819,63341242.962015271,64285847.11363095,67867864.042066038,71030584.678434953,72419820.68532756,70308573.770971134,68920186.000767902,65708083.107811324,64141423.108599491,64343533.510879621,71319655.492306873,76525887.995738104,75477006.153391734,64259259.47747115,47269319.173139967,29350869.785034508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1431028.559674263,null,null,0,52500,185000,115500,242000,177093.06556250001,68554.407490625003,330202.99505562498,269781.91263000004,125734.37189409998,163704.32220659987,508529.36292394996,459176.99558424996,338821.13190062484,411367.69507188816,450166.37722676899,724687.21099479962,839286.1186357718,516886.58832621574,606024.49121539667,833037.32345487922,842543.7151537016,1082115.2541443594,1137131.8628854863,1127347.0717956983,1254217.9537968747,1370239.9575402364,1331267.2611582875,1207656.7571477368,1842950.6463599727,1244770.1738062203,1279711.9374072552,1717328.6183183491,1601127.2494850308,1473789.3004131466,1635962.8979372382,1836382.1134025455,2242144.3205818534,2233914.9504079819,1985059.4325932115,1717402.4960225075,2247416.809442699,1391451.603641063,1681834.3223300129,2228235.3079795986,2057741.842704922,2073847.734049499,2133620.6189546585,2134290.8964506984,2373675.0859081745,2422735.349527359,2300527.4647997618,1911483.2924430668,2597837.3416999876,1438150.358353138,1800341.0917038023,2745451.4159635007,2375756.6423819959,1923894.561748296,2088331.0663001239,2284079.5416207016,2515778.8743349016,2641860.3273325264,2415285.9501789808,1932044.4559302926,2687444.7557893097,1280421.5425751507,1986088.8256062865,2773473.7761830091,2258951.5511561632,1898773.5493225455,2090287.8975955844,2236747.4575942755,2494117.2419447899,2573533.8198685646,2341638.0772598386,1724488.7171156406,2670262.5205636024,917575.56599766016,1721983.7378956079,2619021.1548259258,2070716.8067040443,1589729.1181591749,1848296.4641208649,1951578.3341623545,2264202.5983757973,2306761.3622667789,2061597.9638339281,1309490.8624821305,2458341.1094518304,368332.77833497524,1038354.5569968224,2411607.4342082739,1849731.2383387089,1144445.6868574619,1431028.559674263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,296.32259999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,322915365.23686016,null,null,46098955.488799997,43048731.025399998,37343179.509466663,23551900.01103333,11582743.845166663,6802953.8887524139,3452099.6455867086,38655341.07531932,21253394.12782016,4881321.894326726,71856861.816724896,67265051.097801968,47007185.722426385,28522905.499429785,26483924.128732633,25717450.340343818,22068681.241059408,44848394.176827252,23665391.795863915,21197497.53888566,22873087.680129513,23433296.396912225,20645029.65610199,3300968.3061681837,0,0,0,0,0,3380062.5590224639,0,0,0,0,0,0,0,280299.14849159867,0,0,0,0,0,0,3279810.8330820799,14613622.364877585,18799113.923677824,8449270.3115644604,836751.67153090239,9052557.6686306037,20487412.854128461,28367526.293253157,29759444.520387251,46346035.926181853,39949485.520431101,45672979.104731865,61840505.376809567,53220064.77977626,39814320.557435326,48017052.067075223,61043054.618580095,73236886.319813341,88844993.768657357,99151640.944179535,104628123.03333935,124088283.29717165,109837767.00872344,107834006.87008429,108994234.69121665,100584046.31166141,100713362.35739139,109209797.03393179,121597509.78861415,133331452.57100472,148734034.27811468,161184193.50469881,163418327.84475771,185043269.12139988,169089266.14878342,168499902.65316635,174042244.81330854,168623220.39787537,169479230.06858861,180423513.47846237,195455883.60033596,210189597.29773799,228728569.04155767,243727850.62483919,246542007.57098332,272591515.25469333,255141987.22358674,258232288.79287234,285897832.47766685,287719431.94790256,289311747.48924738,322915365.23686016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,6420000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2785000,2985000,2985000,2985000,3280000,6420000,9205000,6620000,6420000,6420000,6420000,6420000,6420000,6420000,6420000,6420000,6420000,6420000,6125000,3280000,3635000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,495000,3435000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,200000,295000,3435000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,200000,0,295000,3435000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,200000,0,0,295000,3435000,6220000,6420000,6420000,6420000,6420000,6125000,2985000,200000,0,0,0,295000,3435000,6220000,6420000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,594856323.90222216,null,null,48219066.718800001,46719416.666666664,45088812.008133337,43358948.021700002,41161553.556166671,49310505.686606973,56879813.549203835,94381785.479028314,92410008.707951725,89734885.308896616,157580547.36173031,154947692.89089411,153326033.57971206,151148325.51871267,149902725.77768412,148474828.71825173,146172324.80232736,187456973.10865942,183045998.46406013,181886817.12555856,183296682.99398664,183555329.16577032,182892822.18237945,184543807.78261009,197724478.87612453,195112090.53486872,193916789.48079732,192294216.53056526,190799251.96790725,195447818.34118435,208162983.05115286,222665501.25903198,223077044.64294335,222237322.51826006,222221886.68948403,222330645.79238817,221415760.60386789,218611427.08421156,232476430.71357083,246123722.51862618,244774996.45551941,243763788.37291968,244319194.51982379,245302837.88094646,247402109.79033992,254295216.06921282,257661747.95333004,265928590.28639865,274049543.16080695,280625078.54787129,289403096.40810645,293433290.6195007,291509415.05894035,306559253.42572349,297818880.42924565,302133242.45539623,318947966.3638739,327469154.71043324,330730079.95818567,340285245.86425847,352108942.80526757,360751356.92300236,373047230.39824528,378235093.92020828,376544892.6249404,391842999.87801039,378639633.32607716,380641824.24644059,399299620.34081692,405616483.89821374,406960749.65246886,415667649.34724486,426655438.99703205,434206629.42033947,445479563.1669904,449165486.98135525,443940955.0290767,463846497.34222025,449499201.92029214,453359085.10420662,476162790.95976233,485110302.84154403,487306744.91253471,498669062.06395125,512190695.82197082,522121118.90496105,536014593.67819959,541410527.28234231,536114835.44017333,560307808.36190319,544736898.56987691,550694545.28654468,577445550.87149334,583317985.12324238,580915532.46207762,594856323.90222216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[297,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,419743266.04156417,null,null,-2366050,-3873683.333333333,-5751366.666666666,-7601708.333333333,-9708564.5833333321,-11909903.663714442,-14244551.166962231,-17139621.541693203,-19884149.493474673,-22498986.375939131,-25593010.963499535,-28818497.909414209,-31622104.34519203,-34040277.249293886,-36170837.547184892,-37983374.05548241,-40035332.036194071,-42046588.295953177,-43984619.842837006,-46509486.971505299,-48035748.270324782,-48523669.365351282,-49335849.880640991,-49982031.639822684,-50013528.48001954,-49436312.438231707,-48353052.394896328,-47051090.25586237,-46503934.25090114,-46214440.01054097,-45614708.132098749,-46940357.317336082,-45946558.567256689,-42958165.125166729,-40738343.730627187,-38405970.525529303,-34806560.169220954,-30389397.924484622,-25233185.1402977,-20459024.3814415,-17486501.495384283,-14607316.861529317,-11438907.045267168,-11288373.75412143,-7274829.6251803488,-523659.48552436382,3906350.7689175084,8033718.4647709578,13503580.287101656,19751363.970603805,26685717.036774188,33141513.010361049,37672812.664542109,42096962.567498773,46659955.372058131,47951281.72550033,53084678.336613245,60947849.358777925,67152040.618311957,73098229.032590762,80828938.157777786,89747794.160197169,99382281.438842028,108421859.06407553,114789281.57054836,121237702.26935884,127599198.34619154,129806705.89876592,137058460.59625524,147427184.22070679,155652663.76931861,163633210.45205492,173750091.94037116,185268118.08361819,197622698.47391427,209149272.24038091,217548103.32309014,225949104.12293917,234200490.60050094,237514418.4379752,246867601.38874328,259726812.23149976,270029440.2824406,279867990.93583769,292201441.01169157,306093556.25264287,321017986.13656169,334859933.41054118,345074160.15616751,355223300.726282,365147169.26005381,369611412.44761014,380761358.40646857,395927607.8595531,408150958.04938364,419743266.04156417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,35390082.676415317,null,null,0,0,0,0,0,13600.51791,35698.737490920001,76402.537135848004,331233.33684672002,352614.19727167208,602042.26522003219,862294.74826118373,1339936.8135668933,1707221.3642295832,2184575.5538704935,2382000.240472977,2160618.8908083211,3718893.9342537392,2017060.7456201715,3276441.3225146411,5047228.5442901794,5054159.848144656,4919262.4555496871,6014180.6768421382,7009019.1493629385,7829420.697137719,8536511.9541866668,8049038.96763332,6815441.3995300904,10122542.067118078,5466488.8122882359,7929511.0874948464,11886834.995689025,11071502.846807074,10289590.801222339,12080076.455943227,13488259.603594929,14546198.707970932,14995954.97265677,13842847.082634559,11082261.09480417,16350980.826126954,8474293.0941431019,12292709.363273967,17791515.249416195,16580515.715832502,14923088.161827764,17318215.45537556,18690581.903499737,20276109.880144462,20454576.413145434,18902710.334463991,14958600.548690457,21843099.282486673,11353850.524831701,16064900.985353716,23324487.432981547,21260423.532403518,19198563.478999376,21816852.918798197,23984850.627506025,25495406.94715051,26127524.778660491,23547679.705269497,18757958.436192401,26797083.480274823,14008882.141865,19612434.998610925,28664313.730072953,25833863.408204149,23392194.358017467,26489070.184397876,28805994.614984035,30723987.124876715,30983405.073356785,28285967.775722444,22181998.861737147,32091071.08445663,16507703.59977597,23398406.653228357,33691221.701750144,30603038.36483185,27202700.768739171,31022148.73096706,33418157.547735259,35867057.10664437,35867057.10664437,32918757.618849285,25603478.147993758,37266805.70064567,19016092.545376942,27115737.580717094,38736767.972453021,35141958.322268531,31237296.286460824,35390082.676415317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3.5762786865234375E-7,null,null,16.718800000000002,0,3528.6747999999998,6398.0217000000048,19327.189500000008,59565.985050000018,115392.47487000003,148097.37477000011,242607.93987600016,343905.58863000013,486238.90953600011,602276.06722035073,741833.07854859019,737058.04159332067,946741.96180218086,946041.05042160116,835087.07365746237,1338448.0698706061,1702816.508103732,1683647.1821084544,1854053.1128254831,2191252.1211387031,2497512.7461856529,2762599.7678184249,2898979.1363221109,2577093.913492009,3029315.6557701603,2667474.7679888606,2295125.8503810167,3439126.7952776849,4090542.649550125,3783533.716654703,3987130.730479911,4521551.0892166048,4895065.706309244,5189426.7199421823,5185790.3120446801,4452523.7968844175,5063930.4091443866,4331811.9845808446,3647099.9303259254,5358604.3709824383,6255278.7237896025,5696285.8772782981,5882117.6268317699,6473780.2580221891,6952315.2653021812,7251866.0558123589,7220695.4834445119,6116210.9265115857,6941725.7734038532,5864605.54648,4904405.2677757144,7127266.7046691179,8236552.7969315648,7407469.7803631425,7581676.230281949,8356744.8123359084,8952592.4067686796,9346288.484628737,9226742.551379323,7763747.7417105436,8699797.6747309566,7307757.469774127,6093156.8956981897,8881304.8569967747,10200802.85577327,9174127.3557215929,9365297.9345425963,10264525.993077219,10939253.934500694,11350566.360373616,11184270.966885805,9404171.9539849758,10535321.771658301,8836708.3331429958,7355278.554869175,10681483.585760713,12261624.636033058,10942021.667913556,11136471.789858103,12161976.339136243,12979616.732215762,13420161.702481985,13234808.337926984,11096390.269380927,12455680.455926776,10412007.544520259,8677963.0052411556,12558141.652333617,14298412.676157236,12883149.606451511,13412522.973073602,6426092.3968607187,3.5762786865234375E-7,3.5762786865234375E-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]
[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,5070687.3266664147,null,null,0,7000,20666.666666666744,733.33333333337214,26876.366666666698,3716.3991666666698,7243.021333333294,42418.844833332885,64372.71466666639,59179.705333333084,98791.524999999529,174125.49966666577,200037.04333333237,259252.71833333268,324853.41950000019,369917.08250000019,320522.34866666677,596096.76666666672,266305.70266666746,439367.07466666703,751982.06866666814,759990.8166666677,754335.14066666877,891169.65866666974,1024082.0446666698,1160444.066666669,1300734.7086666678,1252964.7186666648,949664.08466666238,1706861.8766666627,755550.79466666048,1092568.18066666,1809347.448666662,1684965.4166666572,1504767.9806666519,1792319.6506666471,1970759.4206666495,2177617.8266666457,2255426.7826666506,2114145.4026666591,1515850.6906666597,2621442.946666657,1138683.0546666561,1651275.6306666574,2617162.0726666562,2445889.6966666495,2151218.0986666633,2494942.0226666545,2620338.3706666762,2880429.9666666472,2945267.0126666594,2781490.4726666678,1960665.6706666518,3365467.656666657,1470701.0346666463,2070429.3006666526,3334220.6026666556,3003534.5866666548,2605003.4286666606,2995030.8676666338,3227560.0856666192,3457401.5266666263,3617656.2226666175,3311149.9526666291,2369713.0406666305,3941331.6066666488,1742135.2746666297,2451544.6706665978,3881628.2326666303,3489613.8446666151,3048354.0926665813,3489291.8676665649,3718585.2256665826,4000006.0266666003,4104090.9526665695,3815682.7226665467,2677258.3806665391,4524407.9066665396,1963083.0646665916,2807084.7406665944,4369391.146666564,3981786.9666665569,3393565.0126665048,3928315.6276665106,4134088.0656665079,4491957.6266665272,4553816.912666522,4273369.8826665506,2962117.4206665494,5053686.3066665456,2167710.1446665451,3089054.7806665227,4864778.1066665128,4392381.766666539,3748042.2066664919,5070687.3266664147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5056011.6608260386,null,null,-74400,-74400,25600,25600,25600,35667.017599251121,35909.623528992757,36461.243930108845,49466.42391018942,52830.38058481738,57526.249992260709,73109.355992659926,83941.890812419355,54980.000000003725,87431.670034896582,109891.64502617344,132233.97559239343,175792.71313100681,204005.87921847403,230044.72704320773,287096.61575247347,336791.680773817,385860.11186812073,453464.38847050071,517544.03600882087,112845.70999999437,212868.74811816309,294488.8956523994,367641.76956141088,472437.40067747235,549160.21367146075,615092.09479938447,736205.29360871017,849205.25491306186,954345.32877773046,1086286.8769212291,1212139.2941512242,199184.37061101198,373131.30561419576,515086.92086602002,637779.17587610334,804203.05628354102,926405.06464656442,1028631.5657056049,1211246.4312148765,1380447.3000793085,1535529.5699203238,1727913.2899286523,1905175.3737062942,327291.1519415807,569570.97122734599,763319.2204382401,930013.23099593632,1157133.5527318101,1320559.5946093183,1455540.4338824283,1699996.5503291003,1919485.9318270944,2118664.3014101349,2371659.6333297156,2597142.1284131519,516635.5562341772,831938.61512103304,1076494.9786900841,1284771.2953091078,1576320.0057407133,1777214.0757191218,1942738.1341073029,2254416.283439409,2522722.4980905764,2765075.7400649004,3087311.1086200289,3359547.3351113573,795727.1275928095,1189077.9182235673,1480883.8649452403,1729358.1967382506,2095063.9703311101,2334335.4223415926,2530809.486594744,2920232.5291824415,3236781.5546582714,3521385.3482417539,3922249.904680796,4239520.0008309595,1206311.147704374,1690592.0624878518,2029257.1195551567,2317389.6895695142,2771139.738278728,3048247.018753659,3275375.7509988658,3758229.6242672317,4121970.3462655358,4448788.4394276254,5056011.6608260386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3786669.5224909484,null,null,500000,500000,535000,535000,535000,536328.796875,537944.15442708333,541712.77869791666,561839.01635416655,565623.27062499989,584684.19999999995,608249.84406249993,662174.65354374994,695143.83728125016,733780.91432812531,753059.04499843763,753059.04499843763,859636.632675,859636.632675,859636.632675,970787.14369999943,982476.19075624971,982476.19075624971,1063853.5011812504,1173297.790503501,1249858.6667503756,1315840.0651662517,1315840.0651662527,1315840.0651662517,1448947.8622447504,1448947.8622447485,1448947.8622447485,1586070.6977011226,1586070.6977011226,1586070.6977011226,1615773.073717935,1770608.2451426852,1863607.5533701777,1911848.0328899603,1911848.0328899566,1911848.0328899585,2003786.7717071511,2003786.7717071474,2003786.7717071511,2100183.3572503664,2100183.3572503701,2100183.3572503664,2100183.3572503701,2229888.8732925691,2365779.477967944,2389438.6305127516,2389438.6305127516,2389438.6305127516,2476318.9290844537,2476318.9290844537,2476318.92908445,2558924.2342739627,2558924.2342739627,2558924.2342739627,2558924.2342739701,2674503.7777134702,2807375.2074680701,2867991.2766205072,2867991.2766205147,2867991.2766205147,2889324.6366362423,2889324.6366362348,2889324.6366362274,2988929.7708586305,2988929.7708586305,2988929.7708586305,2988929.7708586231,3092202.9324516356,3237583.5981517062,3271303.7327397168,3271303.7327397168,3271303.7327397168,3310136.1806221306,3310136.1806221306,3310136.1806221306,3389511.426448524,3389511.426448524,3389511.426448524,3389511.426448524,3489943.0143306404,3657045.6689574271,3670855.9118010253,3670855.9118010253,3670855.9118010104,3727202.1770870835,3727202.1770870835,3727202.1770870835,3786669.5224909484,3786669.5224909484,3786669.5224909335,3786669.5224909484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2099511.9038687535,null,null,159750,159750,180750,180750,180750,181547.27812500001,182516.49265624999,184777.66721874999,196853.4098125,199123.962375,210560.52000000002,224699.9064375,252847.29212624996,272628.80236874998,295811.04859687504,307377.92699906247,307377.92699906253,371324.47960500012,371324.47960500006,371324.479605,438014.78622000007,445028.21445374994,445028.21445374982,493854.60070874996,555187.44930210058,601123.97505022539,640712.81409975048,640712.81409975048,640712.81409975048,720577.49234685116,720577.49234685116,720577.49234685162,802851.19362067617,802851.19362067571,802851.19362067664,820672.61923076352,909109.98533561779,964909.57027211133,993853.85798398219,993853.85798398219,993853.85798398219,1049017.1012742957,1049017.1012742957,1049017.1012742957,1106855.0526002273,1106855.0526002282,1106855.0526002282,1106855.0526002282,1180080.713373051,1261615.0761782741,1275810.5677051637,1275810.5677051637,1275810.5677051637,1327938.746848179,1327938.7468481809,1327938.7468481809,1377501.9299618881,1377501.9299618863,1377501.9299618881,1377501.9299618881,1442114.0777075067,1521836.9355602674,1558206.577051729,1558206.577051729,1558206.5770517271,1571006.5930611659,1571006.5930611677,1571006.5930611677,1630769.6735945977,1630769.6735946015,1630769.6735946015,1630769.6735946015,1687855.9248827845,1775084.3243028335,1795316.4050556459,1795316.4050556496,1795316.4050556459,1818615.8737850934,1818615.8737850934,1818615.8737850897,1866241.0212809294,1866241.0212809294,1866241.0212809257,1866241.0212809294,1921475.9989725426,2021737.591748625,2030023.7374547906,2030023.7374547906,2030023.7374547943,2063831.496626433,2063831.496626433,2063831.496626433,2099511.903868746,2099511.903868746,2099511.903868746,2099511.9038687535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-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,-9000,9000,369000,63000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1045689.5833333377,null,null,1249.9999999999998,3749.9999999999991,8633.3333333333321,23174.999999999996,45064.583333333328,76914.583333333328,41341.666666666657,82933.333333333328,136275,201366.66666666663,266656.24999999994,331362.49999999994,410035.41666666657,502674.99999999994,595418.74999999988,687329.16666666651,778406.24999999988,883199.99999999988,116224.30555555562,232327.08333333337,347527.08333333337,461824.30555555562,575218.75000000012,699835.41666666686,835674.30555555585,971183.3333333336,1105581.2500000005,1238868.055555556,1371043.7500000005,1502108.333333334,142078.47222222295,295170.83333333395,447725.00000000047,598959.72222222248,748875.00000000047,897470.83333333395,1044747.2222222229,1190704.1666666674,1347466.6666666674,1515034.7222222229,1681856.2500000009,1847150.0000000009,163765.97222222295,326004.16666666698,486714.58333333395,645897.22222222295,803552.08333333395,971804.16666666698,1150653.472222222,1328547.916666666,1504706.2499999991,1679128.4722222211,1851814.5833333321,2022764.5833333321,169213.88888888806,336691.66666666605,502433.33333333302,678563.88888888899,865083.33333333302,1050439.583333333,1233851.388888889,1415318.75,1594876.388888889,1772524.305555556,1948262.5,2122090.9722222229,171918.75000000186,341927.77777777985,522152.08333333582,712591.66666666977,901694.44444444776,1088679.1666666698,1273545.8333333358,1456294.4444444478,1636925.0000000037,1815437.5000000037,1991831.9444444478,2166108.3333333358,172158.33333333768,342198.61111111566,522245.83333333768,712300.00000000373,900809.02777778171,1086991.6666666698,1270847.9166666698,1452377.7777777817,1631581.2500000037,1808458.3333333377,1983009.0277777817,2155233.3333333377,169897.91666667163,337469.44444444962,502714.58333333768,677758.33333333768,862600.69444444962,1045689.5833333377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,9156605.966789633,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,296910.7201191996,170182.26178422547,502408.57618993032,723142.02029886527,526645.12020698981,644548.07874502661,922504.50308078574,1243798.31109158,1366277.4716448821,1528515.6559752785,1347802.8688197769,1107323.1907271314,1079225.8997210357,682489.15388880484,1450769.9412941337,1889265.7115633544,1563554.2336522155,1573780.2790134549,2044943.1350107417,2463745.6829208732,2676253.7429704405,2810305.1653232127,2387031.8588402718,2108363.2009278014,1845094.5821665376,1155566.2787440047,2347811.7088735029,2960973.6187303662,2337626.1857664436,2388917.1640305072,2984749.8945842236,3622450.9269814938,3769362.1527951285,3887992.0379205644,3299695.6478396803,2902930.5933320448,2529708.0068536177,1595505.9653367549,3058365.227320686,3898000.3464229107,3154325.0782428533,3050438.7427722514,3827229.3955847174,4662792.764076829,4825002.2726685256,4978202.8508629054,4150362.0729019493,3646674.7267948091,3094998.855178237,1853637.2929494679,3879491.1394589245,4784157.471791178,3843777.3151833117,3738295.2034390122,4643012.7401551902,5620316.8675561249,5772223.1862460077,5917993.1873073578,4940797.8590583503,4325533.8621410728,3657763.1453985274,2203744.8262746334,4603689.4959180951,5630441.1152216196,4489484.9466551244,4312757.8290162086,5369273.6314083934,6499156.6532002985,6668670.4114546776,6815432.4606814086,5675614.9904279709,4949793.1992322206,4181257.0899344385,2613417.8717201948,5420955.7336013019,8843194.5308860242,9287827.8118770123,9156605.966789633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2898076.9980451167,null,null,0,0,0,0,0,402.10559549999994,485.21185948200014,1103.2408022328,4010.3599601627998,6727.913349253201,9391.738814888402,14406.212000793603,21665.069639513284,29976.337533653284,38283.340069790647,44919.949982551188,44684.661132440262,57835.475077228912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,702696.07641188568,1031841.9239633627,1367465.4555826748,1561945.9208755377,1733588.2665425958,1613948.9933967162,1132824.9135452658,1106037.4757391661,1140748.2011398412,322831.58836054988,1283349.1527782269,1965792.75554117,1551047.8148835059,1486547.1035697013,1932677.2812967561,2229714.000604853,2408621.8196612149,2259894.406308379,1591855.6266182065,1612105.1747026257,1590374.0192081742,551876.88814359531,1812938.6743723229,2592180.906112887,2056369.8871529624,1995136.6706840768,2529220.3720790669,2879506.5358117595,3088645.0975740105,2881643.4416166618,2099707.7706773058,2100250.1999622583,2062846.6193904504,828481.95936856419,2338295.7376920208,3214802.7106891125,2575657.0127352104,2459637.6633492708,3083362.518963486,3473028.8102378249,3731107.4709797055,3460486.8184948713,2553556.6864065826,2537285.1425286233,2480967.1334429681,1116060.7968890816,2787486.4897146076,3791562.3632711321,3055837.5474576503,2898076.9980451167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,60208333.333333284,null,null,0,0,0,0,0,10000000,20000000,60000000,60000000,60000000,130000000,130000000,130000000,130000000,130000000,130000000,130000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,170000000,166458333.33333334,162916666.66666666,159375000,155833333.33333334,152291666.66666666,148750000,145208333.33333334,141666666.66666666,138125000,134583333.33333331,131041666.66666666,127500000,123958333.33333334,120416666.66666667,116875000,113333333.33333334,109791666.66666669,106250000.00000001,102708333.33333334,99166666.666666672,95625000,92083333.333333328,88541666.666666657,84999999.999999985,81458333.333333313,77916666.666666642,74374999.99999997,70833333.333333299,67291666.666666627,63749999.999999955,60208333.333333284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,401388.88888889551,null,null,0,0,0,0,0,66666.666666666672,133333.33333333331,400000,400000,400000,866666.66666666698,866666.66666666698,866666.66666666698,866666.66666666698,866666.66666666698,866666.66666666698,866666.66666666698,1133333.333333333,1133333.333333334,1133333.333333334,1133333.333333334,1133333.333333334,1133333.333333334,1133333.333333334,1133333.333333334,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1109722.2222222239,1086111.1111111119,1062500,1038888.8888888881,1015277.7777777761,991666.66666667163,968055.55555555224,944444.44444444776,920833.33333332837,897222.22222222388,873611.11111110449,850000,826388.88888889551,802777.77777777612,779166.66666667163,755555.55555555224,731944.44444444776,708333.33333332837,684722.22222222388,661111.11111110449,637500,613888.88888889551,590277.77777777612,566666.66666667163,543055.55555555224,519444.44444444776,495833.33333332837,472222.22222222388,448611.11111110449,425000,401388.88888889551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11509473.330256134,7669300.9662451679,3628665.8747077547,1224069.5123562017,1075580.2832500981,0,17873837.011444874,31430763.153563652,25183334.575806443,21057782.377382662,19481776.144827906,14547476.475815363,7471630.2215867359,0,6534958.7602732293,17154071.80948554,17154071.80948554,5094223.6271468215,12662919.537660984,10254601.546417886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,95912.277752134469,0,0,0,0,0,148948.64176204067,410871.66804173775,0,0,0,0,0,0,54457.989668943686,197408.58808132308,116511.9166977671,0,105524.32948050834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-7.4505805969238281E-9,0,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-1.4901161193847656E-8,0,2.9802322387695313E-8,0,0,0,-2.9802322387695313E-8,-2.9802322387695313E-8,0,-2.9802322387695313E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,2.9802322387695313E-8,0,-2.9802322387695313E-8,-2.9802322387695313E-8,0,-2.9802322387695313E-8,-2.9802322387695313E-8,-5.9604644775390625E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,2.9802322387695313E-8,2.9802322387695313E-8,-5.9604644775390625E-8,0,2.9802322387695313E-8,5.9604644775390625E-8,5.9604644775390625E-8,5.9604644775390625E-8,1.1920928955078125E-7,8.9406967163085938E-8,8.9406967163085938E-8,1.7881393432617188E-7,1.4901161193847656E-7,1.1920928955078125E-7,2.9802322387695313E-8,5.9604644775390625E-8,8.9406967163085938E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,0,0,0,-5.9604644775390625E-8,0,5.9604644775390625E-8,-1.1920928955078125E-7,5.9604644775390625E-8,5.9604644775390625E-8,-5.9604644775390625E-8,5.9604644775390625E-8,-1.1920928955078125E-7,-2.384185791015625E-7,-1.7881393432617188E-7,-2.9802322387695313E-7,-1.1920928955078125E-7,-2.384185791015625E-7,-1.7881393432617188E-7,-1.7881393432617188E-7,-1.7881393432617188E-7,-5.9604644775390625E-8,-5.9604644775390625E-8,-2.384185791015625E-7,-2.384185791015625E-7,-1.1920928955078125E-7,0,4.1723251342773438E-7,2.384185791015625E-7,1.7881393432617188E-7,1.1920928955078125E-7,1.1920928955078125E-7,2.384185791015625E-7,1.7881393432617188E-7,6.5565109252929688E-7,4.76837158203125E-7,5.3644180297851563E-7,5.3644180297851563E-7,7.152557373046875E-7,5.9604644775390625E-7,5.3644180297851563E-7,2.384185791015625E-7,0,0,0,-3.5762786865234375E-7,0,-1.1920928955078125E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,"тип листа",null,null,null,null,null,null,null,null,"расчетный",null,null,null,null,null,null,"2029-06-30",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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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,"УСН(6%)","УСН(6%)","УСН(6%)","УСН(6%)","УСН(6%)","УСН(6%)","УСН(15%)","УСН(15%)","УСН(15%)","УСН(15%)","УСН(15%)","УСН(15%)","УСН(15%)","УСН(15%)","УСН(15%)","УСН(15%)","УСН(15%)","УСН(15%)","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 магазинов",null,null,null,null,"кол-во магазинов",null,null,null,"запуски процесса",null,null,null,null,null,null,73,null,null,0,1,3,0,4,0,0,5,0,0,0,6,0,0,0,0,6,0,0,0,0,0,6,0,0,0,0,0,0,6,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17]
[18,null,null,null,null,null,null,"кол-во магазинов",null,null,null,null,"кол-во магазинов",null,null,null,"нарастающим итогом",null,null,0,null,null,null,73,null,null,0,1,4,4,8,8,8,13,13,13,13,19,19,19,19,19,25,25,25,25,25,25,31,31,31,31,31,31,31,37,37,37,37,37,37,37,37,43,43,43,43,43,43,43,43,43,49,49,49,49,49,49,49,49,49,49,55,55,55,55,55,55,55,55,55,55,55,61,61,61,61,61,61,61,61,61,61,61,61,67,67,67,67,67,67,67,67,67,67,67,67,67,73,73,73,73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19]
[20,null,null,null,null,null,null,"Продажи",null,null,null,null,"руб.",null,null,null,"учет",null,null,0,null,null,null,3026847617.2001886,null,null,0,0,0,0,0,13403.519849999999,48521.185948200007,110324.08022328001,401035.99601627997,672791.33492532,939173.88148883998,1440621.20007936,2166506.9639513283,2997633.7533653281,3828334.0069790641,4491994.9982551197,4468466.1132440278,5783547.5077228928,5642633.2174935006,5207769.5649471022,8189357.7418531785,9939013.0042687897,9813686.218859667,10758933.320477134,12815929.507664789,14603136.031919703,16107173.42363389,16324029.506846508,14630574.781803468,16671948.603211416,15344562.598796859,13186376.225583838,19506744.379864685,22599992.260870427,21028014.772932954,22021084.708501235,25170483.445997361,27598543.368445374,29083153.588417053,28391123.050366275,24538451.002015669,27007919.328043547,24440401.672605015,20445300.211809535,29618430.673065815,33840173.772886552,31016453.9682041,31743020.330000117,35452416.755527854,38364744.311366595,40101467.518321007,38749649.842178755,33338802.111540064,36234118.374459639,32685208.375501357,26996167.854620632,38782282.719347239,43897876.299598962,39835673.916608177,40383568.406930715,45096499.016686745,48718819.355964154,50828793.68768815,48911272.713809878,41655263.323805802,44854742.187668189,40178813.995681241,33104811.67763282,47535129.977904484,53661242.930232383,48470648.394859523,49116077.31615524,54447245.29826764,58617492.595383286,60761553.26105094,58361189.344338767,49694866.358601853,53441689.366956539,47854290.402093649,39294812.850631654,56215196.630764894,63309805.095162995,56920758.71669589,57333589.368983075,63454019.230033934,68224766.543989033,70636194.573691949,67733011.413461462,57626514.002871968,61908022.520541802,55421456.094988212,45425746.449039467,64844588.710245967,72748144.399661094,65363618.632419877,65608185.452788033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21]
[22,null,null,null,null,null,null,"Трафик",null,null,null,null,"кол-во потенциальных посетителей",null,null,null,null,null,null,null,null,null,null,27803020,null,null,0,0,0,0,0,500,1100,2240,8900,8910,14320,19440,28120,36100,44100,48420,42420,73600,39450,64330,100100,100710,98720,121410,139080,156700,171400,162360,137480,205400,108600,158340,237700,221310,205920,242010,265240,285700,295700,271980,218540,321900,163450,237090,343700,319680,288160,334530,353115,383200,386400,357030,282240,413200,209850,297290,431200,392580,354160,402930,433390,461200,472700,425430,338940,484200,247850,346990,507200,456480,414000,468630,499415,532200,537200,489330,384090,555200,280100,396690,571700,519300,461600,526680,555940,596700,596700,547380,425740,619700,309850,441840,631200,572850,509200,577350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23]
[24,null,null,null,null,null,null,"Конверсия в посетителя",null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.22,null,null,0,0.05,0.1,0.11000000000000001,0.12000000000000001,0.13,0.14000000000000001,0.15000000000000002,0.16,0.16999999999999998,0.18,0.19,0.2,0.2,0.21000000000000002,0.21000000000000002,0.22000000000000003,0.22000000000000003,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25]
[26,null,null,null,null,null,null,"Валовый поток посетителей",null,null,null,null,"кол-во посетителей",null,null,null,null,null,0,null,null,null,null,2859531.1000000006,null,null,0,0,0,0,0,35,77.000000000000014,174.3,712,775.8,1288.8,1884.6,2812,3610,4551,4988.7,4495.3999999999996,7782,4159,6774.6,10512,10555.2,10326.4,12679.2,14504.6,16304,17818,16846.2,14264.6,21278,11247,16375.8,24574,22867.200000000001,21270.400000000001,24991.200000000001,27363.8,29484,30484,28047.599999999999,22514.799999999999,33178,16839,24425.8,35394,32916.6,29659.200000000001,34428.6,36341.300000000003,39434,39768,36723.599999999999,29038.799999999999,42484,21582,30564.799999999999,44344,40359.599999999999,36419.199999999997,41421.599999999999,44549.3,47394,48574,43716.6,34827.800000000003,49754,25467,35653.800000000003,52114,46902.6,42520,48135.6,51284.800000000003,54664,55164,50259.6,39440.800000000003,57024,28762,40742.800000000003,58704,53316,47392,54066.6,57070.3,61254,61254,56190.6,43703.8,63614,31807,45355.8,64794,58797,52264,59247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,null,null,null,null,null,"Валовый поток посетителей","Крупный чек",null,null,null,"шт",null,null,null,null,null,null,null,null,null,null,978823.10499999975,null,null,0,0,0,0,0,10.500000000000002,29.225000000000009,60.865000000000009,271.60000000000002,284.94000000000005,492.84000000000003,699.03000000000009,1071.6000000000001,1360.5,1753.0500000000002,1900.0350000000003,1728.7200000000003,2967.6000000000004,1568.7000000000003,2544.7800000000002,3906.6000000000004,3892.8600000000006,3779.5200000000004,4611.0600000000004,5246.2800000000007,5842.2000000000007,6362.4000000000015,5969.1600000000008,5054.2800000000007,7490.4000000000015,3954.6000000000004,5725.4400000000005,8578.2000000000007,7964.4600000000009,7398.7200000000012,8682.6600000000017,9468.84,10216.200000000001,10516.2,9688.68,7745.6400000000012,11435.400000000001,5792.7000000000007,8402.9400000000023,12154.200000000003,11297.880000000001,10162.560000000001,11791.980000000001,12447.090000000002,13501.200000000003,13622.400000000001,12547.980000000001,9933.84,14491.200000000003,7370.1000000000013,10423.140000000001,15139.200000000003,13760.280000000002,12430.560000000001,14119.380000000001,15180.240000000002,16129.200000000003,16528.200000000004,14875.380000000001,11849.040000000003,16927.200000000004,8663.1000000000022,12128.340000000002,17725.200000000004,15952.680000000002,14436.000000000002,16349.580000000002,17400.390000000003,18565.200000000004,18715.200000000004,17067.780000000002,13379.940000000002,19363.200000000004,9756.6000000000022,13833.540000000003,19912.200000000004,18073.800000000003,16065.600000000002,18317.880000000005,19335.54,20752.200000000004,20752.200000000004,19036.080000000002,14805.840000000002,21550.200000000004,10775.100000000002,15364.440000000002,21949.200000000004,19907.100000000002,17695.200000000004,20042.100000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,"Валовый поток посетителей","Средний чек",null,null,null,"шт",null,null,null,null,null,null,null,null,null,null,1497983.8650000005,null,null,0,0,0,0,0,21,35.175000000000004,89.144999999999996,322.8,371.52,582.12,890.19,1276.8,1666.5,2032.65,2267.0549999999998,2013.06,3529.8,1917.6,3142.44,4951.8,5025.78,4968.96,6154.38,7091.94,8070.6,8860.2000000000007,8460.18,7163.94,10774.2,5703.3,8362.6200000000008,12573.6,11732.58,10930.56,12861.18,14150.82,15222.6,15822.6,14534.64,11724.72,17239.2,8769.6,12720.12,18471.599999999999,17188.740000000002,15518.88,18023.04,19024.32,20652.599999999999,20815.2,19278.54,15223.32,22347.599999999999,11337.3,16082.22,23301.599999999999,21241.439999999999,19142.88,21805.74,23461.77,24996.6,25623.599999999999,23061.239999999998,18375.419999999998,26250.6,13438.8,18814.32,27504.6,24754.14,22488,25445.34,27143.97,28899.599999999999,29199.599999999999,26573.94,20878.62,30153.599999999999,15226.8,21546.42,31080.6,28247.4,25108.799999999999,28663.74,30256.17,32475.599999999999,32475.599999999999,29792.34,23171.82,33729.599999999999,16864.8,24049.62,34356.6,31195.8,27729.599999999999,31465.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,null,null,null,null,null,"Валовый поток посетителей","Up-Sale-чек",null,null,null,"шт",null,null,null,null,null,null,null,null,null,null,382724.13000000012,null,null,0,0,0,0,0,3.5,12.600000000000001,24.29,117.6,119.34,213.84,295.38,463.59999999999997,583,765.3,821.61,753.62,1284.5999999999999,672.7,1087.3800000000001,1653.6,1636.56,1577.92,1913.7599999999998,2166.38,2391.1999999999998,2595.3999999999996,2416.8599999999997,2046.3799999999999,3013.3999999999996,1589.1,2287.7399999999998,3422.2,3170.16,2941.12,3447.3599999999997,3744.1400000000003,4045.2,4145.2,3824.2799999999997,3044.4399999999996,4503.3999999999996,2276.6999999999998,3302.74,4768.2,4429.9799999999996,3977.76,4613.58,4869.8899999999994,5280.2,5330.4,4897.08,3881.6400000000003,5645.2,2874.6,4059.44,5903.2,5357.8799999999992,4845.76,5496.48,5907.29,6268.2,6422.2,5779.98,4603.34,6576.2,3365.1,4711.1400000000003,6884.2,6195.78,5596,6340.68,6740.44,7199.2,7249.2,6617.8799999999992,5182.24,7507.2,3778.6,5362.84,7711.2,6994.7999999999993,6217.6,7084.98,7478.59,8026.2,8026.2,7362.18,5726.1399999999994,8334.2000000000007,4167.1000000000004,5941.74,8488.2000000000007,7694.1,6839.2,7739.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5270828741.9012384,null,null,0,0,0,0,0,48650,125414.10000000003,269863.44,1163289.6000000001,1238363.6400000001,2108903.04,3026425.68,4683339.7920000004,5971271.7599999998,7630335.216,8305719.1992000006,7529235.3864000002,12966276.312000001,7020538.2568800002,11406854.752271999,17583664.73184,17573719.090464,17112887.394047998,20930277.546143997,24341879.459989443,27207105.530745603,29670786.072835203,27922417.834495686,23643061.257493444,35129924.428579204,18926848.699360415,27464431.738466822,41174993.270907074,38263673.515211478,35564226.865649968,41755836.932500951,46522785.338298023,50167562.709424347,51732928.472201303,47636224.374549173,38146152.769704342,56275034.311322033,29099435.768282354,42211191.027033128,61100038.00620643,56806657.615259774,51133476.000332803,59341783.91004838,63891320.676485434,69312861.629018694,69920788.815445513,64471897.817981526,51015985.030136064,74508585.154073238,38634092.091772661,54669141.463116482,79368200.845128447,72178911.162288859,65174574.005369261,74068926.157713667,81238294.770821348,86361195.617497772,88503212.612312555,79652891.351081312,63451660.724989146,90645229.607127354,47321495.766990475,66250094.073786661,96827848.86869204,87145063.981822819,78917962.053255275,89363330.784200475,97051876.122515768,103506996.03683253,104388424.0840535,95161995.466414049,74631884.995821163,107964104.99964313,55511221.853900693,78677558.869468585,113295569.2788348,102860665.52214664,91431702.686352566,104273897.13214502,112268229.24560946,120495671.49888511,120495671.49888511,110532833.62320526,85969981.706937432,125132847.66379327,63817752.308534548,91000325.122820571,130000464.46117227,117931215.17436665,104827746.82165924,118773055.8199884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,"Общий оборот (GMV)","Крупный чек",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3168153725.6596918,null,null,0,0,0,0,0,26250.000000000004,81396.000000000029,164826.90000000002,757656,785165.40000000014,1375898.4000000001,1932481.8000000003,3048163.92,3856242.6,5003439.66,5403686.7420000006,4931402.3640000001,8443158.120000001,4536505.0188000007,7349491.51272,11243286.518400002,11175666.344640002,10822793.460480001,13175618.941440001,15262390.874894399,16941795.195456002,18428082.794352002,17242852.052116804,14599942.392974403,21587702.269392002,11620505.657720162,16790386.100320227,25142238.458550721,23324678.55870682,21657825.688499715,25405429.24041754,28219118.884560883,30461116.813704234,31305738.628152233,28856267.796507876,23034999.111841951,34031164.299013041,17571272.355180889,25489415.373134259,36844207.658417419,34242193.397201598,30782110.942251757,35712281.314659141,38450222.882116348,41700646.195189744,42082724.319334581,38727958.880086035,30672894.368445933,44697165.062103033,23197105.284729645,32789659.197884858,47645472.488806844,43284268.981836192,39117387.526523523,44410404.709248997,48695895.397210464,51715960.16771958,52992247.325454086,47693022.59290868,37987974.138232023,54268534.483188599,28327859.036870778,39659002.651619092,57957530.974630758,52161777.877167679,47171134.511876315,53432444.251631595,57980742.783569604,61884619.310756147,62360209.983717099,56891221.622696817,44581641.399836861,64540317.62857011,33158113.233780842,47029871.086258642,67670632.609646812,61409317.796924345,54586060.26393275,62225570.644674391,66996197.727432758,71903807.662224472,71903807.662224472,65956771.734436169,51299711.349005908,74666796.192078114,38080066.057959832,54298479.386301517,77569256.266145036,70338511.325081736,62523121.177850425,70792741.889266118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,null,null,null,null,"Общий оборот (GMV)","Средний чек",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1861703308.8122466,null,null,0,0,0,0,0,21000,36628.200000000004,91977.48,336355.2,385339.68,606761.28,924352.56,1356848.064,1768471.9200000002,2163178.8720000004,2409010.8264000001,2141842.3488000003,3751432.7040000004,2075850.1929599997,3400034.0250239996,5350780.5292799994,5425888.5866879998,5359898.4284159997,6633882.8772479994,7792784.157588481,8859404.1485952009,9722665.4448384009,9276460.9301145598,7855132.2500044806,11806130.866406402,6373814.3136414718,9340682.5827076621,14042052.960954625,13100024.721725106,12203042.979266152,14356821.981623732,16106356.901715022,17328396.284705482,18004093.736263882,16540587.111984512,13337889.303189944,19614415.90281786,10175654.960584497,14759627.554361738,21429787.920811553,19940595.063329659,18000657.94986219,20904526.128194232,22507206.464689124,24432753.671165962,24626218.068157054,22803125.44459258,18008385.939454723,26429261.256393824,13677547.625665877,19399536.115342915,28110871.791728504,25622459.606083676,23093318.665700205,26302658.492440753,28865329.523573931,30750255.719234146,31521147.790438831,28369033.011394944,22604427.903150462,32292039.861643516,16862095.285752576,23606933.400053605,34510500.484133929,31059450.435720541,28211665.707751296,31922899.29044212,34731770.480826348,36981321.973382428,37361794.51175119,34005022.275837407,26714681.435842782,38585394.195145138,19872592.034092087,28122625.238502912,40563260.901283152,36863752.915246174,32767780.369107705,37405266.999607176,40273004.136243731,43227074.302649096,43227074.302649096,39655361.405169055,30843058.870687038,44895951.042171016,22896935.031507209,32651498.040119421,46644997.200170599,42351731.035650164,37645983.142800145,42715115.486997679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,"Общий оборот (GMV)","Up-Sale-чек",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,240971707.42929918,null,null,0,0,0,0,0,1400,7389.9000000000015,13059.06,69278.399999999994,67858.559999999998,126243.36000000002,169591.32,278327.80799999996,346557.24,463716.68399999995,493021.63079999998,455990.67359999998,771685.48800000001,408183.04511999997,657329.21452799998,989597.68415999995,972164.15913599986,930195.50515199988,1120775.7274559997,1286704.42750656,1405906.1866943999,1520037.8336447999,1403104.85226432,1187986.61451456,1736091.2927807998,932528.72799878404,1333363.0554389376,1990701.8514017281,1838970.2347795581,1703358.1978841089,1993585.7104596864,2197309.5520221153,2378049.6110146334,2423096.1077851932,2239369.4660567869,1773264.3546724485,2629454.1094911285,1352508.4525169679,1962148.0995371351,2826042.426977464,2623869.1547285202,2350707.1082188506,2724976.4671950098,2933891.3296799609,3179461.7626629882,3211846.4279538905,2940813.4933029222,2334704.7222354026,3382158.8355763797,1759439.1813771385,2479946.1498887064,3611856.5645930925,3272182.5743689849,2963867.8131455267,3355862.9560239194,3677069.8500369452,3894979.7305440474,3989817.4964196398,3590835.7467776751,2859258.6836066623,4084655.2622952317,2131541.44436712,2984158.0221139677,4359817.4099273439,3923835.6689346088,3535161.8336276747,4007987.2421267591,4339362.8581198324,4641054.7526939604,4666419.588585211,4265751.5678798333,3335562.1601415244,4838393.1759278923,2480516.5860277629,3525062.5447070287,5061675.7679048311,4587594.8099761233,4077862.0533121102,4643059.4878634606,4999027.3819329944,5364789.5340115484,5364789.5340115484,4920700.4836000558,3827211.4872444877,5570100.4295441303,2840751.219067506,4050347.6963996403,5786210.9948566295,5240972.8136347588,4658642.5010086736,5265198.4437245931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[37]
[38,null,null,null,null,null,null,"Маркетинговые скидки",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,75283653.410520971,null,null,0,0,0,0,0,2671.9,7732.1916000000019,15768.51864,71944.761599999998,71788.07736000001,125548.91136000001,176599.91952,266906.87942400004,337720.91472000006,438047.81035200006,453161.34741600003,413639.29807200003,708074.80776000011,363425.19692543999,588626.81235993607,899877.04728191998,851511.35506694403,823925.89832140808,1002321.916156224,1101302.9965153497,1220559.8558298624,1326846.2942683008,1171931.4135229883,992296.63553444925,1464970.6562071107,742270.87419743231,1070619.0288283285,1602373.6680355817,1392182.1476259464,1292029.4145892574,1514884.0351998822,1566414.0758405053,1691988.04166525,1735097.5390746756,1484114.0181290999,1181759.9857964406,1747892.2306919082,830344.8029875767,1204559.6499366919,1738810.8911783001,1476613.9912885909,1325365.1020852691,1537073.68298251,1498758.3682008155,1624775.7758137747,1640567.9633474257,1347984.4446232568,1069294.9596225903,1552145.6418456994,712329.57151262113,1004589.7077484615,1462453.7064894091,1149105.7985720867,1040828.4136601307,1178493.3160493206,1092598.9608760145,1156564.8397691455,1184626.091317425,938366.92550853128,747092.54117217124,1067275.0588173873,480976.82126000302,673367.54976400419,983607.25477556058,745486.07465032814,669317.34250386152,759468.66424275562,665253.37218429474,713494.9767764206,715245.15045291698,503235.50322079804,391760.49909643165,570574.88121963956,258916.71243622288,369442.89759402309,528189.5221132068,417798.51367386238,371376.45659898885,421761.79322627548,389220.06720071804,417623.26205688034,417623.26205688034,319144.08068981435,248223.17386985559,361199.81674908719,147359.66271044425,210068.19071058219,300097.41530083172,254206.31970905673,225961.17307471708,254206.31970905673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,null,null,null,null,"Маркетинговые скидки","Крупный чек",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,27073491.358431242,null,null,0,0,0,0,0,997.50000000000023,3754.9260000000013,7088.3064000000013,35084.736000000004,33723.831600000012,61079.313600000016,83699.017200000017,128853.12384000001,161509.61520000003,213360.86232000004,217514.08710000003,200142.26820000005,340226.40600000008,171987.64590240002,277562.47561056004,420291.85288320004,392307.03385344008,376870.78718208009,455652.23730624001,494161.62827535358,542482.95860006404,587584.00995148811,510121.76574490574,431917.2545089249,633098.76687446423,317011.40878040646,454249.53588280908,678605.60039402894,580783.42294525914,538144.52893738914,630041.76716386643,638764.63969315984,691181.73435831256,704695.68338948046,593431.6922496357,469835.27664241829,696740.69729228329,323210.51078628202,468901.80601866986,675028.80838823575,558171.29238977318,499598.31690496841,579013.04514360172,546503.59950704523,592040.42254794971,598344.88734524674,469135.27500219678,373061.64281152346,538217.6712309724,234055.53330548754,328932.59382473596,480214.96414598182,347238.30473535124,315620.31429174379,355879.54106203176,292119.09141089156,307493.78043251747,314734.60728728632,254935.03190270191,202844.52350949476,289777.89072784968,134320.2344867042,188048.32828138582,274548.98368689977,216207.32465343352,193011.4806407186,219309.29487801646,202391.149273141,217563.3287801799,217563.3287801799,166562.50690200055,129548.61647933378,188836.13024318471,77045.14113921934,110014.72414267783,157163.8916323969,106500.56411465222,94667.168101913092,107468.75106114909,77138.681317224691,82766.152683386797,82766.152683386797,37950.162054257577,29516.792708867004,42950.61711221221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,null,"Маркетинговые скидки","Средний чек",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,29874848.187493488,null,null,0,0,0,0,0,1512,2729.7648000000004,6629.8327200000003,25125.292800000003,27157.52448,43555.942080000001,65424.134160000001,93167.070911999996,120767.96736000001,149350.91817600001,158139.68677200002,141323.31662400003,246423.73392000003,129360.44868191998,211419.85995244799,330884.99398655992,317970.45768211194,312870.06281318393,385987.18364755192,428816.85273249407,485181.94426513911,531522.94330448634,477370.42970145406,404222.71245761664,605517.65938379522,307587.41667661245,449402.79780968942,675033.67817951622,589704.2986760044,548929.61419007508,645387.33325166465,674111.4274722042,725832.04023218842,752184.24084296601,641961.01297380775,516330.58587001101,760193.68815475865,363374.71868247935,527083.87458128808,764348.95179728221,651174.51260243019,587092.32578701281,681599.74988145672,666334.11131163442,723118.45667269605,729139.19243428938,605390.67509281612,478598.1304398487,700583.51000050223,321903.15494350489,455934.77514853119,661420.06220039283,525186.85202619096,473947.09561392013,538998.63244916452,504681.90165446408,536729.5818946755,550070.25682709808,409956.13211020356,326574.36852221325,466534.81217459036,192970.74769837561,270159.0467777258,394831.12435204955,262169.66060968296,236949.34460104536,268438.05758299609,186991.69069058227,199947.14587567552,201088.56349078182,81767.048842800286,63596.593544400239,92701.373028472517,44125.853561552911,63008.432918079146,90012.047025827342,75518.581826753434,67127.628290447508,76205.114388814836,75736.159838729844,81261.313543689001,81261.313543689001,68310.29169766359,53130.226875960565,77311.110801981937,35844.242280918872,51097.668010682159,72996.6685866888,59339.227367243795,52745.979881994484,59339.227367243795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,null,null,null,null,null,"Маркетинговые скидки","Up-Sale-чек",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,18335313.864596248,null,null,0,0,0,0,0,162.39999999999998,1247.5008000000003,2050.37952,11734.732799999998,10906.72128,20913.65568,27476.768159999996,44886.684672000003,55443.332160000005,75336.029855999994,77507.573543999999,72173.713248,121424.66783999999,62077.10234112,99644.476796928007,148700.20041216002,141233.86353139198,134185.04832614399,160682.49520243198,178324.51550750207,192894.9529646592,207739.34101232639,184439.21807662849,156156.66856790782,226354.22994885119,117672.04874041346,166966.69513583003,248734.38946203649,221694.4260046831,204955.27146179299,239454.93478435109,253538.00867514138,274974.26707474905,278217.61484222935,248721.31290565629,195594.12328401132,290957.84524486621,143759.57351881536,208573.96933673386,299433.13099278224,267268.18629638758,238674.45939328783,276460.88795745128,285920.65738213598,309616.89659312891,313083.88356788986,273458.4945282439,217635.18637121806,313344.46061422478,156370.88326362864,219722.33877519431,320818.68014303426,276680.64181054453,251261.00375446689,283615.14253812417,295797.96781065897,312341.47744195262,319821.22720304044,273475.76149562572,217673.64914046318,310962.35591494734,153685.83907492322,215160.17470489256,314227.14673661126,267109.08938721166,239356.51726209754,271721.31178174313,275870.53222057142,295984.50212056522,296593.25818195526,254905.94747599721,198615.2890726976,289037.37794798228,137745.71773545066,196419.7405332661,281013.58345498249,235779.36773245674,209581.66020662824,238087.92777631155,236345.22604476349,253595.79582980456,253595.79582980456,212883.62693789319,165576.15428502802,240938.08883489302,111515.42042952537,158970.52269990003,227100.74671414291,194867.09234181294,173215.1931927226,194867.09234181294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[43]
[44,null,null,null,null,null,null,"Общий оборот (GMV) с учетом скидок",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,5195545088.4907179,null,null,0,0,0,0,0,45978.1,117681.90840000001,254094.92136000001,1091344.8384,1166575.5626400001,1983354.12864,2849825.7604800002,4416432.9125760002,5633550.84528,7192287.4056480005,7852557.8517840002,7115596.0883280002,12258201.504240001,6657113.0599545594,10818227.939912064,16683787.684558079,16722207.735397056,16288961.495726591,19927955.629987776,23240576.463474095,25986545.674915742,28343939.778566904,26750486.420972697,22650764.621958993,33664953.772372097,18184577.825162984,26393812.709638491,39572619.602871493,36871491.367585532,34272197.451060712,40240952.89730107,44956371.262457512,48475574.667759091,49997830.933126628,46152110.35642007,36964392.783907898,54527142.080630124,28269090.965294775,41006631.377096437,59361227.115028128,55330043.623971187,49808110.898247533,57804710.227065869,62392562.308284618,67688085.853204906,68280220.852098092,63123913.373358272,49946690.070513472,72956439.512227535,37921762.520260043,53664551.755368009,77905747.138639033,71029805.363716766,64133745.59170913,72890432.841664344,80145695.80994533,85204630.777728632,87318586.52099514,78714524.425572783,62704568.183816977,89577954.548309967,46840518.94573047,65576726.524022654,95844241.613916472,86399577.907172486,78248644.710751414,88603862.119957715,96386622.750331491,102793501.06005612,103673178.93360057,94658759.963193268,74240124.496724725,107393530.11842349,55252305.141464472,78308115.971874565,112767379.7567216,102442867.00847279,91060326.229753584,103852135.33891875,111879009.17840874,120078048.23682822,120078048.23682822,110213689.54251546,85721758.533067584,124771647.84704417,63670392.645824105,90790256.932109997,129700367.04587144,117677008.85465759,104601785.64858453,118518849.50027934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,null,null,null,null,null,"Общий оборот (GMV) с учетом скидок","Крупный чек",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3141080234.3012614,null,null,0,0,0,0,0,25252.500000000004,77641.074000000022,157738.59359999999,722571.26399999997,751441.56840000022,1314819.0864000001,1848782.7828000002,2919310.7961600004,3694732.9847999997,4790078.7976800008,5186172.6549000004,4731260.0958000012,8102931.7140000006,4364517.3728976008,7071929.0371094402,10822994.665516801,10783359.310786562,10445922.673297921,12719966.70413376,14768229.246619046,16399312.236855937,17840498.784400515,16732730.286371898,14168025.138465475,20954603.502517536,11303494.248939756,16336136.564437419,24463632.858156696,22743895.135761559,21119681.159562327,24775387.473253675,27580354.244867723,29769935.079345919,30601042.944762751,28262836.104258243,22565163.835199531,33334423.601720758,17248061.844394606,25020513.56711559,36169178.850029185,33684022.104811817,30282512.625346787,35133268.269515544,37903719.282609306,41108605.772641793,41484379.431989335,38258823.605083838,30299832.725634411,44158947.390872061,22963049.751424156,32460726.604060121,47165257.524660863,42937030.677100837,38801767.212231778,44054525.168186963,48403776.305799574,51408466.387287065,52677512.718166798,47438087.561005972,37785129.614722528,53978756.592460752,28193538.802384075,39470954.323337704,57682981.990943857,51945570.552514248,46978123.031235598,53213134.956753582,57778351.634296462,61667055.981975965,62142646.654936917,56724659.115794815,44452092.783357523,64351481.498326927,33081068.092641622,46919856.362115964,67513468.718014419,61302817.232809693,54491393.095830835,62118101.893613242,66919059.046115533,71821041.509541079,71821041.509541079,65918821.572381914,51270194.556297049,74623845.574965909,38080066.057959832,54298479.386301517,77569256.266145036,70338511.325081736,62523121.177850425,70792741.889266118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,null,null,null,null,null,"Общий оборот (GMV) с учетом скидок","Средний чек",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1831828460.624753,null,null,0,0,0,0,0,19488,33898.4352,85347.647280000005,311229.90720000002,358182.15551999997,563205.33791999996,858928.42584000004,1263680.993088,1647703.9526400003,2013827.9538240002,2250871.1396280001,2000519.0321760001,3505008.9700800003,1946489.7442780798,3188614.1650715517,5019895.5352934394,5107918.1290058885,5047028.3656028155,6247895.6936004478,7363967.3048559865,8374222.2043300616,9191142.5015339125,8799090.5004131049,7450909.5375468638,11200613.207022605,6066226.8969648592,8891279.7848979719,13367019.28277511,12510320.423049103,11654113.365076074,13711434.648372067,15432245.474242819,16602564.244473293,17251909.495420918,15898626.099010704,12821558.717319932,18854222.214663099,9812280.2419020198,14232543.67978045,20665438.969014268,19289420.55072723,17413565.624075178,20222926.378312774,21840872.353377488,23709635.214493267,23897078.875722766,22197734.769499764,17529787.809014875,25728677.746393323,13355644.470722374,18943601.340194385,27449451.729528114,25097272.754057489,22619371.570086285,25763659.859991591,28360647.621919468,30213526.137339469,30971077.533611733,27959076.879284743,22277853.534628246,31825505.049468927,16669124.538054202,23336774.35327588,34115669.359781884,30797280.775110859,27974716.36315025,31654461.232859127,34544778.790135764,36781374.827506751,37160705.948260412,33923255.226994604,26651084.842298381,38492692.822116666,19828466.180530537,28059616.805584833,40473248.85425733,36788234.33341942,32700652.74081726,37329061.88521836,40197267.976405002,43145812.989105403,43145812.989105403,39587051.113471389,30789928.643811081,44818639.931369036,22861090.789226294,32600400.372108739,46572000.531583913,42292391.808282919,37593237.16291815,42655776.259630434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,null,null,null,null,null,"Общий оборот (GMV) с учетом скидок","Up-Sale-чек",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,222636393.56470299,null,null,0,0,0,0,0,1237.5999999999999,6142.3992000000007,11008.680479999999,57543.667199999996,56951.83872,105329.70432000002,142114.55184,233441.12332799996,291113.90783999994,388380.65414399991,415514.057256,383816.96035199997,650260.82016,346105.94277888001,557684.737731072,840897.48374784004,830930.29560460802,796010.45682585589,960093.2322535679,1108379.9119990577,1213011.2337297408,1312298.4926324734,1218665.6341876914,1031829.945946652,1509737.0628319485,814856.67925837054,1166396.3603031076,1741967.4619396916,1617275.808774875,1498402.9264223156,1754130.775675335,1943771.5433469738,2103075.3439398841,2144878.4929429637,1990648.1531511308,1577670.2313884371,2338496.2642462621,1208748.8789981527,1753574.1302004014,2526609.2959846817,2356600.9684321326,2112032.648825563,2448515.5792375589,2647970.6722978251,2869844.8660698589,2898762.5443860004,2667354.9987746784,2117069.5358641846,3068814.3749621548,1603068.2981135098,2260223.8111135121,3291037.8844500585,2995501.9325584406,2712606.8093910599,3072247.8134857952,3381271.882226286,3582638.2531020949,3669996.2692165994,3317359.9852820495,2641585.0344661991,3773692.9063802846,1977855.6052921966,2768997.8474090751,4045590.2631907323,3656726.5795473973,3295805.3163655773,3736265.9303450165,4063492.3258992615,4345070.2505733948,4369826.3304032562,4010845.620403836,3136946.8710688269,4549355.7979799099,2342770.8682923121,3328642.8041737624,4780662.1844498487,4351815.4422436673,3868280.3931054818,4404971.560087149,4762682.1558882296,5111193.7381817438,5111193.7381817438,4707816.8566621616,3661635.3329594596,5329162.3407092374,2729235.7986379806,3891377.1736997403,5559110.2481424864,5046105.7212929456,4485427.3078159504,5070331.3513827799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[49]
[50,null,null,null,null,null,null,"Поток решений о покупке",null,null,null,null,"кол-во посетителей",null,null,null,null,null,0,null,null,null,null,1548985.3450000002,null,null,0,0,0,0,0,18.900000000000002,41.825000000000003,94.465000000000003,386.79999999999995,421.02000000000004,700.2,1023.0300000000001,1527.6,1960.5,2473.0500000000002,2710.0350000000003,2442.7199999999998,4227.6000000000004,2258.7000000000003,3678.7799999999997,5706.6,5728.86,5603.52,6879.06,7868.28,8842.2000000000007,9662.4000000000015,9133.56,7733.88,11534.400000000001,6096.6,8875.44,13318.2,12392.460000000001,11526.72,13542.660000000002,14826.84,15976.199999999999,16516.2,15196.68,12197.640000000001,17975.400000000001,9122.7000000000007,13232.940000000002,19174.199999999997,17831.88,16066.56,18649.980000000003,19686.09,21361.200000000001,21542.399999999998,19891.98,15729.84,23011.200000000001,11690.1,16555.14,24019.199999999997,21860.280000000002,19726.560000000001,22435.38,24129.239999999998,25669.199999999997,26308.2,23677.379999999997,18863.04,26947.200000000004,13793.1,19310.34,28225.200000000001,25402.68,23028,26069.58,27774.390000000003,29605.200000000001,29875.200000000001,27219.78,21359.94,30883.200000000001,15576.6,22065.54,31792.200000000004,28873.8,25665.599999999999,29279.880000000005,30906.54,33172.200000000004,33172.200000000004,30430.079999999998,23667.84,34450.200000000004,17225.100000000002,24562.44,35089.200000000004,31841.100000000002,28303.200000000001,32084.100000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,null,null,null,null,"Поток решений о покупке","Крупный чек",null,null,1,"шт",null,null,null,null,null,null,null,null,null,null,685176.17349999992,null,null,0,0,0,0,0,7.3500000000000005,20.457500000000003,42.605500000000006,190.12,199.45800000000003,344.988,489.32100000000003,750.12,952.34999999999991,1227.135,1330.0245000000002,1210.104,2077.3200000000002,1098.0900000000001,1781.346,2734.62,2725.0020000000004,2645.6640000000002,3227.7420000000002,3672.3960000000002,4089.5400000000004,4453.68,4178.4120000000003,3537.9960000000001,5243.2800000000007,2768.2200000000003,4007.808,6004.74,5575.1220000000003,5179.1040000000003,6077.862000000001,6628.1880000000001,7151.34,7361.34,6782.076,5421.9480000000003,8004.7800000000007,4054.8900000000003,5882.0580000000009,8507.94,7908.5160000000005,7113.7920000000004,8254.3860000000004,8712.9630000000016,9450.840000000002,9535.68,8783.5860000000011,6953.6880000000001,10143.840000000002,5159.0700000000006,7296.1980000000003,10597.44,9632.1960000000017,8701.3919999999998,9883.5660000000007,10626.168,11290.44,11569.740000000002,10412.766,8294.3280000000013,11849.040000000003,6064.170000000001,8489.8380000000016,12407.640000000003,11166.876,10105.200000000001,11444.706,12180.273000000001,12995.640000000003,13100.640000000003,11947.446000000002,9365.9580000000005,13554.240000000002,6829.6200000000008,9683.478000000001,13938.540000000003,12651.660000000002,11245.92,12822.516000000003,13534.878000000001,14526.540000000003,14526.540000000003,13325.256000000001,10364.088000000002,15085.140000000001,7542.5700000000006,10755.108,15364.440000000002,13934.970000000001,12386.640000000003,14029.470000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,null,null,null,null,null,"Поток решений о покупке","Средний чек",null,null,2,"шт",null,null,null,null,null,null,null,null,null,null,748991.93250000023,null,null,0,0,0,0,0,10.5,17.587500000000002,44.572499999999998,161.4,185.76,291.06,445.09500000000003,638.4,833.25,1016.325,1133.5274999999999,1006.53,1764.9,958.8,1571.22,2475.9,2512.89,2484.48,3077.19,3545.97,4035.3,4430.1000000000004,4230.09,3581.97,5387.1,2851.65,4181.3100000000004,6286.8,5866.29,5465.28,6430.59,7075.41,7611.3,7911.3,7267.32,5862.36,8619.6,4384.8,6360.06,9235.7999999999993,8594.3700000000008,7759.44,9011.52,9512.16,10326.299999999999,10407.6,9639.27,7611.66,11173.8,5668.65,8041.11,11650.8,10620.72,9571.44,10902.87,11730.885,12498.3,12811.8,11530.619999999999,9187.7099999999991,13125.3,6719.4,9407.16,13752.3,12377.07,11244,12722.67,13571.985000000001,14449.8,14599.8,13286.97,10439.31,15076.8,7613.4,10773.21,15540.3,14123.7,12554.4,14331.87,15128.084999999999,16237.8,16237.8,14896.17,11585.91,16864.8,8432.4,12024.81,17178.3,15597.9,13864.8,15732.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,null,null,null,null,"Поток решений о покупке","Up-Sale-чек",null,null,3,"шт",null,null,null,null,null,null,null,null,null,null,114817.23899999999,null,null,0,0,0,0,0,1.05,3.7800000000000002,7.286999999999999,35.279999999999994,35.802,64.152000000000001,88.61399999999999,139.07999999999998,174.9,229.58999999999997,246.483,226.08599999999998,385.37999999999994,201.81,326.214,496.07999999999993,490.96799999999996,473.37599999999998,574.12799999999993,649.91399999999999,717.3599999999999,778.61999999999989,725.05799999999988,613.91399999999999,904.01999999999987,476.72999999999996,686.32199999999989,1026.6599999999999,951.04799999999989,882.3359999999999,1034.2079999999999,1123.242,1213.56,1243.56,1147.2839999999999,913.33199999999988,1351.0199999999998,683.00999999999988,990.82199999999989,1430.4599999999998,1328.9939999999999,1193.328,1384.0739999999998,1460.9669999999999,1584.06,1599.12,1469.124,1164.492,1693.56,862.38,1217.8319999999999,1770.9599999999998,1607.3639999999998,1453.7280000000001,1648.9439999999997,1772.1869999999999,1880.4599999999998,1926.6599999999999,1733.9939999999999,1381.002,1972.86,1009.53,1413.3420000000001,2065.2599999999998,1858.7339999999999,1678.8,1902.204,2022.1319999999998,2159.7599999999998,2174.7599999999998,1985.3639999999996,1554.6719999999998,2252.16,1133.58,1608.8520000000001,2313.3599999999997,2098.4399999999996,1865.28,2125.4939999999997,2243.5769999999998,2407.8599999999997,2407.8599999999997,2208.654,1717.8419999999999,2500.2600000000002,1250.1300000000001,1782.5219999999999,2546.46,2308.23,2051.7599999999998,2321.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[55]
[56,null,null,null,null,null,null,"Акцептованный GMV",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,3181461312.3926716,null,null,0,0,0,0,0,27792.03,73140.689160000024,156393.44330399999,678677.93856000004,722185.72725600016,1233574.940736,1766246.5264320001,2745390.3908544001,3497499.2380320001,4476483.3315311996,4880410.6454208,4427286.6712536011,7619634.9308880009,4132238.8160010246,6711962.8298317054,10338313.278632831,10351589.670734921,10074463.19115771,12315952.509369925,14352258.098661043,16030533.038083108,17477609.947637059,16478056.140923187,13952621.349483261,20721450.174123161,11190016.42651777,16230854.39564611,24330642.880679149,22661069.549190104,21060354.37215836,24724727.788166206,27605502.17153291,29771159.280960754,30690148.356927272,28330492.768431459,22679695.112716168,33462756.507809956,17342408.075726677,25156703.575931258,36409127.46832297,33930506.039261527,30538151.444428008,35439305.651588537,38247430.876204602,41491795.107916847,41857233.803569712,38680250.407940969,30609897.673210781,44696246.359295748,23232877.550792146,32872376.436273329,47727717.497361675,43503208.430766858,39284704.876422703,44641671.891772404,49077348.789687321,52167481.015701309,53460796.550287604,48181407.727931164,38380993.007959746,54829990.011371076,28663396.11228361,40128754.557197057,58649599.152508862,52857557.748179622,47860785.898349717,54197304.865260571,58936283.23684518,62861147.676308572,63391153.531707026,57872142.680674821,45383091.430820107,65657190.199281149,33773812.015602089,47872300.697525717,68930251.185073704,62611633.862349585,55654785.655421853,63468693.7361646,68370779.96724984,73380993.672685966,73380993.672685966,67349045.714401677,52382591.111201309,76244760.570373416,38905362.37477643,55476548.908575349,79252212.726536229,71896985.548086554,63908431.598299153,72403906.857716337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,null,null,null,null,"Акцептованный GMV","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2198756164.0108824,null,null,0,0,0,0,0,17676.75,54348.751800000013,110417.01551999999,505799.88479999994,526009.09788000013,920373.36048000003,1294147.94796,2043517.5573120001,2586313.0893599996,3353055.1583760004,3630320.85843,3311882.0670600007,5672052.1998000005,3055162.1610283204,4950350.3259766074,7576096.2658617599,7548351.5175505932,7312145.8713085447,8903976.6928936318,10337760.472633332,11479518.565799156,12488349.14908036,11712911.200460328,9917617.5969258323,14668222.451762274,7912445.9742578287,11435295.595106192,17124543.000709686,15920726.595033091,14783776.811693627,17342771.23127757,19306247.971407406,20838954.555542141,21420730.061333925,19783985.272980768,15795614.68463967,23334096.521204527,12073643.291076222,17514359.496980913,25318425.19502043,23578815.473368272,21197758.83774275,24593287.78866088,26532603.497826513,28776024.040849254,29039065.602392532,26781176.523558684,21209882.907944087,30911263.173610441,16074134.825996907,22722508.622842085,33015680.2672626,30055921.473970585,27161237.048562244,30838167.617730871,33882643.414059699,35985926.471100941,36874258.902716756,33206661.29270418,26449590.730305769,37785129.61472252,19735477.161668852,27629668.026336391,40378087.393660694,36361899.386759974,32884686.121864915,37249194.469727501,40444846.144007519,43166939.187383175,43499852.658455841,39707261.381056368,31116464.948350266,45046037.048828848,23156747.664849132,32843899.453481171,47259428.102610089,42911972.062966779,38143975.16708158,43482671.32552927,46843341.332280867,50274729.05667875,50274729.05667875,46143175.100667335,35889136.18940793,52236691.902476132,26656046.240571883,38008935.570411056,54298479.386301525,49236957.927557215,43766184.824495293,49554919.322486281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,null,"Акцептованный GMV","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,915914230.3123765,null,null,0,0,0,0,0,9744,16949.2176,42673.823640000002,155614.95360000001,179091.07775999999,281602.66895999998,429464.21292000002,631840.49654399999,823851.97632000013,1006913.9769120001,1125435.569814,1000259.516088,1752504.4850400002,973244.87213903992,1594307.0825357758,2509947.7676467197,2553959.0645029442,2523514.1828014078,3123947.8468002239,3681983.6524279932,4187111.1021650308,4595571.2507669562,4399545.2502065524,3725454.7687734319,5600306.6035113027,3033113.4484824296,4445639.8924489859,6683509.6413875548,6255160.2115245517,5827056.6825380372,6855717.3241860336,7716122.7371214097,8301282.1222366467,8625954.7477104589,7949313.049505352,6410779.3586599659,9427111.1073315497,4906140.1209510099,7116271.8398902249,10332719.484507134,9644710.2753636148,8706782.812037589,10111463.189156387,10920436.176688744,11854817.607246634,11948539.437861383,11098867.384749882,8764893.9045074377,12864338.873196661,6677822.2353611868,9471800.6700971927,13724725.864764057,12548636.377028745,11309685.785043143,12881829.929995796,14180323.810959734,15106763.068669735,15485538.766805867,13979538.439642372,11138926.767314123,15912752.524734464,8334562.2690271009,11668387.17663794,17057834.679890942,15398640.38755543,13987358.181575125,15827230.616429564,17272389.395067882,18390687.413753375,18580352.974130206,16961627.613497302,13325542.421149191,19246346.411058333,9914233.0902652685,14029808.402792417,20236624.427128665,18394117.16670971,16350326.37040863,18664530.94260918,20098633.988202501,21572906.494552702,21572906.494552702,19793525.556735694,15394964.32190554,22409319.965684518,11430545.394613147,16300200.186054369,23286000.265791956,21146195.90414146,18796618.581459075,21327888.129815217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,null,null,null,null,null,"Акцептованный GMV","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,66790918.069410883,null,null,0,0,0,0,0,371.28,1842.7197600000002,3302.6041439999995,17263.100159999998,17085.551616000001,31598.911296000006,42634.365551999996,70032.336998399987,87334.17235199998,116514.19624319997,124654.2171768,115145.08810559999,195078.246048,103831.78283366399,167305.42131932158,252269.24512435199,249279.08868138239,238803.13704775675,288027.96967607038,332513.97359971731,363903.37011892226,393689.54778974201,365599.69025630743,309548.98378399556,452921.11884958454,244457.00377751116,349918.90809093229,522590.23858190747,485182.74263246247,449520.87792669469,526239.23270260042,583131.4630040921,630922.60318196518,643463.54788288905,597194.44594533916,473301.06941653113,701548.87927387864,362624.66369944578,526072.23906012042,757982.78879540449,706980.29052963981,633609.79464766884,734554.67377126764,794391.20168934751,860953.45982095762,869628.76331580011,800206.49963240349,635120.86075925536,920644.31248864636,480920.4894340529,678067.14333405357,987311.36533501744,898650.57976753218,813782.042817318,921674.34404573857,1014381.5646678858,1074791.4759306284,1100998.8807649799,995207.99558461481,792475.51033985976,1132107.8719140852,593356.68158765894,830699.35422272247,1213677.0789572196,1097017.9738642192,988741.59490967309,1120879.779103505,1219047.6977697783,1303521.0751720185,1310947.8991209769,1203253.6861211509,941084.06132064806,1364806.739393973,702831.26048769359,998592.84125212871,1434198.6553349546,1305544.6326731001,1160484.1179316444,1321491.4680261447,1428804.6467664689,1533358.1214545232,1533358.1214545232,1412345.0569986484,1098490.5998878379,1598748.7022127712,818770.7395913942,1167413.1521099221,1667733.0744427459,1513831.7163878835,1345628.192344785,1521099.4054148339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[61]
[62,null,null,null,null,null,null,"Количество продаж",null,null,null,null,"кол-во посетителей",null,null,null,null,null,0,null,null,null,null,1490487.40451,null,null,0,0,0,0,0,9.208499999999999,29.502724999999998,66.202290000000005,233.571665,392.07934,544.11497999999995,836.31267000000003,1237.7730299999998,1692.5600999999999,2151.0175499999996,2514.4838850000001,2499.8111550000003,3236.0599200000001,3147.2102999999997,2881.4638799999998,4555.4437800000005,5551.3602599999995,5502.1147799999999,6061.4089799999992,7161.9305399999994,8116.4488799999999,8988.9125999999997,9131.3583600000002,8195.0546399999985,9362.1730800000005,8567.1149999999998,7275.6392400000004,10785.600839999999,12495.179459999999,11624.90958,12184.203780000002,13788.781499999999,14971.914239999998,15793.484399999999,15415.007280000002,13316.107919999999,14667.12024,13172.366099999999,10867.30284,15753.734339999999,17989.680479999999,16479.281640000001,16877.32374,18637.007670000003,19955.13249,20857.551600000003,20143.63278,17318.055420000001,18834.864239999999,16871.085299999999,13732.28844,19726.42554,22305.749880000003,20218.814039999997,20498.461139999999,22639.292220000003,24211.895640000002,25271.609399999998,24303.21198,20683.366019999998,22273.201440000004,19808.184300000001,16095.12264,23112.142740000003,26074.310280000002,23547.745080000001,23872.303980000001,26180.265570000003,27899.378790000002,28920.872400000004,27761.053380000001,23620.693320000002,25401.950339999999,22589.923799999997,18302.597340000004,26187.140940000001,29497.866000000002,26519.0514,26716.64388,29265.130020000001,31157.747939999997,32259.416400000002,30926.092679999998,26304.683519999999,28259.445240000001,25126.719299999997,20318.87874,29005.170839999999,32544.510300000002,29244.996300000003,29363.391300000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,null,null,null,null,null,"Количество продаж","Крупный чек",null,null,1,"шт",null,null,null,null,null,null,null,null,null,null,644253.36657500011,null,null,0,0,0,0,0,3.49125,13.208562499999999,29.954925000000003,110.5446125,185.04955000000001,258.61185,396.29677500000003,588.73447499999997,808.67324999999983,1035.2553749999997,1214.6507624999999,1206.5610375000001,1561.5264,1508.3197500000001,1367.7320999999999,2145.08385,2593.3204500000002,2551.0663500000001,2789.8678499999996,3277.5655499999998,3686.9196000000002,4058.0295000000001,4100.2437,3665.2937999999999,4171.1061,3805.4625000000001,3218.6133,4755.9602999999997,5500.4344499999997,5108.2573499999999,5347.0588500000003,6035.3737500000007,6545.2757999999994,6893.5230000000001,6718.1226000000006,5796.9114,6377.6957999999995,5728.3432499999999,4720.0503000000008,6835.2490500000004,7797.8166000000001,7135.5963000000002,7299.8845499999998,8059.4907750000002,8627.8064250000007,9018.5970000000016,8701.6513500000001,7475.2051500000007,8121.3258000000005,7268.8822500000006,5916.2523000000001,8499.4780499999997,9609.0771000000004,8708.4543000000012,8827.8550500000001,9742.1236500000014,10410.388800000001,10858.585500000001,10441.690350000001,8885.8696500000005,9568.0998000000018,8508.7747500000005,6913.1538,9926.3020500000021,11197.895100000002,10104.2361,10236.20535,11221.865024999999,11958.558675,12395.733000000002,11897.840850000001,10123.866900000001,10887.09405,9682.3335000000006,7843.7215500000002,11220.458550000001,12630.345000000001,11351.3505,11432.507100000001,12519.76215,13329.17355,13800.213000000002,13229.6031,11252.438400000001,12088.383300000001,10748.162249999999,8691.3970499999996,12406.7853,13917.21975,12502.764750000002,12547.652250000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,null,null,null,null,null,"Количество продаж","Средний чек",null,null,2,"шт",null,null,null,null,null,null,null,null,null,null,733714.22767499997,null,null,0,0,0,0,0,5.1974999999999998,13.9033125,30.769199999999998,101.95638750000001,171.8442,236.02590000000001,364.39672500000006,536.33002499999998,728.46675000000005,915.539625,1064.1769875,1059.3284625000001,1371.8578499999999,1348.2314999999999,1252.3598999999999,2003.3244,2469.4510499999997,2473.6981500000002,2753.0266499999998,3278.4641999999999,3752.72865,4190.3729999999996,4286.7940500000004,3866.9696999999996,4439.6896500000003,4078.1812500000001,3481.3152,5181.7144499999995,6015.7795499999993,5609.1271500000003,5888.4556499999999,6685.4699999999993,7269.9214499999998,7683.6869999999999,7513.4169000000002,6499.1916000000001,7168.5702000000001,6437.1779999999999,5318.7057000000004,7719.9506999999994,8825.934150000001,8095.1359499999999,8301.6252000000004,9169.2216000000008,9820.0376999999989,10263.280499999999,9923.2006499999989,8539.2103499999994,9298.8027000000002,8337.0127499999999,6786.3311999999996,9747.4954499999985,11024.402399999999,9995.1191999999992,10134.783449999999,11203.708725,11993.446575,12528.499499999998,12049.497899999998,10255.573349999999,11044.93995,9823.1264999999985,7982.6471999999994,11463.932700000001,12934.03815,11692.429649999998,11863.50165,13015.854225000001,13870.783575000001,14379.552,13803.951150000001,11744.508600000001,12630.47445,11231.648999999999,9101.3719500000007,13025.187449999999,14683.68,13205.6595,13308.703649999999,14582.677725,15526.113074999997,16075.421999999999,15411.315149999999,13108.6296,14083.101449999998,12522.113999999998,10126.318949999999,14455.53945,16224.219000000001,14584.0365,14650.861499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,null,null,null,null,null,"Количество продаж","Up-Sale-чек",null,null,3,"шт",null,null,null,null,null,null,null,null,null,null,112519.81026000001,null,null,0,0,0,0,0,0.51975000000000005,2.3908500000000004,5.4781649999999997,21.070664999999995,35.185589999999991,49.477229999999999,75.619169999999997,112.70852999999998,155.42009999999999,200.22255000000001,235.65613500000001,233.92165499999999,302.67566999999997,290.65904999999998,261.37188000000003,407.03552999999999,488.58875999999998,477.35028,518.51447999999993,605.90078999999992,676.80062999999996,740.51009999999997,744.32060999999987,662.79113999999993,751.37732999999992,683.47124999999994,575.71073999999999,847.92608999999993,978.96545999999989,907.52507999999989,948.68927999999983,1067.9377499999998,1156.7169899999999,1216.2743999999998,1183.4677799999999,1020.0049199999999,1120.8542399999999,1006.8448499999998,828.54683999999986,1198.5345899999998,1365.9297299999998,1248.5493899999999,1275.8139899999999,1408.2952949999999,1507.2883649999999,1575.6741,1518.78078,1303.6399200000001,1414.7357400000001,1265.1903,1029.7049400000001,1479.4520399999999,1672.2703799999999,1515.2405399999998,1535.8226399999999,1693.4598449999999,1808.0602649999998,1884.5243999999998,1812.0237299999999,1541.9230199999997,1660.1616899999999,1476.28305,1199.3216400000001,1721.9079899999997,1942.3770299999996,1751.07933,1772.5969799999998,1942.5463199999999,2070.0365399999996,2145.5873999999994,2059.2613799999995,1752.3178199999998,1884.3818399999998,1675.9413,1357.5038399999999,1941.4949399999998,2183.8409999999994,1962.0413999999998,1975.4331299999999,2162.6901449999996,2302.4613149999996,2383.7813999999998,2285.17443,1943.6155199999998,2087.9604900000004,1856.4430500000003,1501.1627400000002,2142.84609,2403.0715499999997,2158.1950499999998,2164.8775500000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[67]
[68,null,null,null,null,null,null,"Продажи",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,3026847617.2001886,null,null,0,0,0,0,0,13403.519849999999,48521.185948200007,110324.08022328001,401035.99601627997,672791.33492532,939173.88148883998,1440621.20007936,2166506.9639513283,2997633.7533653281,3828334.0069790641,4491994.9982551197,4468466.1132440278,5783547.5077228928,5642633.2174935006,5207769.5649471022,8189357.7418531785,9939013.0042687897,9813686.218859667,10758933.320477134,12815929.507664789,14603136.031919703,16107173.42363389,16324029.506846508,14630574.781803468,16671948.603211416,15344562.598796859,13186376.225583838,19506744.379864685,22599992.260870427,21028014.772932954,22021084.708501235,25170483.445997361,27598543.368445374,29083153.588417053,28391123.050366275,24538451.002015669,27007919.328043547,24440401.672605015,20445300.211809535,29618430.673065815,33840173.772886552,31016453.9682041,31743020.330000117,35452416.755527854,38364744.311366595,40101467.518321007,38749649.842178755,33338802.111540064,36234118.374459639,32685208.375501357,26996167.854620632,38782282.719347239,43897876.299598962,39835673.916608177,40383568.406930715,45096499.016686745,48718819.355964154,50828793.68768815,48911272.713809878,41655263.323805802,44854742.187668189,40178813.995681241,33104811.67763282,47535129.977904484,53661242.930232383,48470648.394859523,49116077.31615524,54447245.29826764,58617492.595383286,60761553.26105094,58361189.344338767,49694866.358601853,53441689.366956539,47854290.402093649,39294812.850631654,56215196.630764894,63309805.095162995,56920758.71669589,57333589.368983075,63454019.230033934,68224766.543989033,70636194.573691949,67733011.413461462,57626514.002871968,61908022.520541802,55421456.094988212,45425746.449039467,64844588.710245967,72748144.399661094,65363618.632419877,65608185.452788033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"ндс(+)",null,"*",null,null,null,"Продажи","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2065279769.1321578,null,null,0,0,0,0,0,8396.4562499999993,34212.113355000009,78263.739476999996,292703.02765199996,490109.26677300001,687031.66772100003,1051897.621509,1585391.1150042,2199169.5571691999,2821199.9176746001,3317103.6079828497,3297546.3896077499,4267368.7767585004,4145426.8213934521,3802618.4313273407,5950062.1311232243,7184112.6971208677,7058736.2597080898,7702658.2179960329,9139825.1536253057,10363207.54325543,11384737.164567769,11495598.666031826,10274501.178758426,11678274.02312685,10725817.502359549,9190177.2454479095,13565923.333012542,15696503.057977818,14584639.118195191,15260110.320411317,17408284.121275365,19068971.200301036,20073350.19301613,19572239.783799477,16900309.979869708,18586612.822775993,16818676.410833355,14054301.324327137,20345572.728700638,23226189.317484632,21268872.797777735,21750747.147541724,24284798.361081511,26271598.080870986,27462167.580539845,26514615.009826824,22795753.229963817,24757544.388738401,22318064.04981349,18428405.638198521,26475639.722799726,29959010.827085763,27178150.298203092,27549717.216489229,30742385.240100518,33187570.695451301,34608588.052563399,33288437.092824943,28336719.710929725,30511492.163888436,27322288.218785901,22498443.964302488,32303683.824498616,36451493.720699817,32892128.116596822,33313593.281006396,36904669.291524127,39715598.032410577,41166726.126773536,39523379.168768302,33641270.006468147,36177188.448660076,32396322.738997038,26600307.381206892,38049080.589143351,42831415.078649014,38501574.934272967,38772657.083990149,42904856.012459815,46131083.434755817,47760992.603844807,45798504.474739388,38965347.862785749,41859768.343644924,37474050.617947802,30715866.360216893,43846022.104438469,49179332.724082902,44176492.807224944,44327524.469816245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"ндс(+)",null,"*",null,null,null,"Продажи","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,896197783.38499415,null,null,0,0,0,0,0,4823.28,13213.142712000001,29513.405413799999,98152.944733800003,165679.48552320001,228043.40462639998,351978.10653059999,525345.83118467999,720567.77406768012,906229.14684984018,1055513.02562937,1052219.0675214899,1362618.1805583602,1349245.9318036248,1270938.2175640338,2031606.1508403355,2506633.8819140838,2513349.2574156541,2795493.7046528077,3368936.0921179675,3895201.9035235466,4347427.7647013329,4452582.6679818872,4021875.0093950923,4616251.8792809434,4273542.9257368976,3701982.9037610507,5508929.0192490872,6404641.5771914925,5980697.3625609819,6277973.1333284155,7213060.8303471841,7928615.4053822383,8378982.2506238176,8204757.5596218267,7108245.7420418318,7839755.7806658,7094959.3579998668,5951093.9206164107,8637250.7055766918,9888827.7311360203,9083989.0782635957,9315031.7705910187,10410790.18609334,11273750.623048011,11782661.737328468,11408466.377192575,9832561.838182373,10706470.224963527,9673369.7487361338,7994063.3382018972,11482280.634756319,13005314.309687436,11809869.470225584,11974800.278944274,13395766.101772986,14497108.005416587,15143189.408560423,14585213.217191879,12433640.277443465,13390581.24956405,12002420.822911974,9901459.9756041951,14219479.818981797,16065955.158385955,14546069.291719625,14758221.455012321,16384311.905691236,17653223.02036652,18300664.992002372,17593280.390875615,14992149.167150013,16123084.971942723,14434486.853155183,11852300.539063554,16961884.250810936,19122217.088949993,17198499.550873578,17332354.369943816,19187766.640751783,20627412.538963825,21357177.429607175,20476383.865387756,17418302.489927411,18713120.722357079,16750733.353347344,13726719.062430419,19595169.22366393,21993937.10411704,19771693.170372263,19861630.822080776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,"ндс(+)",null,"*",null,null,null,"Продажи","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,65370064.683036432,null,null,0,0,0,0,0,183.78359999999998,1095.9298812000002,2546.9353324799999,10180.02363048,17002.582629119999,24098.809141440004,36745.472039760003,55770.017762447984,77896.422128447972,100904.94245462398,119378.36464289998,118700.656114788,153560.55040603201,147960.46429642368,134212.91605572787,207689.45988961842,248266.4252338385,241600.70173592388,260781.39782829443,307168.26192151487,344726.58514072659,375008.49436478881,375848.17283279449,334198.59364994999,377422.70080362214,345202.17070041236,294216.07637487951,431892.0276030557,498847.62570111314,462678.29217678274,483001.2547615011,549138.49437481281,600956.76276209834,630821.14477710286,614125.70694497298,529895.28010412585,581550.72460175282,526765.90377179557,439904.96686598525,635607.23878848483,725156.72426589695,663592.09216276777,677241.41186737362,756828.20835300442,819395.60744760104,856638.20045269514,826568.45515936078,710487.04339387116,770103.76075771137,693774.57695173612,573698.87822021265,824362.36179119023,933551.16282576206,847654.14817950083,859050.91149721295,958347.67481324403,1034140.6550962646,1077016.2265643261,1037622.4037930493,884903.3354326149,952668.77421570267,854104.95398336323,704907.73772613879,1011966.3344240712,1143794.051146612,1032450.9865430766,1044262.5801365231,1158264.1010522752,1248671.5426061894,1294162.1422750326,1244529.7846948532,1061447.1849836905,1141415.9463537375,1023480.809941425,842204.930361212,1204231.7908106062,1356172.9275639872,1220684.2315493487,1228577.9150491056,1361396.5768223437,1466270.5702693909,1518024.5402399779,1458123.07333432,1242863.6501588107,1335133.4545398015,1196672.123693062,983161.0263921516,1403397.3821435706,1574874.5714611616,1415432.6548226709,1419030.1608910114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[73]
[74,"CF(+)",null,null,null,null,null,"Поступление ДС",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,3062237699.8766031,null,null,0,0,0,0,0,27004.037760000003,70619.405529120006,151027.87986820799,655866.79572715191,694172.195350272,1188601.9494371999,1700873.6831205119,2644149.0292570367,3364918.3040280188,4305688.1966199744,4689419.6848576032,4247084.7635793705,7341822.5511683095,3940800.0288599334,6467150.1418415708,9960144.9636287168,9945944.3081232607,9678788.8262646981,11853851.541769587,13810767.980185598,15423537.579694483,16814264.680682834,15836556.520293154,13396977.213700237,19979049.27079941,10688509.343967034,15649398.500790445,23464068.288058862,21784660.111988489,20246102.727348249,23811570.363222122,26578666.593649052,28656482.472821392,29532909.853102911,27238015.160344098,21777865.014185257,32276639.059366379,16563713.940621169,24263716.480940357,35117236.559208021,32629174.23930284,29359026.414199345,34138147.623547882,36824783.203652054,39950272.288011312,40279934.051321968,37197783.763497286,29394692.32576653,43118617.108255871,22195959.617846433,31707218.315142635,46041869.166975096,41833812.399020843,37773813.863204025,43001857.846729495,47264496.725394517,50229375.675608613,51460911.519198157,46331427.640418872,36865542.054728791,52893867.231750615,27390612.657271415,38708364.534378797,56587008.709366545,50830792.608363554,46028979.344672792,52212953.142535582,56764169.728853829,60535485.105276085,61020971.209531091,55663752.046704561,43590897.444616534,63350761.589675933,32270922.917412914,46185515.904084116,66508011.679286696,60221621.758244827,53520421.120603435,61153037.331210844,65850028.04680229,70673666.102898017,70636194.573691949,64784711.925666302,50311234.532016493,73571350.073193535,37170742.939719357,53525391.484379463,76465619.101981848,69153334.749476552,61458956.596612275,69760971.842742473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"CF(+)",null,null,null,null,null,"Поступление ДС","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2089313905.0035639,null,null,0,0,0,0,0,16969.68,51998.034228000011,105456.84738119999,484463.71925279993,499910.73511680012,878298.33508200001,1233178.2964367999,1948835.3755399201,2462425.3902124795,3193069.8211473604,3451577.47250904,3143103.5757933008,5412051.2911374001,2876235.1525891875,4721784.6913272599,7223548.9119675234,7170656.4941899516,6944176.5212806966,8474696.1664648,9835210.286799062,10916960.218440857,11874019.997459155,11119511.260951111,9403783.7810441945,13982317.377722524,7449265.9107698929,10898759.311559366,16325208.324730236,15112652.101224668,14033218.47327555,16501222.61390953,18360570.340238333,19812333.89360638,20355511.313325144,18778418.561448198,14965950.244524274,22242776.513509948,11357356.594221128,16693048.684190914,24130544.592249803,22382478.602483336,20114060.329499356,23397578.688737016,25225366.480026841,27359657.044237018,27589742.737888336,25419538.806592409,20093675.826390736,29462713.817586582,15122056.801220926,21652866.92966843,31467827.970343675,28523527.812339135,25774228.351880047,29333028.542536013,32218956.001320001,34207662.978116304,35039429.281897075,31509652.251968842,25059540.488166496,36009228.522830561,18568206.779054873,26327126.533666246,38486667.217650898,34503642.537352964,31205679.683122717,35430379.829719752,38454560.353549942,41035813.158447772,41328189.160243772,37683972.399229556,29474733.736605689,42933030.917392187,21780017.387766879,31298575.998693433,45040611.983970873,40722898.899422005,36189096.43976865,41361924.72083728,44534780.96573434,47795306.481088787,47760992.603844807,43794700.806073852,33992138.990824938,49788332.864483006,25067437.471924245,36222017.685188897,51746450.85514535,46724494.816591911,41523167.852239907,47135060.701341875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"CF(+)",null,null,null,null,null,"Поступление ДС","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,906797743.78551221,null,null,0,0,0,0,0,9666.0480000000007,16794.1358592,42298.534615680001,154284.68632392,177347.11923071998,278991.66545279999,425465.29387872003,625926.84414580802,815997.47951635218,997210.96114406409,1114418.257301664,990006.56881966803,1736483.930127504,961953.90419184754,1579606.1361312116,2486679.5713404743,2528507.496451627,2498218.1512099905,3093909.2356602191,3646279.8875149689,4146250.2460428546,4550432.458556491,4355157.7457033657,3686852.0401228312,5548053.2411456658,2997647.9276875476,4404008.5464124288,6621150.2844715565,6191751.9105495801,5767929.9086546842,6789217.4722274691,7640682.3205760662,8219439.6197845107,8540344.5454843026,7868466.6356138885,6343594.4976916751,9338872.6597555764,4848036.7777687386,7049529.3849292006,10235825.184951296,9546887.1541916914,8617839.1289905608,10013157.91801906,10812849.760896921,11738138.194035282,11829241.487143999,10986179.36679616,8672577.0185018778,12743894.374402072,6598670.9797319043,9382670.6202656925,13595984.456505749,12420797.834282987,11194111.02600874,12756155.918985743,14041117.560612064,14957548.316498457,15331440.93053408,13836731.05459162,11021856.276296325,15763172.65100196,8236060.265825415,11558370.954686781,16898035.228098538,15241335.595095204,13844662.035347413,15672638.055134976,17102555.818674479,18209017.135653213,18394928.775509655,16788773.886641063,13185014.826553002,19065724.554927569,9796426.5327210296,13897741.469389547,20046671.81490605,18206490.980521776,16182735.525111942,18482514.04232749,19900515.854411662,21360125.974619877,21357177.429607175,19592031.539292704,15232217.556216825,22199255.477315232,11294282.391524872,16146937.493776709,23067111.86329351,20930454.336376745,18603953.240999121,21119671.787613776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"CF(+)",null,null,null,null,null,"Поступление ДС","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,66126051.08752761,null,null,0,0,0,0,0,368.30975999999998,1827.2354419200001,3272.4978713279993,17118.390150431998,16914.341002752,31311.948902400007,42230.092804991997,69386.809571308782,86495.434299187182,115407.41432855037,123423.95504689919,113974.6189664016,193287.32990340481,102610.97207889867,165759.31438309967,249916.48032071852,246780.31748168264,236394.15377401194,285246.13964456628,329277.80587156746,360327.11521077144,389812.22466718621,361887.51363867748,306341.39253321098,448678.65193121985,241595.50550959189,346630.64281864982,517709.67885707034,480256.10021423898,444954.34541801619,521130.2770851262,577413.93283465412,624708.95943050133,637053.99429346202,591129.96328201063,468320.2719693082,694989.88610085449,358320.56863130245,521138.41182024055,750866.78200692101,699808.48262781184,627126.95570942818,727411.01679180213,786566.96272829024,852477.04973901121,860949.82628963178,792065.59010871267,628439.48087391653,912008.91626721865,475231.83689360321,671680.76520851301,978056.74012566917,889486.75239872187,805474.48531524441,912673.38520773803,1004423.1634624512,1064164.3809938475,1090041.3067669987,985044.33385840792,784145.29026597168,1121466.0579180929,586345.61239112949,822867.04602576536,1202306.2636171165,1085814.475915391,978637.62620266725,1109935.2576808576,1207053.556629413,1290654.8111751028,1297853.2737776651,1191005.7608339398,931148.88145784056,1352006.11735618,694478.99692500406,989198.43600113632,1420727.8804097706,1292231.8783010454,1148589.1557228451,1308598.5680460723,1414731.2266562849,1518233.6471893541,1518024.5402399779,1397979.5802997502,1086877.984974738,1583761.7313952933,809023.07627023745,1156436.3054138599,1652056.383542984,1498385.596507895,1331835.5033732508,1506239.3537868257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[79]
[80,"BS",null,null,null,null,null,"Дебиторская задолженность",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"BS",null,null,null,null,null,"Дебиторская задолженность","Крупный чек",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","Средний чек",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","Up-Sale-чек",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,35390082.676415317,null,null,0,0,0,0,0,13600.51791,35698.737490920001,76402.537135848004,331233.33684672002,352614.19727167208,602042.26522003219,862294.74826118373,1339936.8135668933,1707221.3642295832,2184575.5538704935,2382000.240472977,2160618.8908083211,3718893.9342537392,2017060.7456201715,3276441.3225146411,5047228.5442901794,5054159.848144656,4919262.4555496871,6014180.6768421382,7009019.1493629385,7829420.697137719,8536511.9541866668,8049038.96763332,6815441.3995300904,10122542.067118078,5466488.8122882359,7929511.0874948464,11886834.995689025,11071502.846807074,10289590.801222339,12080076.455943227,13488259.603594929,14546198.707970932,14995954.97265677,13842847.082634559,11082261.09480417,16350980.826126954,8474293.0941431019,12292709.363273967,17791515.249416195,16580515.715832502,14923088.161827764,17318215.45537556,18690581.903499737,20276109.880144462,20454576.413145434,18902710.334463991,14958600.548690457,21843099.282486673,11353850.524831701,16064900.985353716,23324487.432981547,21260423.532403518,19198563.478999376,21816852.918798197,23984850.627506025,25495406.94715051,26127524.778660491,23547679.705269497,18757958.436192401,26797083.480274823,14008882.141865,19612434.998610925,28664313.730072953,25833863.408204149,23392194.358017467,26489070.184397876,28805994.614984035,30723987.124876715,30983405.073356785,28285967.775722444,22181998.861737147,32091071.08445663,16507703.59977597,23398406.653228357,33691221.701750144,30603038.36483185,27202700.768739171,31022148.73096706,33418157.547735259,35867057.10664437,35867057.10664437,32918757.618849285,25603478.147993758,37266805.70064567,19016092.545376942,27115737.580717094,38736767.972453021,35141958.322268531,31237296.286460824,35390082.676415317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"BS",null,null,null,null,null,"Авансы полученные","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,24034135.871406078,null,null,0,0,0,0,0,8573.223750000001,26359.144623,53552.252527199991,245312.944128,255114.41247180011,446381.0798328002,627661.7547605997,991106.01529632043,1254361.8483395996,1626231.7518123593,1760705.6163385492,1606262.802524101,2750945.3169030026,1481753.648098737,2400919.9080986567,3674406.6889429539,3660950.4860120416,3546390.7475846484,4318428.6960534155,5013813.8292271644,5567566.5044125915,6056849.3373039812,5680761.9322232753,4810044.5345090479,7114087.8891047239,3837536.2975150496,5546118.3636265099,8305403.3553442061,7721552.3985910416,7170131.7536713779,8411244.047169596,9363530.2661325634,10106892.959437907,10389054.079746902,9595232.8573955894,7660873.1220501661,11317036.812784076,5855716.9961718321,8494464.3560356498,12279436.219584823,11435725.504583538,10280913.036305189,11927744.577500522,12868312.696445823,13956371.659811854,14083946.817160368,12988870.613925993,10286793.210352898,14991962.639201045,7795955.3906084299,11020416.682078362,16012604.929622293,14577121.914875746,13173199.968552709,14956511.294599533,16433082.055819035,17453174.338484049,17884015.567817688,16105230.726961613,12828051.504198313,18325787.863140464,9571706.423409462,13400388.992773175,19583372.385925412,17635521.202578545,15949072.769104481,18065859.317817926,19615750.379843712,20935965.505880833,21097428.539350986,19258021.769812107,15091485.499949694,21847327.968681812,11231022.617451668,15929291.234938145,22920822.629765749,20812306.450538635,18499827.956034184,21089095.592881441,22719020.54615593,24383243.592489004,24383243.592489004,22379439.923823595,17406231.051862717,25334795.572700977,12928182.426677465,18434333.751649618,26334762.502356529,23879924.594865561,21226599.639880419,24034135.871406078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"BS",null,null,null,null,null,"Авансы полученные","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,10599960.40051806,null,null,0,0,0,0,0,4842.7680000000009,8423.761147199999,21208.890349080008,77340.631939200015,89008.265646719956,139956.52647311997,213443.71382124,314024.72678236803,409454.43223103974,500436.24652526388,559341.47819755832,497128.97949573677,870994.72906488087,483702.70145310368,792370.62002028152,1247444.0405204222,1269317.6550579667,1254186.548852304,1552602.079859715,1829945.8752567135,2080994.2177760229,2283998.9116311818,2186573.9893526584,1851551.020080395,2783352.3819451109,1507457.3838957623,2209483.0265471414,3321704.2917696089,3108814.6251276955,2896047.1712213904,3407291.5101204365,3834913.0003493279,4125737.2147515863,4287099.5096120685,3950808.5856041312,3186157.341253981,4685274.2203437537,2438351.6401126385,3536787.1044254303,5135361.5838000476,4793421.0068557262,4327271.0575826764,5025397.2050107121,5427456.7798143029,5891844.3508015871,5938424.1006171107,5516137.0902206898,4356152.2705402076,6393576.4199787676,3318877.6509745419,4707484.9330383241,6821188.7547877431,6236672.2793833017,5620913.8351664543,6402269.4752079248,7047620.9340470433,7508061.2451289296,7696312.7671025991,6947830.6045023203,5536046.6033551693,7908638.0047930479,4142277.447706461,5799188.4267890453,8477743.8359057903,7653124.2726150751,6951717.0162428617,7866133.6163654923,8584377.529348731,9140171.6446353793,9234435.4281426668,8429928.9239081144,6622794.5833110809,9565434.1662960052,4927373.8458619118,6972814.7761878967,10057602.340282917,9141876.2318546772,8126112.2060929537,9276271.8784766197,9989021.0921363831,10721734.527792454,10721734.527792454,9837382.2016973495,7651297.2679867744,11137432.022944927,5680981.0611225367,8101199.4924688339,11573142.132098436,10509659.364358187,9341919.4349850416,10599960.40051806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"BS",null,null,null,null,null,"Авансы полученные","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,755986.40449117869,null,null,0,0,0,0,0,184.52616,915.83172072000002,1641.3942595680001,8579.7607795199965,8491.5191531519959,15704.658914111998,21189.279679343977,34806.071488204761,43405.083658944,57907.555532870349,61953.145936869609,57227.108788483194,96953.888285855995,51604.396068330971,83150.794395702891,125377.81482680305,123891.7070746473,118685.15911273519,143149.90092900721,165259.44487906015,180859.97494910518,195663.7052515028,181703.04605738586,153845.84494064702,225101.79606824461,121495.13087742403,173909.69732119516,259727.3485752102,241135.82308833674,223411.87632957008,261540.89865319524,289816.33711303677,313568.53378144,319801.38329779916,296805.63963483833,235230.63150002249,348669.79299912415,180224.45785863139,261457.90281288698,376717.4460313227,351369.20439323783,314904.067939898,365073.67286432534,394812.42723960988,427893.86953101866,432205.49536795542,397702.63031730801,315655.06779735163,457560.22330686077,239017.48324872926,336999.37023703009,490693.74857151136,446629.33814447001,404449.67528021336,458072.14899073914,504147.63763994724,534171.36353753135,547196.44374020398,494618.3738055639,393860.3286389187,562657.61234131083,294898.2707490772,412857.57904870436,603197.5082417503,545217.93301052973,491404.57267012447,557077.25021445751,605866.7057915926,647849.97436050326,651541.10586313158,598017.08200222254,467718.77847637236,678308.94947881252,349307.13646239042,496300.64210231602,712796.73170147836,648855.68243853748,576760.60661203414,656781.25960899889,710115.90944294631,762078.98636291176,762078.98636291176,701935.49332834035,545949.8281442672,794578.10499976575,406929.05757693946,580204.33659864217,828863.33799805492,752374.36304478347,668777.21159536391,755986.40449117869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[91]
[92,"PL(+)",null,null,null,null,null,"Выручка",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,2526933406.7571645,null,null,0,0,0,0,0,13403.519849999999,48521.185948200007,110324.08022328001,401035.99601627997,672791.33492532,939173.88148883998,1440621.20007936,2166506.9639513283,2997633.7533653281,3828334.0069790641,4491994.9982551197,4468466.1132440278,5783547.5077228928,4702194.3479112508,4339807.9707892518,6824464.7848776476,8282510.8368906593,8178071.8490497237,8965777.7670642789,10679941.256387325,12169280.026599754,13422644.519694909,13603357.92237209,12192145.651502889,13893290.502676181,12787135.498997381,10988646.8546532,16255620.316553906,18833326.884058688,17523345.644110799,18350903.923751026,20975402.871664472,22998786.140371144,24235961.323680878,23659269.208638567,20448709.16834639,22506599.440036289,20367001.393837519,17037750.176507942,24682025.560888179,28200144.810738791,25847044.973503418,26452516.941666763,29543680.629606549,31970620.259472165,33417889.598600842,32291374.868482303,27782335.092950054,30195098.645383034,27237673.646251135,22496806.545517195,32318568.932789367,36581563.58299914,33196394.930506814,33652973.672442265,37580415.847238958,40599016.129970133,42357328.073073462,40759393.928174891,34712719.436504841,37378951.823056817,33482344.996401031,27587343.064694017,39612608.314920403,44717702.441860326,40392206.995716266,40930064.430129364,45372704.415223032,48847910.496152736,50634627.717542455,48634324.453615651,41412388.632168211,44534741.139130451,39878575.335078038,32745677.375526387,46845997.192304082,52758170.912635826,47433965.59724658,47777991.140819229,52878349.358361617,56853972.119990863,58863495.478076644,56444176.177884556,48022095.002393305,51590018.767118171,46184546.74582351,37854788.70753289,54037157.258538313,60623453.666384257,54469682.193683237,54673487.877323359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"PL(+)",null,null,null,null,null,"Выручка","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1724421539.8196204,null,null,0,0,0,0,0,8396.4562499999993,34212.113355000009,78263.739476999996,292703.02765199996,490109.26677300001,687031.66772100003,1051897.621509,1585391.1150042,2199169.5571691999,2821199.9176746001,3317103.6079828497,3297546.3896077499,4267368.7767585004,3454522.3511612103,3168848.6927727838,4958385.1092693536,5986760.580934057,5882280.2164234081,6418881.8483300274,7616520.9613544215,8636006.286046192,9487280.9704731405,9579665.5550265219,8562084.3156320211,9731895.0192723759,8938181.2519662902,7658481.0378732579,11304936.110843785,13080419.214981515,12153865.931829326,12716758.600342765,14506903.434396138,15890809.333584197,16727791.827513443,16310199.819832899,14083591.649891425,15488844.018979995,14015563.675694464,11711917.770272614,16954643.940583866,19355157.764570527,17724060.664814781,18125622.622951437,20237331.967567928,21892998.400725823,22885139.650449872,22095512.508189023,18996461.02496985,20631286.990615334,18598386.708177909,15357004.698498769,22063033.102333106,24965842.355904803,22648458.581835911,22958097.680407692,25618654.366750434,27656308.912876084,28840490.043802835,27740364.244020786,23613933.09244144,25426243.46990703,22768573.515654918,18748703.303585406,26919736.520415515,30376244.767249849,27410106.763830684,27761327.734171998,30753891.076270107,33096331.693675481,34305605.105644614,32936149.307306919,28034391.67205679,30147657.040550064,26996935.615830865,22166922.817672413,31707567.157619461,35692845.898874179,32084645.778560806,32310547.569991793,35754046.677049845,38442569.528963186,39800827.169870675,38165420.395616159,32471123.218988124,34883140.286370769,31228375.514956504,25596555.300180744,36538351.753698729,40982777.270069085,36813744.006020792,36939603.72484687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,"PL(+)",null,null,null,null,null,"Выручка","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,747917135.62005353,null,null,0,0,0,0,0,4823.28,13213.142712000001,29513.405413799999,98152.944733800003,165679.48552320001,228043.40462639998,351978.10653059999,525345.83118467999,720567.77406768012,906229.14684984018,1055513.02562937,1052219.0675214899,1362618.1805583602,1124371.6098363542,1059115.1813033617,1693005.1257002796,2088861.5682617365,2094457.7145130453,2329578.0872106734,2807446.7434316399,3246001.5862696222,3622856.4705844442,3710485.5566515727,3351562.5078292438,3846876.566067453,3561285.771447415,3084985.7531342092,4590774.1827075733,5337201.3143262444,4983914.4688008185,5231644.2777736802,6010884.0252893204,6607179.5044851992,6982485.2088531815,6837297.9663515221,5923538.1183681935,6533129.8172215,5912466.131666556,4959244.9338470092,7197708.9213139098,8240689.7759466842,7569990.898552997,7762526.4754925156,8675658.4884111173,9394792.1858733427,9818884.7811070569,9507055.3143271469,8193801.5318186441,8922058.5208029393,8061141.4572801115,6661719.4485015813,9568567.1956302673,10837761.92473953,9841557.8918546531,9979000.2324535623,11163138.418144155,12080923.337847156,12619324.507133687,12154344.347659899,10361366.897869555,11158817.707970042,10002017.352426646,8251216.6463368293,11849566.515818164,13388295.96532163,12121724.409766354,12298517.879176935,13653593.254742697,14711019.183638766,15250554.160001976,14661066.992396347,12493457.639291678,13435904.143285602,12028739.044295985,9876917.1158862952,14134903.542342447,15935180.907458328,14332082.959061315,14443628.641619848,15989805.533959819,17189510.449136522,17797647.858005982,17063653.221156463,14515252.07493951,15594267.268630899,13958944.461122787,11438932.55202535,16329307.686386609,18328280.920097534,16476410.975310219,16551359.018400647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,"PL(+)",null,null,null,null,null,"Выручка","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,54594731.31749098,null,null,0,0,0,0,0,183.78359999999998,1095.9298812000002,2546.9353324799999,10180.02363048,17002.582629119999,24098.809141440004,36745.472039760003,55770.017762447984,77896.422128447972,100904.94245462398,119378.36464289998,118700.656114788,153560.55040603201,123300.38691368641,111844.09671310656,173074.54990801535,206888.68769486542,201333.9181132699,217317.8315235787,255973.55160126241,287272.15428393881,312507.07863732404,313206.81069399545,278498.82804162503,314518.91733635182,287668.47558367701,245180.06364573294,359910.02300254646,415706.35475092765,385565.24348065228,402501.04563458427,457615.41197901068,500797.30230174866,525684.28731425246,511771.42245414417,441579.40008677158,484625.60383479402,438971.5864764963,366587.47238832107,529672.69899040402,604297.27022158087,552993.41013563983,564367.84322281135,630690.17362750368,682829.67287300085,713865.16704391269,688807.04596613406,592072.53616155928,641753.13396475953,578145.48079311347,478082.39851684391,686968.63482599193,777959.3023548018,706378.45681625069,715875.75958101079,798623.06234437006,861783.87924688717,897513.52213693841,864685.33649420773,737419.44619384583,793890.64517975226,711754.1283194694,587423.1147717823,843305.27868672612,953161.70928884344,860375.82211923052,870218.81678043597,965220.08421022934,1040559.6188384912,1078468.4518958605,1037108.1539123778,884539.32081974216,951179.95529478125,852900.67495118757,701837.44196767674,1003526.4923421718,1130144.1063033228,1017236.8596244573,1023814.9292075881,1134497.1473519532,1221892.1418911591,1265020.4501999817,1215102.5611119333,1035719.7084656756,1112611.2121165013,997226.76974421833,819300.85532679304,1169497.8184529755,1312395.4762176347,1179527.2123522258,1182525.1340758428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[97]
[98,null,null,null,null,null,null,"НДС начисленный",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,499914210.4430232,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,940438.86958225013,867961.5941578506,1364892.9569755299,1656502.1673781318,1635614.3698099449,1793155.5534128561,2135988.2512774649,2433856.0053199506,2684528.9039389822,2720671.5844744178,2438429.1303005782,2778658.1005352363,2557427.099799477,2197729.37093064,3251124.0633107806,3766665.3768117377,3504669.12882216,3670180.7847502059,4195080.5743328938,4599757.2280742303,4847192.2647361755,4731853.8417277122,4089741.8336692778,4501319.8880072581,4073400.2787675033,3407550.0353015894,4936405.1121776365,5640028.9621477583,5169408.9947006833,5290503.3883333541,5908736.1259213109,6394124.0518944338,6683577.9197201682,6458274.9736964609,5556467.0185900107,6039019.7290766062,5447534.7292502271,4499361.3091034386,6463713.7865578728,7316312.7165998276,6639278.9861013629,6730594.7344884537,7516083.1694477927,8119803.2259940263,8471465.6146146916,8151878.7856349805,6942543.8873009682,7475790.3646113658,6696468.9992802059,5517468.6129388046,7922521.6629840815,8943540.4883720651,8078441.3991432544,8186012.8860258739,9074540.8830446079,9769582.0992305484,10126925.543508492,9726864.8907231297,8282477.7264336422,8906948.2278260905,7975715.0670156088,6549135.4751052763,9369199.4384608176,10551634.182527168,9486793.1194493175,9555598.2281638458,10575669.871672325,11370794.423998173,11772699.095615327,11288835.235576911,9604419.0004786626,10318003.753423635,9236909.349164702,7570957.7415065784,10807431.451707663,12124690.733276851,10893936.438736646,10934697.575464673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,null,null,null,null,null,"НДС начисленный","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,340858229.31253719,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,690904.47023224202,633769.73855455685,991677.02185387083,1197352.1161868114,1176456.0432846819,1283776.3696660055,1523304.1922708843,1727201.2572092386,1897456.1940946283,1915933.1110053044,1712416.8631264044,1946379.0038544752,1787636.2503932584,1531696.2075746518,2260987.2221687571,2616083.842996303,2430773.1863658656,2543351.720068553,2901380.6868792279,3178161.8667168398,3345558.3655026886,3262039.9639665796,2816718.3299782849,3097768.8037959994,2803112.7351388927,2342383.5540545234,3390928.7881167731,3871031.5529141058,3544812.1329629561,3625124.5245902878,4047466.3935135859,4378599.680145165,4577027.9300899748,4419102.5016378043,3799292.2049939698,4126257.3981230669,3719677.341635582,3071400.9396997537,4412606.6204666216,4993168.4711809615,4529691.7163671823,4591619.5360815385,5123730.8733500866,5531261.7825752171,5768098.0087605668,5548072.8488041582,4722786.6184882885,5085248.6939814072,4553714.7031309837,3749740.6607170817,5383947.3040831033,6075248.9534499701,5482021.3527661376,5552265.5468343999,6150778.2152540218,6619266.3387350962,6861121.0211289236,6587229.8614613842,5606878.3344113585,6029531.4081100132,5399387.1231661737,4433384.5635344824,6341513.431523893,7138569.1797748366,6416929.1557121621,6462109.5139983585,7150809.33540997,7688513.9057926368,7960165.4339741347,7633084.0791232316,6494224.6437976258,6976628.0572741544,6245675.1029913006,5119311.0600361498,7307670.3507397454,8196555.4540138179,7362748.8012041571,7387920.7449693745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,null,null,null,null,"НДС начисленный","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,148280647.7649405,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,224874.32196727081,211823.03626067232,338601.02514005598,417772.31365234731,418891.54290260904,465915.61744213465,561489.34868632804,649200.31725392444,724571.29411688889,742097.11133031454,670312.50156584883,769375.31321349065,712257.15428948298,616997.15062684193,918154.83654151461,1067440.2628652488,996782.8937601638,1046328.8555547361,1202176.8050578642,1321435.90089704,1396497.0417706363,1367459.5932703046,1184707.6236736388,1306625.9634443,1182493.2263333113,991848.98676940182,1439541.7842627822,1648137.9551893368,1513998.1797105994,1552505.2950985031,1735131.6976822235,1878958.4371746685,1963776.9562214112,1901411.0628654293,1638760.3063637291,1784411.7041605879,1612228.2914560225,1332343.8897003164,1913713.4391260531,2167552.3849479062,1968311.5783709309,1995800.0464907126,2232627.6836288315,2416184.6675694315,2523864.9014267372,2430868.8695319803,2072273.379573911,2231763.5415940084,2000403.4704853292,1650243.3292673661,2369913.3031636332,2677659.193064326,2424344.8819532711,2459703.5758353872,2730718.6509485398,2942203.8367277537,3050110.8320003953,2932213.3984792694,2498691.527858336,2687180.8286571209,2405747.8088591974,1975383.4231772593,2826980.7084684898,3187036.181491666,2866416.5918122632,2888725.7283239695,3197961.1067919638,3437902.0898273047,3559529.5716011962,3412730.6442312929,2903050.4149879022,3118853.4537261804,2791788.8922245577,2287786.5104050701,3265861.5372773218,3665656.1840195069,3295282.1950620441,3310271.8036801293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,"НДС начисленный","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,10775333.365545454,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24660.077382737283,22368.819342621315,34614.909981603079,41377.737538973088,40266.783622653988,43463.566304715743,51194.710320252481,57454.430856787767,62501.41572746481,62641.362138799086,55699.765608324997,62903.783467270361,57533.695116735398,49036.012729146591,71982.004600509303,83141.270950185528,77113.04869613047,80500.20912691686,91523.08239580215,100159.46046034973,105136.85746285049,102354.28449082884,88315.880017354313,96925.120766958818,87794.317295299261,73317.494477664208,105934.5397980808,120859.45404431615,110598.68202712797,112873.56864456229,126138.03472550075,136565.93457460019,142773.03340878253,137761.40919322683,118414.50723231187,128350.62679295191,115629.09615862269,95616.479703368779,137393.72696519841,155591.86047096035,141275.69136325017,143175.15191620216,159724.61246887402,172356.77584937745,179502.70442738771,172937.06729884155,147483.88923876916,158778.12903595046,142350.82566389389,117484.62295435648,168661.05573734522,190632.34185776868,172075.16442384612,174043.76335608721,193044.01684204588,208111.92376769826,215693.69037917213,207421.63078247555,176907.86416394843,190235.99105895625,170580.13499023754,140367.48839353534,200705.2984684344,226028.82126066455,203447.37192489146,204762.98584151763,226899.42947039066,244378.42837823182,253004.09003999634,243020.51222238666,207143.94169313513,222522.24242330025,199445.35394884367,163860.17106535862,233899.5636905951,262479.09524352697,235905.44247044518,236505.02681516859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[103]
[104,null,null,null,null,null,null,"Прямые производственные расходы",null,null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,956445837.24215078,null,null,111.23000000000002,611.42200000000014,7243.18,15415.512000000002,43928.366999999998,114226.67399999998,203926.86749999999,273563.32380000001,433969.51890000002,611707.23354000004,842894.74848000007,1037874.1440000001,1242358.3357964999,1278177.5650896002,1576662.539694,1569218.1598362001,1524116.6146374,2317945.5658871997,2841138.2625043681,2859802.7564932802,3182147.4743684405,3734501.1923242859,4228987.134883008,4627782.4823245797,4768479.698087885,4389566.5233941469,4956026.5288389977,4399029.1441714829,4118456.3293118831,5877935.8013731837,6754282.6568355998,6374552.1023480855,6786527.549889707,7634385.5444290759,8225187.9188378146,8625658.3687725719,8485341.3819864802,7539486.5534589766,8251167.905369021,7118871.2461397629,6513978.8771703085,9126852.8369330745,10301926.148707259,9560695.8030549381,9962011.8486017566,10912906.671894908,11652544.123042818,12044656.208278164,11793932.899824001,10350575.464323215,11291918.985147141,9626175.161992088,8737170.6691450868,12116142.006259214,13540326.99712404,12416761.010553285,12842629.270242659,14081642.58887966,15004049.998799089,15502425.923907083,15054096.621062556,13111250.833645189,14141278.418410985,11990972.181567114,10859230.573228763,15083045.05562003,16768266.81937285,15369839.177877592,15847600.687927488,17280225.470066655,18316318.359694708,18821689.172856372,18246160.606259454,15880414.574959729,17121182.484869782,14495059.677507205,13098334.411121648,18135555.329161029,20134051.446520917,18322113.765316907,18834579.678084616,20477339.848012779,21721615.54472921,22255141.490949742,21584373.411831826,18742530.503556781,20233810.831091162,17079871.258372914,15439023.363409974,21293533.491461031,23473317.916894238,21329098.656690374,20472194.53232101,9180131.99551473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,"ндс(-)",null,"*",null,null,null,"Прямые производственные расходы","Товары и продукты категории - 1",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,676372412.79505491,null,null,0,0,2976.7500000000005,8143.8,21327.495000000003,64321.11,137109.75810000001,172539.91440000001,280801.7415,400808.65860000002,571116.35700000008,713371.45950000011,892653.25347449991,900016.31853000005,1077772.532382,1217915.0565750001,968131.60460100009,1547619.8293079999,2042671.1655999601,2028891.7907118001,2177680.9520491203,2591151.00461721,2947519.5369278402,3262103.1612855,3466958.6205293825,3128207.25582906,3405775.049955646,3396026.0389595721,2653320.0180355404,3916226.430270012,4866445.5498177325,4524312.1454950562,4650991.5417384114,5301511.4067785218,5747075.2092320221,6100391.6204688782,6169390.4079580326,5399384.2915999684,5657410.0613687085,5508947.6765444819,4201331.9556991672,6097493.0803134069,7411555.9022915624,6808564.9927075105,6837435.5806702562,7602318.6551134894,8124854.9121924117,8534648.1954226159,8557539.2918617465,7424701.7709310455,7738049.2835364388,7445844.1129186032,5650990.7993120234,8092900.9723989982,9760987.4945238829,8841672.8315395955,8826922.7360328957,9782891.92887602,10475150.556082137,10955817.567191742,10950975.443914173,9399694.6487201843,9713494.1104889419,9264102.5709190872,7029251.3690640032,10064132.913974136,12100756.681970321,10931524.549194779,10898223.785804661,12011975.866568584,12786514.682250191,13319415.847360561,13248324.342356998,11399453.941849902,11739760.709609378,11212480.314998902,8470800.471729191,12117987.127976287,14512444.017070305,13061453.113652887,12938666.49867855,14244550.447756192,15148671.063784594,15760312.477111094,15654361.747502835,13463238.641680107,13859209.326021079,13220919.589629116,9978878.8199874572,14242840.500023345,16983815.43603522,15278430.260235971,15094930.287262496,9180131.99551473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,"ндс(-)",null,"*",null,null,null,"Прямые производственные расходы","Товары и продукты категории - 2",null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,271354502.71674949,null,null,0,441.00000000000006,3463.9500000000007,6363.1050000000014,20986.035,46919.88,62606.428199999995,95178.612600000008,145369.63709999999,201238.72199999998,261473.32800000001,309120.94260000001,337410.23265449994,363669.17857199995,475363.61622000003,333422.898354,534502.44703799998,740849.30056800006,766193.70655205997,797260.8311982,965727.53624250006,1103133.60743904,1241506.8075941999,1316063.2648406401,1263215.2631070239,1221433.5848179751,1490741.8212872876,960753.3188047125,1416958.3709220993,1897084.6271244071,1821449.7793709741,1783949.6048009992,2062512.5227192868,2258977.4127922417,2407186.4761757925,2440972.5452810433,2251830.5089911162,2076197.0701221139,2500273.8657939341,1545368.4886268501,2239819.6085834689,2933718.1450182991,2793676.9826155282,2657198.3225239217,3021454.7387674944,3208043.5887105288,3429116.6013939604,3395171.0496141873,3148609.8616013126,2840115.9532273547,3428955.328033986,2095313.4421305819,2990862.4796515377,3898774.4584401892,3654220.3762121303,3453249.5029262621,3883841.4851639839,4167547.1387906992,4403924.2067156397,4401057.0459305653,3992922.9906581989,3604103.6034708242,4272779.1967513543,2621645.1189104938,3712383.8868960454,4864914.6129657878,4514344.7814194504,4288752.9207155528,4788955.2980615059,5108541.6910412228,5378148.908199884,5326597.7687105574,4864385.4726219177,4351635.6060288623,5194717.0183974467,3156392.3381875465,4486801.159928008,5834161.3661261043,5438986.8739183405,5083672.1461399598,5706061.4640084663,6044187.4746016851,6393652.4451859044,6287804.8819801072,5772497.0745183947,5127202.3384739636,6154984.7306886716,3711311.8999447431,5294899.2285353644,6836807.2380129863,6368977.4983238168,5943535.0786453374,5255897.9601183496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,"ндс(-)",null,"*",null,null,null,"Прямые производственные расходы","Товары и продукты категории - 3",null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,8718921.7303464562,null,null,111.23000000000002,170.42200000000005,802.4799999999999,908.6070000000002,1614.837,2985.6840000000002,4210.6812,5844.796800000001,7798.1403000000009,9659.8529400000007,10305.063480000001,15381.741900000001,12294.849667500002,14492.067987599999,23526.391091999998,17880.204907200005,21482.562998400001,29476.436011200003,32273.390352348,33650.134583280007,38738.986076820001,40216.580268035999,39960.790360968,49616.056198440005,38305.814451478196,39925.682747112114,59509.657596063589,42249.786407198277,48177.940354243554,64624.743978764876,66387.327646893478,66290.352052030139,73023.485432008994,73896.724858312518,70926.233430000284,84294.203022649948,64120.465037331705,63905.191736895089,93483.978206378684,64555.080968431525,72827.312887672102,95641.611601369834,96693.26380016777,94932.48782350721,103121.52916400677,102544.42807089027,98572.609456446196,114836.96324136177,87783.746360942037,85757.740164814924,124914.3735767156,85017.606942902756,95317.390181524606,124466.57542002542,125119.12638802578,121838.6760874278,131865.04904578155,131203.52121294101,124975.23600131311,145551.31078477635,110198.18649018343,107452.58145417995,155005.11117068891,105224.49173753428,117595.31726871416,153997.52868010494,153165.35598307927,149561.70796726106,160421.60406132002,159707.91245684869,151654.7692446351,175675.55678525186,133450.79128053627,129325.02708096466,186704.75686295849,126187.02432075654,140732.77946444991,183406.83505863813,182620.5555322732,176988.50552406203,189851.71539760122,188601.92565490311,179292.03575871242,207024.13185854413,157514.58981059439,152089.52340271126,219616.77438140922,147639.7687990558,165245.31488715089,213885.75342470017,120524.98253520178,107133.31780906823,121366.28494016618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[109]
[110,"CF(-)",null,null,null,null,null,"Прямые производственные расходы",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,956445837.24215043,null,null,94.511200000000017,924.46340000000009,3418.1826000000005,12546.1651,30999.199199999999,73987.878449999989,148100.37767999998,240858.42389999999,339458.95379399997,510409.58478600008,700561.42757400009,921836.98631564993,1102801.3244682602,1282952.6020448699,1366978.6194851401,1569919.07121678,1635070.5914015402,1814584.5696740567,2476769.8242712412,2878972.0824885578,3011741.5436514127,3397302.1840110663,3922726.50983606,4362695.4606918097,4632100.3295841971,4711451.7462242488,4503804.7865608502,4760870.0319527835,4490805.2469197325,4733934.8564765146,6102866.8025631569,6681561.0352435075,6582930.5360645084,7099965.1856923904,7851673.3017451726,8331297.3551396327,8488977.7898839936,8272753.0686192326,7639761.2931090631,7850989.6707032975,7198690.9314252026,7415348.396276556,9405251.7959000971,10119688.649566244,9776180.0990482979,10321244.040704492,11174009.115762815,11745105.417768005,11825103.472191837,11455060.021256156,10466404.138254888,10703295.388915924,9697370.9478494003,9893280.5693658069,12431040.904861586,13245844.027121751,12668422.820323799,13306574.0068257,14408202.404366286,15108729.846047034,15173642.554311987,14574245.643313926,13205228.48539054,13383012.386523988,12073831.147304736,12294897.094321426,15448768.820596348,16396514.67792926,15656430.109106477,16380997.411532043,17641590.418271236,18410376.746983513,18412455.999747325,17660513.587860543,15990032.667196486,16193673.116022453,14579764.189395476,14809350.298269451,18553910.396248594,19641716.733436484,18640129.556140035,19451835.298734706,20903975.151649762,21814596.520683579,21769726.776386861,20880948.572102748,18874520.644545268,19123544.169779394,17173067.902689137,17413354.844368611,21733046.893070605,22744361.72639614,19942821.165698938,16166562.571727652,6426092.3968603108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111]
[112,"BS",null,null,null,null,null,"Авансы выданные",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,0,296.32259999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3.5762786865234375E-7,null,null,16.718800000000002,0,3528.6747999999998,6398.0217000000048,19327.189500000008,59565.985050000018,115392.47487000003,148097.37477000011,242607.93987600016,343905.58863000013,486238.90953600011,602276.06722035073,741833.07854859019,737058.04159332067,946741.96180218086,946041.05042160116,835087.07365746237,1338448.0698706061,1702816.508103732,1683647.1821084544,1854053.1128254831,2191252.1211387031,2497512.7461856529,2762599.7678184249,2898979.1363221109,2577093.913492009,3029315.6557701603,2667474.7679888606,2295125.8503810167,3439126.7952776849,4090542.649550125,3783533.716654703,3987130.730479911,4521551.0892166048,4895065.706309244,5189426.7199421823,5185790.3120446801,4452523.7968844175,5063930.4091443866,4331811.9845808446,3647099.9303259254,5358604.3709824383,6255278.7237896025,5696285.8772782981,5882117.6268317699,6473780.2580221891,6952315.2653021812,7251866.0558123589,7220695.4834445119,6116210.9265115857,6941725.7734038532,5864605.54648,4904405.2677757144,7127266.7046691179,8236552.7969315648,7407469.7803631425,7581676.230281949,8356744.8123359084,8952592.4067686796,9346288.484628737,9226742.551379323,7763747.7417105436,8699797.6747309566,7307757.469774127,6093156.8956981897,8881304.8569967747,10200802.85577327,9174127.3557215929,9365297.9345425963,10264525.993077219,10939253.934500694,11350566.360373616,11184270.966885805,9404171.9539849758,10535321.771658301,8836708.3331429958,7355278.554869175,10681483.585760713,12261624.636033058,10942021.667913556,11136471.789858103,12161976.339136243,12979616.732215762,13420161.702481985,13234808.337926984,11096390.269380927,12455680.455926776,10412007.544520259,8677963.0052411556,12558141.652333617,14298412.676157236,12883149.606451511,13412522.973073602,6426092.3968607187,3.5762786865234375E-7,3.5762786865234375E-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]
[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,799220522.868819,null,null,111.23000000000002,611.42200000000014,7243.18,15415.512000000002,43928.366999999998,114226.67399999998,203926.86749999999,273563.32380000001,433969.51890000002,611707.23354000004,842894.74848000007,1037874.1440000001,1242358.3357964999,1278177.5650896002,1576662.539694,1569218.1598362001,1524116.6146374,2317945.5658871997,2367615.2187536401,2383168.9637444001,2651789.5619737008,3112084.3269369053,3524155.9457358401,3856485.4019371504,3973733.0817399044,3657972.1028284561,4130022.1073658313,3665857.6201429027,3432046.9410932362,4898279.8344776528,5628568.8806963339,5312126.7519567376,5655439.6249080896,6361987.9536908977,6854323.2656981796,7188048.6406438099,7071117.8183220671,6282905.4612158146,6875973.2544741845,5932392.7051164694,5428315.7309752572,7605710.6974442294,8584938.4572560489,7967246.5025457833,8301676.5405014651,9094088.8932457585,9710453.4358690158,10037213.506898472,9828277.4165200014,8625479.5536026806,9409932.4876226168,8021812.6349934069,7280975.5576209053,10096785.005216012,11283605.8309367,10347300.842127737,10702191.058535552,11734702.157399716,12503374.998999242,12918688.269922569,12545080.51755213,10926042.36137099,11784398.682009155,9992476.8179725967,9049358.8110239711,12569204.213016691,13973555.682810711,12808199.314897995,13206333.906606238,14400187.891722212,15263598.633078925,15684740.977380309,15205133.838549545,13233678.812466441,14267652.070724821,12079216.39792267,10915278.675934708,15112962.774300858,16778376.205434099,15268428.137764091,15695483.065070514,17064449.873343986,18101346.287274342,18545951.242458124,17986977.843193185,15618775.41963065,16861509.025909301,14233226.048644096,12865852.802841645,17744611.242884189,19561098.264078535,17774248.880575314,17060162.110267513,7650109.9962622756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,"SF(+)",null,null,null,null,null,"Поступление запасов","Товары и продукты категории - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,565139781.60237408,null,null,0,0,2976.7500000000005,8143.8,21327.495000000003,64321.11,137109.75810000001,172539.91440000001,280801.7415,400808.65860000002,571116.35700000008,713371.45950000011,892653.25347449991,900016.31853000005,1077772.532382,1217915.0565750001,968131.60460100009,1547619.8293079999,1702225.9713333002,1690743.1589265002,1814734.1267076004,2159292.5038476749,2456266.2807732001,2718419.3010712503,2889132.1837744857,2606839.3798575499,2838145.8749630386,2830021.6991329771,2211100.0150296171,3263522.0252250102,4055371.2915147771,3770260.1212458801,3875826.2847820097,4417926.1723154355,4789229.3410266852,5083659.6837240653,5141158.6732983608,4499486.9096666407,4714508.3844739236,4590789.7304537352,3501109.9630826395,5081244.233594506,6176296.585242969,5673804.1605895925,5697862.9838918801,6335265.5459279083,6770712.4268270098,7112206.8295188472,7131282.7432181221,6187251.4757758714,6448374.4029470328,6204870.0940988362,4709158.9994266862,6744084.1436658325,8134156.2454365697,7368060.6929496629,7355768.9466940798,8152409.9407300167,8729292.1300684474,9129847.9726597853,9125812.8699284773,7833078.8739334876,8094578.4254074516,7720085.4757659063,5857709.474220003,8386777.4283117801,10083963.901641935,9109603.79099565,9081853.1548372172,10009979.888807153,10655428.901875159,11099513.206133801,11040270.2852975,9499544.9515415858,9783133.924674483,9343733.5958324187,7059000.3931076592,10098322.606646907,12093703.347558588,10884544.261377405,10782222.082232125,11870458.706463493,12623892.553153828,13133593.730925912,13045301.456252363,11219365.534733422,11549341.105017567,11017432.991357597,8315732.3499895483,11869033.750019453,14153179.530029351,12732025.21686331,12579108.572718747,7650109.9962622756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,"SF(+)",null,null,null,null,null,"Поступление запасов","Товары и продукты категории - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,226785148.81627575,null,null,0,441.00000000000006,3463.9500000000007,6363.1050000000014,20986.035,46919.88,62606.428199999995,95178.612600000008,145369.63709999999,201238.72199999998,261473.32800000001,309120.94260000001,337410.23265449994,363669.17857199995,475363.61622000003,333422.898354,534502.44703799998,740849.30056800006,638494.75546004996,664384.02599850006,804772.94686875003,919278.00619920006,1034589.0063285,1096719.3873672001,1052679.38592252,1017861.3206816459,1242284.8510727398,800627.76567059383,1180798.6424350829,1580903.855937006,1517874.8161424785,1486624.6706674993,1718760.4355994058,1882481.1773268681,2005988.7301464938,2034143.7877342028,1876525.4241592635,1730164.2251017618,2083561.5548282785,1287807.0738557084,1866516.3404862243,2444765.1208485826,2328064.1521796067,2214331.9354366018,2517878.948972912,2673369.6572587742,2857597.1678283005,2829309.2080118228,2623841.5513344272,2366763.2943561291,2857462.773361655,1746094.5351088184,2492385.3997096149,3248978.7153668245,3045183.6468434422,2877707.9191052187,3236534.5709699867,3472955.9489922496,3669936.8389296997,3667547.5382754714,3327435.8255484994,3003419.6695590201,3560649.3306261287,2184704.2657587449,3093653.2390800379,4054095.5108048231,3761953.984516209,3573960.7672629608,3990796.0817179219,4257118.0758676855,4481790.7568332367,4438831.4739254648,4053654.5605182648,3626363.0050240522,4328930.8486645389,2630326.9484896222,3739000.9666066733,4861801.1384384204,4532489.0615986176,4236393.4551166333,4755051.2200070554,5036822.8955014041,5328043.7043215875,5239837.4016500898,4810414.2287653293,4272668.6153949695,5129153.9422405595,3092759.9166206196,4412416.0237794705,5697339.3650108222,5307481.248603181,4952945.8988711145,4379914.966765292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,"SF(+)",null,null,null,null,null,"Поступление запасов","Товары и продукты категории - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,7295592.450169364,null,null,111.23000000000002,170.42200000000005,802.4799999999999,908.6070000000002,1614.837,2985.6840000000002,4210.6812,5844.796800000001,7798.1403000000009,9659.8529400000007,10305.063480000001,15381.741900000001,12294.849667500002,14492.067987599999,23526.391091999998,17880.204907200005,21482.562998400001,29476.436011200003,26894.491960290001,28041.778819400006,32282.488397350004,33513.816890030001,33300.658634140003,41346.713498700003,31921.512042898499,33271.402289260099,49591.381330052995,35208.155339331897,40148.283628536294,53853.953315637402,55322.773039077903,55241.960043358449,60852.904526674167,61580.60404859377,59105.194525000239,70245.169185541628,53433.720864443087,53254.326447412575,77903.315171982234,53795.900807026272,60689.427406393421,79701.343001141533,80577.719833473151,79110.406519589349,85934.607636672314,85453.690059075219,82143.841213705164,95697.469367801474,73153.121967451705,71464.783470679104,104095.31131392968,70848.005785752306,79431.158484603846,103722.14618335452,104265.93865668814,101532.2300728565,109887.54087148463,109336.26767745084,104146.03000109426,121292.75898731363,91831.822075152872,89543.8178784833,129170.92597557409,87687.076447945234,97996.097723928469,128331.27390008746,127637.79665256606,124634.75663938421,133684.67005110002,133089.9270473739,126378.97437052925,146396.29732104321,111208.99273378024,107770.85590080389,155587.29738579874,105155.85360063045,117277.31622037492,152839.02921553177,152183.79627689434,147490.42127005171,158209.76283133434,157168.27137908593,149410.02979892702,172520.10988212013,131262.15817549534,126741.26950225938,183013.97865117437,123033.14066587984,137704.42907262576,178238.12785391681,100437.48544600149,89277.764840890202,101138.57078347182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[121]
[122,null,null,null,null,null,null,"НДС к возмещению",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,157225314.37333167,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,473523.04375072807,476633.79274888005,530357.91239474015,622416.86538738105,704831.18914716807,771297.08038743003,794746.61634798092,731594.42056569119,826004.42147316632,733171.52402858052,686409.38821864722,979655.96689553082,1125713.7761392668,1062425.3503913477,1131087.9249816181,1272397.5907381794,1370864.6531396362,1437609.728128762,1414223.5636644135,1256581.0922431631,1375194.650894837,1186478.541023294,1085663.1461950515,1521142.1394888461,1716987.6914512101,1593449.3005091567,1660335.3081002929,1818817.7786491516,1942090.6871738031,2007442.7013796945,1965655.4833040002,1725095.910720536,1881986.4975245236,1604362.5269986815,1456195.111524181,2019357.0010432026,2256721.1661873404,2069460.1684255477,2140438.2117071105,2346940.4314799435,2500674.9997998485,2583737.6539845141,2509016.1035104264,2185208.4722741987,2356879.7364018313,1998495.3635945192,1809871.7622047942,2513840.8426033384,2794711.1365621421,2561639.8629795988,2641266.781321248,2880037.5783444429,3052719.7266157852,3136948.1954760621,3041026.767709909,2646735.7624932886,2853530.414144964,2415843.2795845345,2183055.7351869419,3022592.5548601719,3355675.2410868201,3053685.627552818,3139096.6130141029,3412889.9746687971,3620269.2574548693,3709190.2484916244,3597395.5686386377,3123755.0839261306,3372301.8051818605,2846645.2097288198,2573170.5605683289,3548922.248576839,3912219.6528157066,3554849.7761150631,3412032.4220535024,1530021.9992524551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,null,null,null,null,null,"НДС к возмещению","Товары и продукты категории - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,111232631.19268073,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,340445.19426666008,338148.63178530004,362946.82534152007,431858.50076953502,491253.25615464005,543683.86021425005,577826.43675489712,521367.87597151002,567629.17499260779,566004.33982659539,442220.00300592347,652704.40504500212,811074.25830295542,754052.02424917603,775165.25695640198,883585.23446308705,957845.8682053372,1016731.936744813,1028231.7346596722,899897.38193332823,942901.67689478479,918157.94609074702,700221.99261652795,1016248.8467189012,1235259.3170485939,1134760.8321179186,1139572.596778376,1267053.1091855816,1354142.485365402,1422441.3659037694,1426256.5486436244,1237450.2951551743,1289674.8805894067,1240974.0188197673,941831.79988533724,1348816.8287331667,1626831.2490873141,1473612.1385899326,1471153.7893388162,1630481.9881460033,1745858.4260136897,1825969.5945319573,1825162.5739856958,1566615.7747866975,1618915.6850814905,1544017.0951531813,1171541.8948440007,1677355.4856623563,2016792.7803283869,1821920.75819913,1816370.6309674436,2001995.9777614309,2131085.7803750318,2219902.6412267606,2208054.0570594999,1899908.9903083174,1956626.7849348963,1868746.719166484,1411800.0786215321,2019664.5213293813,2418740.6695117177,2176908.8522754814,2156444.416446425,2374091.7412926988,2524778.5106307659,2626718.7461851826,2609060.2912504729,2243873.1069466844,2309868.2210035133,2203486.5982715199,1663146.4699979096,2373806.7500038911,2830635.9060058701,2546405.0433726623,2515821.7145437496,1530021.9992524551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,null,null,null,null,null,"НДС к возмещению","Товары и продукты категории - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,44569353.900473841,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,127698.95109201001,132876.8051997,160954.58937375003,183855.60123984001,206917.80126569999,219343.87747344005,210535.877184504,203572.26413632918,248456.97021454797,160125.55313411879,236159.72848701655,316180.7711874012,303574.96322849573,297324.93413349986,343752.08711988118,376496.23546537361,401197.74602929881,406828.75754684058,375305.08483185276,346032.84502035234,416712.31096565572,257561.41477114169,373303.26809724484,488953.02416971652,465612.83043592144,442866.38708732033,503575.78979458247,534673.93145175488,571519.43356566015,565861.84160236467,524768.31026688556,473352.65887122584,571492.55467233108,349218.90702176368,498477.07994192297,649795.74307336495,609036.72936868842,575541.58382104372,647306.91419399739,694591.18979844998,733987.36778594006,733509.50765509438,665487.16510969994,600683.93391180411,712129.86612522579,436940.853151749,618730.64781600772,810819.10216096474,752390.79690324189,714792.1534525922,798159.21634358435,851423.61517353728,896358.15136664745,887766.29478509293,810730.91210365295,725272.60100481042,865786.1697329079,526065.38969792449,747800.19332133466,972360.22768768412,906497.81231972354,847278.69102332671,951010.24400141113,1007364.579100281,1065608.7408643176,1047967.4803300179,962082.84575306578,854533.72307899396,1025830.7884481121,618551.9833241239,882483.20475589414,1139467.8730021645,1061496.2497206363,990589.17977422301,875982.99335305835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,null,"НДС к возмещению","Товары и продукты категории - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1423329.2801770924,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5378.8983920580004,5608.3557638800021,6456.4976794700005,6702.7633780060005,6660.1317268280009,8269.342699740002,6384.3024085797006,6654.280457852019,9918.2762660105982,7041.6310678663804,8029.6567257072593,10770.79066312748,11064.55460781558,11048.39200867169,12170.580905334835,12316.120809718754,11821.038905000049,14049.033837108325,10686.744172888619,10650.865289482515,15580.663034396448,10759.180161405255,12137.885481278685,15940.268600228308,16115.543966694629,15822.08130391787,17186.921527334467,17090.738011815047,16428.768242741036,19139.493873560295,14630.624393490341,14292.956694135823,20819.062262785934,14169.601157150462,15886.231696920768,20744.429236670905,20853.187731337632,20306.446014571302,21977.508174296927,21867.25353549017,20829.206000218852,24258.551797462729,18366.364415030574,17908.763575696663,25834.18519511482,17537.415289589047,19599.219544785698,25666.254780017494,25527.559330513213,24926.951327876846,26736.934010220008,26617.985409474783,25275.79487410585,29279.259464208644,22241.79854675605,21554.171180160778,31117.459477159751,21031.170720126091,23455.463244074988,30567.805843106358,30436.759255378871,29498.084254010337,31641.952566266871,31433.654275817189,29882.005959785402,34504.021976424025,26252.43163509907,25348.25390045188,36602.795730234873,24606.628133175971,27540.885814525151,35647.62557078337,20087.497089200297,17855.552968178043,20227.714156694365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[126,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[127]
[128,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов",null,null,null,null,"руб.",null,null,null,"списание",null,0,null,null,null,null,922311171.60224032,null,null,0,0,0,0,0,6007.5592499999993,15378.34375,34826.797774999999,132467.58045499999,184659.99185309999,277568.23589549999,418343.89721309999,620110.73223029997,825231.5004449999,1053519.3016174498,1215648.4610265791,1167526.1596362346,1710771.930359961,1322228.5155089549,1511724.6436063198,2397655.0248419368,2730251.5527883722,2710332.4410183509,3126820.7726895344,3648148.9010569686,4125595.0342361224,4588347.2261419371,4596820.7944738409,4059140.9174284735,5181881.9268190125,3854236.0144981002,4014241.3344875732,6041900.0033857534,6475506.067134426,6062104.5219913004,6659258.4416481545,7437748.55713843,8051006.7606233545,8498573.8153521437,8220143.4127110802,6949508.9138701009,8623083.3165845927,6254343.1953085773,6373090.3140022838,9323946.0870959274,9911070.6961838715,9077831.7468079068,9783873.0123011563,10606083.891844118,11418977.231892724,11861324.153152265,11420296.045979748,9569141.9463372044,11748340.381809203,8510764.0620107222,8517121.161805626,12399902.363527745,12991131.061544968,11827893.537603335,12565208.91874712,13728894.187925169,14653589.5290705,15309825.52478921,14550191.907713804,12152232.967726445,14682861.154648531,10622434.937803974,10572674.304817948,15440859.89065594,16079815.665621106,14637183.508230885,15519478.823036702,16821649.323687926,17927395.133038342,18536192.982308049,17683004.79882085,14682591.312955761,17809203.699101627,12817518.155240977,12786052.137584319,18518431.790752873,19343814.866073951,17423195.230607111,18459876.727307085,19917290.203560647,21276026.800784543,21899876.155334979,20934394.729920816,17319015.362464156,21051001.008724816,15101971.539181532,15081619.652572956,21730852.743136611,22641428.006619468,20387928.365197413,21502139.265726533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов","Товары и продукты категории - 1",null,null,1,"руб.",null,null,null,"списание",null,null,null,null,null,null,649374641.27188742,null,null,0,0,0,0,0,4115.7427499999994,10982.031900000002,24675.942585000001,95749.579694999979,132629.36784929998,199906.02925650001,300089.87675729999,446261.92394489999,593529.08397300006,763131.97347344994,879130.70815465343,843206.62434809841,1233727.730198523,951698.70244228491,1085931.7054120079,1725479.1300809789,1959086.979963928,1937145.4193146708,2229980.2692868789,2598233.5737077496,2932706.8610634482,3269748.080461123,3268549.3231659126,2878562.3947809017,3668533.3603639626,2727186.900174072,2837209.2414556029,4284605.6023894222,4585167.3445326127,4281751.7381032193,4699727.9009328224,5245075.5422113007,5677153.0736105293,6010326.2170711318,5808653.8266912932,4898153.1190615669,6074223.2547561228,4404794.1224087244,4487376.7946894821,6588363.4150918731,6994600.8074212801,6391211.8234813958,6883378.5185915763,7461080.6027136231,8032202.7678962117,8372931.1043626452,8053034.8882606402,6733699.7954676207,8259167.3265721537,5982734.0887449076,5986215.3223567586,8749644.0124656241,9155790.0357018989,8318845.8601676505,8831614.4533822872,9647519.4547942765,10294810.692921335,10792399.712055661,10249357.597245337,8542207.4446371384,10315039.796226911,7461933.2475264631,7426506.3814249448,10887377.524481427,11325812.111449359,10285080.731996164,10898690.406363772,11810597.586647294,12587601.902387796,13059066.083957253,12449931.966452837,10315317.170702729,12505671.890711691,8999334.8574004844,8977262.3637673035,13050149.202571465,13615583.57984058,12237331.783917898,12957443.837702701,13978900.43591127,14931972.094389101,15423066.570021315,14732473.480735946,12163102.461418433,14775417.771413006,10599234.761455657,10584361.698737545,15308871.290976444,15932401.014395503,14315868.30145991,15088232.148094973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов","Товары и продукты категории - 2",null,null,2,"руб.",null,null,null,"списание",null,null,null,null,null,null,264509963.54783881,null,null,0,0,0,0,0,1843.1595000000002,4244.2748250000004,9818.5275299999994,35381.269245000003,50201.604671399997,74853.128402999995,114088.1247189,167524.4820357,223284.50343899999,279598.63594049995,324115.31283448049,312370.38964813045,459611.05046396394,357073.80271712993,410454.95679644396,648323.567945046,744239.26564384729,746675.27885136299,866491.14011538005,1014399.8211120177,1152930.3828062664,1274782.1667571999,1284739.6008139565,1142249.7847798266,1464695.8423230611,1090699.2450518624,1139158.8172887396,1700968.3432812523,1830169.5651987751,1724147.0710982881,1897900.272078489,2123469.5085648913,2298706.3498728746,2409806.2987893694,2335822.160467891,1987564.3207802633,2469750.6746103466,1791835.0095825612,1826633.7991089514,2650056.2651870041,2825769.3120967164,2603704.2312790249,2811253.1517682336,3047450.305656489,3281413.9954085862,3379831.1703681308,3263152.7646970893,2748260.9440365611,3382395.656215677,2450178.580671126,2452615.5572054479,3537248.8902372411,3717213.2779584806,3401529.7104504579,3619503.0923414668,3955728.663763965,4224351.7634586282,4378204.9548150133,4168847.2849562881,3499865.9355312078,4234804.9226519316,3063651.6112571587,3049256.368122445,4413243.3028642302,4608203.0300499238,4219629.392764193,4480441.216929608,4857733.4940802203,5175776.9744463321,5309008.3947377615,5073033.0227320967,4234516.7546396162,5142538.5333660077,3701605.0889365245,3691834.6070428691,5300508.2084720535,5553382.7160630068,5028505.5654114755,5335869.1600436559,5757177.4734436609,6149823.7682621405,6278517.4077825183,6012848.7740457645,4999588.3540161736,6085688.3352856273,4365631.4788348647,4359591.2994827814,6225398.9223959381,6504628.5580467544,5888154.4516273374,6220175.3422100693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[131,null,null,null,null,null,null,"Стоимостной поток списаний произв. расходов","Товары и продукты категории - 3",null,null,3,"руб.",null,null,null,"списание",null,null,null,null,null,null,8426566.782513801,null,null,0,0,0,0,0,48.656999999999996,152.03702500000003,332.32765999999998,1336.7315149999999,1829.0193324000002,2809.0782360000003,4165.8957369,6324.3262496999996,8417.9130330000007,10788.692203499999,12402.4400374455,11949.145640005499,17433.149697474,13456.01034954,15337.981397867998,23852.326815911998,26925.307180596537,26511.742852316936,30349.363287275461,35515.506237201,39957.790366407651,43816.978923615592,43531.870493971568,38328.737867744509,48652.724131989075,36349.869272165539,37873.275743230784,56326.05771507982,60169.157403038378,56205.712789792691,61630.268636843539,69203.506362238622,75147.337139950905,78441.299491642625,75667.425551895707,63791.474028270044,79109.387218121585,57714.063317292079,59079.720203850477,85526.406817048846,90700.576665876026,82915.69204748646,89241.341941346007,97552.983474005101,105360.46858792515,108561.87842148665,104108.39302201741,87181.206833022763,106777.39902137237,77851.392594688426,78290.282243419861,113009.46082488095,118127.74788458511,107517.96698522818,114091.37302336474,125646.06936692509,134427.07269053624,139220.85791853507,131987.02551218009,110159.58755809913,133016.4357696877,96850.079020351695,96911.555270558179,140239.06331028545,145800.52412182069,132473.38347052759,140347.19974332047,153318.24296041168,164016.25620421686,168118.5036130317,160039.80963591416,132757.38761341502,160993.27502392564,116578.20890396554,116955.1667741464,167774.37970935812,174848.57017036033,157357.88127773802,166563.72956073057,181212.29420571754,194230.93813329603,198292.17753114746,189072.47513910447,156324.54702955202,189894.90202617928,137105.29889101229,137666.65435262845,196582.52976422827,204398.43417721218,183905.6121101614,193731.77542148851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[133]
[134,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,769869653.0837847,null,null,0,0,0,0,0,6007.5592499999993,15378.343750000002,34826.797775000006,132467.58045499999,184659.99185309996,277568.23589549999,418343.89721309999,620110.73223030008,825231.50044500001,1053519.3016174498,1215648.4610265794,1167526.1596362344,1710771.930359961,1101857.0962574626,1259770.5363385999,1998045.8540349472,2275209.6273236433,2258610.3675152925,2605683.9772412791,3040124.0842141407,3437995.8618634352,3823622.6884516156,3830683.9953948669,3382617.4311903943,4318234.9390158439,3211863.3454150832,3345201.1120729777,5034916.6694881292,5396255.0559453554,5051753.7683260832,5549382.0347067956,6198123.7976153595,6709172.3005194627,7082144.8461267874,6850119.5105925668,5791257.4282250842,7185902.7638204927,5211952.662757149,5310908.5950019034,7769955.0725799389,8259225.5801532278,7564859.7890065899,8153227.5102509633,8838403.2432034314,9515814.3599106036,9884436.7942935526,9516913.3716497887,7974284.9552810034,9790283.6515076701,7092303.3850089349,7097600.9681713562,10333251.969606455,10825942.551287472,9856577.9480027817,10471007.432289267,11440745.156604307,12211324.607558748,12758187.937324343,12125159.923094837,10126860.806438705,12235717.628873775,8852029.1148366444,8810561.9206816237,12867383.242213286,13399846.388017587,12197652.923525738,12932899.019197252,14018041.103073273,14939495.94419862,15446827.485256705,14735837.332350707,12235492.760796469,14841003.082584687,10681265.12936748,10655043.447986932,15432026.492294066,16119845.721728289,14519329.35883926,15383230.606089242,16597741.836300541,17730022.333987113,18249896.796112485,17445328.94160068,14432512.802053466,17542500.840604011,12584976.282651279,12568016.377144132,18109043.952613842,18867856.672182892,16989940.304331176,17918449.388105445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[135,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во","Товары и продукты категории - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,542066723.829054,null,null,0,0,0,0,0,4115.7427499999994,10982.031900000002,24675.942585000001,95749.579694999979,132629.36784929998,199906.02925650001,300089.87675729999,446261.92394489999,593529.08397300006,763131.97347344994,879130.70815465343,843206.62434809841,1233727.730198523,793082.2520352375,904943.08784333989,1437899.2750674824,1632572.4833032733,1614287.8494288924,1858316.8910723992,2165194.6447564582,2443922.3842195403,2724790.0670509362,2723791.1026382605,2398801.9956507515,3057111.1336366357,2272655.75014506,2364341.0345463357,3570504.6686578519,3820972.7871105107,3568126.4484193497,3916439.9174440186,4370896.2851760844,4730960.8946754411,5008605.18089261,4840544.8555760775,4081794.2658846392,5061852.712296769,3670661.7686739373,3739480.6622412354,5490302.8459098944,5828834.0061844001,5326009.8529011635,5736148.7654929804,6217567.1689280197,6693502.3065801766,6977442.5869688708,6710862.4068838675,5611416.4962230176,6882639.4388101287,4985611.7406207565,4988512.7686306322,7291370.0103880204,7629825.029751583,6932371.5501397094,7359678.7111519063,8039599.5456618974,8579008.9107677788,8993666.4267130513,8541131.3310377821,7118506.203864282,8595866.49685576,6218277.7062720526,6188755.3178541213,9072814.6037345231,9438176.7595411334,8570900.6099968031,9082242.0053031445,9842164.6555394121,10489668.25198983,10882555.069964377,10374943.305377364,8596097.6422522757,10421393.242259743,7499445.714500404,7481051.9698060863,10875124.335476222,11346319.649867151,10197776.48659825,10797869.864752252,11649083.696592726,12443310.078657584,12852555.475017762,12277061.233946623,10135918.717848694,12312848.142844172,8832695.6345463805,8820301.4156146217,12757392.742480371,13277000.845329586,11929890.251216592,12573526.790079145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во","Товары и продукты категории - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,220767792.03374144,null,null,0,0,0,0,0,1843.1595000000002,4244.2748250000004,9818.5275299999994,35381.269245000003,50201.604671399997,74853.128402999995,114088.1247189,167524.4820357,223284.50343899999,279598.63594049995,324115.31283448049,312370.38964813045,459611.05046396394,297561.50226427498,342045.79733037,540269.63995420502,620199.38803653943,622229.39904280251,722075.95009615005,845333.18426001479,960775.31900522206,1062318.4722976666,1070616.3340116304,951874.82064985554,1220579.8686025511,908916.0375432187,949299.01440728304,1417473.6194010437,1525141.3043323127,1436789.2259152401,1581583.5600654075,1769557.9238040762,1915588.6248940623,2008171.9156578078,1946518.4670565759,1656303.6006502195,2058125.5621752888,1493195.841318801,1522194.8325907928,2208380.22098917,2354807.7600805969,2169753.5260658544,2342710.9598068614,2539541.9213804076,2734511.6628404888,2816525.9753067759,2719293.970580908,2290217.4533638009,2818663.0468463977,2041815.4838926052,2043846.2976712068,2947707.4085310344,3097677.7316320674,2834608.0920420485,3016252.5769512225,3296440.5531366374,3520293.1362155238,3648504.1290125111,3474039.40413024,2916554.9462760068,3529004.1022099433,2553043.0093809655,2541046.9734353707,3677702.7523868587,3840169.19170827,3516357.8273034943,3733701.0141080068,4048111.2450668504,4313147.4787052767,4424173.6622814685,4227527.5189434141,3528763.9621996805,4285448.7778050071,3084670.9074471039,3076528.839202391,4417090.1737267114,4627818.9300525058,4190421.3045095629,4446557.6333697131,4797647.8945363844,5124853.1402184507,5232097.8398187654,5010707.3117048042,4166323.6283468115,5071406.9460713565,3638026.2323623872,3632992.7495689848,5187832.4353299486,5420523.7983722957,4906795.3763561146,5183479.451841725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,"BS(+)",null,null,null,null,null,"Списание запасов на незавершенное пр-во","Товары и продукты категории - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,7035137.2209892385,null,null,0,0,0,0,0,48.656999999999996,152.03702500000003,332.32765999999998,1336.7315149999999,1829.0193324000002,2809.0782360000003,4165.8957369,6324.3262496999996,8417.9130330000007,10788.692203499999,12402.4400374455,11949.145640005499,17433.149697474,11213.341957950001,12781.651164889998,19876.939013259998,22437.755983830448,22093.119043597449,25291.136072729551,29596.255197667502,33298.158638673041,36514.149103012998,36276.558744976312,31940.614889787092,40543.936776657567,30291.557726804618,31561.063119358987,46938.381429233188,50140.964502531984,46838.093991493908,51358.557197369621,57669.588635198852,62622.780949959088,65367.749576368857,63056.187959913092,53159.56169022504,65924.489348434654,48095.052764410066,49233.100169875397,71272.005680874048,75583.813888230026,69096.41003957206,74367.784951121677,81294.152895004256,87800.390489937621,90468.232017905539,86756.994185014511,72651.005694185646,88981.165851143654,64876.160495573691,65241.901869516551,94174.550687400799,98439.789903820929,89598.305821023489,95076.144186137288,104705.05780577091,112022.56057544687,116017.38159877923,109989.18792681674,91799.656298415939,110847.02980807309,80708.399183626418,80759.629392131814,116865.88609190454,121500.43676818392,110394.48622543967,116955.99978610039,127765.20246700973,136680.21350351407,140098.75301085977,133366.50802992849,110631.15634451252,134161.06251993804,97148.507419971284,97462.638978455347,139811.98309113178,145707.14180863361,131131.56773144836,138803.10796727549,151010.24517143128,161859.11511108003,165243.48127595623,157560.39594925373,130270.45585796003,158245.75168848273,114254.41574251025,114722.21196052371,163818.77480352356,170332.02848101017,153254.67675846783,161443.14618457376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[139]
[140,"BS",null,null,null,null,null,"Запасы",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,29350869.785034508,null,null,111.23000000000002,722.65200000000004,7965.8320000000003,23381.344000000005,67309.71100000001,175528.82575000002,364077.34950000001,602813.87552499992,904315.81397000002,1331363.0556568999,1896689.5682414002,2516219.8150283005,3138467.4185945005,3591413.4832391003,4114556.7213156507,4468126.4201252712,4824716.8751264373,5431890.5106536774,6697648.6331498548,7821047.0605556546,8474790.7684944086,9311665.4681076687,10577211.046328217,11828012.471024087,12761621.468549849,12981597.709514873,13287997.128429085,13123170.753177119,13172600.263079964,13752645.158541778,16169350.693823028,18136276.333706792,18756799.289126746,19722532.186872292,21525101.684244387,23163768.290181402,24036762.310888119,23610495.471584469,23404323.879931867,22486597.074455764,22123655.377205934,22543463.310829673,25916449.105328571,28572787.012872446,29104508.480793964,29939371.793886498,32084965.440748926,33968951.437396429,34958825.61071299,34068490.804405078,33593986.497734144,32098885.761077765,31405576.36341767,31712077.717125982,35903380.163053758,39153080.037010141,39522019.125939235,40430778.732051492,43077575.783047974,45525256.620681293,46629591.981629126,45344309.735441357,44370520.480126157,42237837.375003912,41160335.379589193,41493821.963732108,46615348.531706184,50612985.92592258,50951936.590315513,51952278.094020173,55018223.803573348,57770065.761756398,58957158.497232705,57251341.365500525,56072165.950968713,53415545.016540676,52095330.931678914,52367290.6233951,58464401.699461676,63077786.389238819,63341242.962015271,64285847.11363095,67867864.042066038,71030584.678434953,72419820.68532756,70308573.770971134,68920186.000767902,65708083.107811324,64141423.108599491,64343533.510879621,71319655.492306873,76525887.995738104,75477006.153391734,64259259.47747115,47269319.173139967,29350869.785034508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,"BS",null,null,null,null,null,"Запасы","Товары и продукты категории - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,23073057.773320079,null,null,0,0,2976.7500000000005,11120.550000000001,32448.045000000006,92653.412249999994,218781.13845,366645.11026500002,551697.27207000006,819876.56282070011,1191086.8905642002,1604368.4733069006,2050759.8028365006,2357247.0373935001,2671887.5963020506,3010671.9447223973,3135596.9249752993,3449489.0240847766,4358632.7433828395,5144432.8144659996,5521267.6661061179,6047987.6866505202,6889966.1179948281,7750068.5279936772,8474006.0670117047,8636923.0626497157,8750278.8705618158,8856509.4670565315,8668807.4864353985,8875218.3780237772,10657933.919393495,12063853.00609304,12369174.622217193,12966128.007422119,14187230.900029458,15354450.666309506,16124713.054431789,15893239.06942299,15599142.273004301,15349387.147881955,14768702.845079958,14788094.366377696,17293729.182946727,19228052.681295082,19435612.819277063,19942044.359020576,21386746.932946429,22762804.996972293,23676520.571262389,23170269.740458086,22641201.556436256,22135209.243651226,21232951.746854901,21094396.451710582,24242940.956526399,26622488.880845428,26686887.817151487,27209472.728129923,29006393.308058679,30776562.569566578,31862775.89383316,31116845.856998861,30217757.855693251,29396712.000421375,28135915.270777106,27926826.202233136,31792512.397603035,34713360.870744586,34722399.421847254,35294202.551113307,37378730.84299165,39396002.043822289,40594107.673580408,39603984.373132169,38504563.227842331,37473353.518297374,35936256.269152761,35613185.633539915,40207443.266598046,43610935.558169365,43518033.304925263,44042172.361521602,46468288.428077161,48804012.294250846,50200230.053910434,48976285.509986281,47673071.139986038,46413442.897397041,44593256.529537857,44149442.136713088,49469926.032196045,53381649.833444774,53203365.663683116,47576474.814615846,35646584.563399255,23073057.773320079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[142,"BS",null,null,null,null,null,"Запасы","Товары и продукты категории - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,6017356.7825343013,null,null,0,441.00000000000006,3904.9500000000007,10268.055000000002,31254.090000000004,76330.810500000007,134692.96387499999,220053.04894499999,330041.41680000001,481078.53412859992,667698.73372559994,862731.55160670006,1032617.3022255001,1173001.9773585,1368766.9576380001,1378074.5431575198,1600206.6005473894,1881444.8506514253,2222378.1038472001,2544716.3325153301,2809219.6394298752,3108298.2575925356,3520657.8648782326,3895301.3021492818,4102647.5038117869,4159733.5054882113,4339699.8842632845,4069711.3159222472,4298635.1377074756,4658959.12504193,5267917.9036411904,5805243.559901407,6106530.376099769,6463870.249094326,7033069.7533255778,7485629.9809943736,7592597.4813495614,7407173.081557259,7482562.7207277305,6823851.3275268599,7034064.0673628598,7420703.6260361522,8255571.9368969575,8947709.0397427641,9257207.7677265033,9575769.6649046764,10263613.306667119,10750211.554872081,10834511.184826098,10466762.816341743,10507699.614396617,9534500.1789245307,9736668.1252703443,10166983.793790765,11170351.956741609,12004213.578175619,12293040.740614571,12668318.957974762,13503647.704862416,14154942.666186661,14185937.938598529,13669064.471942022,13581209.673555642,12291874.535184145,12468972.827988178,12994064.236583054,14202975.211718291,15235889.005545884,15548982.334876955,15965931.219036371,16931364.148566112,17636494.608383581,17642037.923834994,16955253.450153768,16860010.636536852,15262810.066083074,15473047.070490062,16049399.431123495,17497217.585275024,18657082.20118925,18995043.247469604,19404047.21291849,20541669.612730533,21334949.38101092,21347715.715239882,20495531.190416425,20392587.292838216,18474639.897754014,18720732.293186694,19346664.712126166,21016119.728366971,22336072.877669096,21528155.409104437,16107631.610732138,11200836.234376013,6017356.7825343013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[143,"BS",null,null,null,null,null,"Запасы","Товары и продукты категории - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,260455.22918012552,null,null,111.23000000000002,281.65200000000004,1084.1320000000001,1992.7390000000003,3607.576,6544.6030000000001,10603.247175,16115.716315000001,22577.125100000005,30407.95870760001,37903.943951600006,49119.790114700008,55090.313532500004,61164.468487099992,73902.167375599995,79379.932245354517,88913.349603749026,100956.63591747504,116637.78591981504,131897.91357432504,144303.46295841504,155379.52386461457,166587.0634551571,182642.64088112756,184967.89772635855,184941.14137694563,198018.37360398559,196949.97019834118,205157.63893709035,218467.65547607018,243498.87078834343,267179.76771234296,281094.29080978397,292533.93035584572,304801.03088935209,323687.64287752414,319451.77510676836,310083.3206042219,322618.88619983522,313358.59904694848,320888.46476311691,334665.31841582374,367147.98548488691,397025.29183460074,411687.89379039896,421557.76996124396,434605.20113537717,455934.88555205683,447793.85462450422,431458.24760524579,445085.32690127008,429176.33850200754,435956.49129242566,450697.47162463632,490087.24978575087,526377.5779890907,542090.56817317475,552987.04594680481,567534.77012687549,593751.38492805185,580878.14919743361,558399.40650046989,571552.95087726461,549250.83939839294,555447.28082390549,572931.52491591964,619860.92238485953,663736.04963211203,680554.83359130751,692144.32387049729,708128.812015587,737569.10955052963,721012.89981730003,692103.54221458966,707592.08658952871,679381.43216023035,686027.59203609265,704705.55873168632,759740.84758860897,809768.62988020573,828166.40962040797,839627.53919086047,857906.0012583388,891623.00317318365,871874.91617724765,836757.07056842744,854527.56794364564,820000.3126602713,827434.28587493766,847426.66204037145,833609.73174386285,808165.28462423012,745485.0806041779,575153.05212316755,421898.3753646994,260455.22918012552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[144,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[145]
[146,"BS(+)",null,null,null,null,null,"ФОТ производственных рабочих",null,null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,180213767.39952201,null,null,0,0,0,0,0,1547.4375,3530.821875000001,8015.7787500000004,31897.824375000004,37362.322500000002,59960.587500000001,88574.141250000001,135733.9008375,176307.713625,222312.3481875,246792.49273125001,246792.49273125001,371965.67160000012,371965.67160000012,371965.67160000012,506789.11552499997,527666.91682500008,527666.91682500008,622893.57892500015,738662.80953824997,832058.54428200005,911881.66283250006,911881.66283250006,911881.66283250006,1062989.6069895001,1062989.6069895001,1062989.6069895001,1227778.5780584998,1227778.5780584998,1227778.5780584998,1272840.12785775,1444869.3478063275,1559066.9219544299,1618660.0564627501,1618660.0564627501,1618660.0564627501,1710844.07970963,1710844.07970963,1710844.07970963,1827648.3322616925,1827648.3322616925,1827648.3322616925,1827648.3322616925,1984489.8419017969,2147831.8825544501,2181259.2029860457,2181259.2029860457,2181259.2029860457,2258901.3477554377,2258901.3477554377,2258901.3477554377,2359113.8243569527,2359113.8243569527,2359113.8243569527,2359113.8243569527,2501995.3617106029,2664671.1482784166,2740872.9980508233,2740872.9980508233,2740872.9980508233,2740872.9980508233,2740872.9980508233,2740872.9980508233,2854749.826432683,2854749.826432683,2854749.826432683,2854749.826432683,2970037.333716183,3165461.0520653403,3211529.9225451034,3211529.9225451034,3211529.9225451034,3220238.2981853574,3220238.2981853574,3220238.2981853574,3316105.1450654739,3316105.1450654739,3316105.1450654739,3316105.1450654739,3415588.299417438,3651595.8672285425,3676708.8430930488,3676708.8430930488,3676708.8430930488,3698871.1271024188,3698871.1271024188,3698871.1271024188,3772540.6946287551,3772540.6946287551,3772540.6946287551,3772540.6946287551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[147,"BS(+)",null,null,null,null,null,"ФОТ производственных рабочих","Крупный чек",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,82963378.223258078,null,null,0,0,0,0,0,620.15625,1795.0078125000002,3786.6281250000006,16440.801562500001,18611.643750000003,30978.28125,44520.721875000003,69915.12215625,90008.513437500005,115841.83078124998,127436.96404687503,127436.96404687503,192217.15800000005,192217.15800000005,192217.15800000005,254856.69168749999,263225.87943750009,263225.87943750009,306058.14618750004,360831.71001937508,402594.20428499993,439338.51556875004,439338.51556875004,439338.51556875004,504532.70366625011,504532.70366625011,504532.70366625011,577366.32657374989,577366.32657374989,577366.32657374989,595561.36496062519,673374.78569773131,727246.50680902496,751967.59754812496,751967.59754812496,751967.59754812496,793575.58207252505,793575.58207252505,793575.58207252505,844679.86278361885,844679.86278361885,844679.86278361885,844679.86278361885,914522.19115759619,989433.27895132161,1005275.9093059463,1005275.9093059463,1005275.9093059463,1036680.6439787333,1036680.6439787333,1036680.6439787333,1083370.7238705186,1083370.7238705186,1083370.7238705186,1083370.7238705186,1146801.8575259952,1219847.5358110638,1254386.3534527952,1254386.3534527952,1254386.3534527952,1254386.3534527952,1254386.3534527952,1254386.3534527952,1305907.007490336,1305907.007490336,1305907.007490336,1305907.007490336,1355254.9126350074,1445635.7534041631,1465341.7245830742,1465341.7245830742,1465341.7245830742,1470409.558654137,1470409.558654137,1470409.558654137,1512681.4726841252,1512681.4726841252,1512681.4726841252,1512681.4726841252,1558061.9168646489,1663485.9359377029,1674919.8657233431,1674919.8657233431,1674919.8657233431,1684892.7745372632,1684892.7745372632,1684892.7745372632,1718384.3921720472,1718384.3921720472,1718384.3921720472,1718384.3921720472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[148,"BS(+)",null,null,null,null,null,"ФОТ производственных рабочих","Средний чек",null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,90765150.559112385,null,null,0,0,0,0,0,885.93750000000011,1582.3828125000005,3925.6874999999995,14035.992187500002,17186.625,26299.687500000004,40283.578125,59778.898593749997,78579.182812500003,96371.06484375002,108324.51257812498,108324.51257812498,163100.14593750003,163100.14593750003,163100.14593750003,230343.2775,242293.75593750001,242293.75593750001,291417.80343750003,348017.50338750001,396481.57034062501,436688.32106250006,436688.32106250006,436688.32106250006,517843.88890312501,517843.88890312501,517843.88890312501,604340.12680312502,604340.12680312502,604340.12680312502,629981.54935312492,718221.59256150003,774235.76886534377,807385.24735312501,807385.24735312501,807385.24735312501,854772.99279862503,854772.99279862503,854772.99279862503,916684.51427831233,916684.51427831233,916684.51427831233,916684.51427831233,998406.78834991483,1081004.0109792806,1097315.166031003,1097315.166031003,1097315.166031003,1141433.2824311866,1141433.2824311866,1141433.2824311866,1191262.8988041666,1191262.8988041666,1191262.8988041666,1191262.8988041666,1265936.3640779627,1349999.1310735117,1389004.1571456967,1389004.1571456967,1389004.1571456967,1389004.1571456967,1389004.1571456967,1389004.1571456967,1447402.878457078,1447402.878457078,1447402.878457078,1447402.878457078,1509773.1754766705,1607718.8599422171,1632657.5563515148,1632657.5563515148,1632657.5563515148,1635820.0411730062,1635820.0411730062,1635820.0411730062,1686254.5713303355,1686254.5713303355,1686254.5713303355,1686254.5713303355,1736842.2084702456,1859434.2097817773,1872229.298624621,1872229.298624621,1872229.298624621,1883656.8638130073,1883656.8638130073,1883656.8638130073,1921249.4958520501,1921249.4958520501,1921249.4958520501,1921249.4958520501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[149,"BS(+)",null,null,null,null,null,"ФОТ производственных рабочих","Up-Sale-чек",null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,6485238.6171516301,null,null,0,0,0,0,0,41.34375,153.43125000000001,303.46312499999999,1421.0306249999996,1564.0537499999998,2682.6187500000001,3769.8412499999999,6039.8800874999997,7720.0173749999994,10099.452562500001,11031.016106249999,11031.016106249999,16648.367662499997,16648.367662499997,16648.367662499997,21589.146337499998,22147.281449999999,22147.281449999999,25417.629299999997,29813.596131374998,32982.769656374992,35854.826201249991,35854.826201249991,35854.826201249991,40613.014420124993,40613.014420124993,40613.014420124993,46072.124681624977,46072.124681624977,46072.124681624977,47297.213543999984,53272.969547096254,57584.646280061243,59307.211561499986,59307.211561499986,59307.211561499986,62495.504838479988,62495.504838479988,62495.504838479988,66283.955199761229,66283.955199761229,66283.955199761229,66283.955199761229,71560.86239428597,77394.592623847915,78668.127649096103,78668.127649096103,78668.127649096103,80787.421345517752,80787.421345517752,80787.421345517752,84480.201682267652,84480.201682267652,84480.201682267652,84480.201682267652,89257.140106644918,94824.481393841008,97482.487452331261,97482.487452331261,97482.487452331261,97482.487452331261,97482.487452331261,97482.487452331261,101439.94048526917,101439.94048526917,101439.94048526917,101439.94048526917,105009.24560450477,112106.43871896015,113530.64161051436,113530.64161051436,113530.64161051436,114008.6983582142,114008.6983582142,114008.6983582142,117169.10105101345,117169.10105101345,117169.10105101345,117169.10105101345,120684.17408254386,128675.72150906235,129559.67874508431,129559.67874508431,129559.67874508431,130321.48875214814,130321.48875214814,130321.48875214814,132906.80660465773,132906.80660465773,132906.80660465773,132906.80660465773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[151]
[152,"BS(+)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,54064130.219856635,null,null,0,0,0,0,0,464.23124999999999,1059.2465625000002,2404.7336249999998,9569.3473125,11208.696749999999,17988.17625,26572.242375000002,40720.170251250005,52892.314087500003,66693.704456249994,74037.747819374985,74037.747819374985,111589.70148000003,111589.70148000003,111589.70148000003,152036.7346575,158300.07504750002,158300.07504750002,186868.07367750001,221598.84286147504,249617.56328459998,273564.49884975003,273564.49884975003,273564.49884975003,318896.88209685002,318896.88209685002,318896.88209685002,368333.57341754995,368333.57341754995,368333.57341754995,381852.03835732501,433460.8043418983,467720.07658632897,485598.01693882496,485598.01693882496,485598.01693882496,513253.22391288902,513253.22391288902,513253.22391288902,548294.49967850768,548294.49967850768,548294.49967850768,548294.49967850768,595346.95257053908,644349.56476633507,654377.7608958137,654377.7608958137,654377.7608958137,677670.40432663134,677670.40432663134,677670.40432663134,707734.1473070858,707734.1473070858,707734.1473070858,707734.1473070858,750598.60851318086,799401.34448352491,822261.89941524691,822261.89941524691,822261.89941524691,822261.89941524691,822261.89941524691,822261.89941524691,856424.94792980491,856424.94792980491,856424.94792980491,856424.94792980491,891011.20011485484,949638.31561960198,963458.97676353098,963458.97676353098,963458.97676353098,966071.48945560714,966071.48945560714,966071.48945560714,994831.5435196422,994831.5435196422,994831.5435196422,994831.5435196422,1024676.4898252315,1095478.7601685626,1103012.6529279144,1103012.6529279144,1103012.6529279144,1109661.3381307255,1109661.3381307255,1109661.3381307255,1131762.2083886266,1131762.2083886266,1131762.2083886266,1131762.2083886266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153,"BS(+)",null,null,null,null,null,"Соцсборы","Крупный чек",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,24889013.466977414,null,null,0,0,0,0,0,186.046875,538.50234375000002,1135.9884375000001,4932.2404687500002,5583.4931250000009,9293.484375,13356.2165625,20974.536646875,27002.554031250002,34752.549234374994,38231.089214062507,38231.089214062507,57665.147400000016,57665.147400000016,57665.147400000016,76457.007506249996,78967.76383125002,78967.76383125002,91817.443856250015,108249.51300581252,120778.26128549998,131801.55467062502,131801.55467062502,131801.55467062502,151359.81109987502,151359.81109987502,151359.81109987502,173209.89797212495,173209.89797212495,173209.89797212495,178668.40948818755,202012.4357093194,218173.95204270747,225590.27926443747,225590.27926443747,225590.27926443747,238072.6746217575,238072.6746217575,238072.6746217575,253403.95883508565,253403.95883508565,253403.95883508565,253403.95883508565,274356.65734727884,296829.9836853965,301582.77279178391,301582.77279178391,301582.77279178391,311004.19319362001,311004.19319362001,311004.19319362001,325011.2171611556,325011.2171611556,325011.2171611556,325011.2171611556,344040.55725779856,365954.26074331912,376315.90603583853,376315.90603583853,376315.90603583853,376315.90603583853,376315.90603583853,376315.90603583853,391772.10224710079,391772.10224710079,391772.10224710079,391772.10224710079,406576.47379050223,433690.72602124891,439602.51737492223,439602.51737492223,439602.51737492223,441122.86759624106,441122.86759624106,441122.86759624106,453804.44180523755,453804.44180523755,453804.44180523755,453804.44180523755,467418.57505939464,499045.78078131087,502475.95971700293,502475.95971700293,502475.95971700293,505467.83236117894,505467.83236117894,505467.83236117894,515515.31765161414,515515.31765161414,515515.31765161414,515515.31765161414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,"BS(+)",null,null,null,null,null,"Соцсборы","Средний чек",null,null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,27229545.16773371,null,null,0,0,0,0,0,265.78125,474.71484375000011,1177.7062499999997,4210.7976562500007,5155.9875000000002,7889.9062500000009,12085.073437499999,17933.669578124998,23573.754843750001,28911.319453125005,32497.353773437491,32497.353773437491,48930.043781250009,48930.043781250009,48930.043781250009,69102.98324999999,72688.126781250001,72688.126781250001,87425.341031250005,104405.25101625,118944.4711021875,131006.49631875001,131006.49631875001,131006.49631875001,155353.1666709375,155353.1666709375,155353.1666709375,181302.03804093751,181302.03804093751,181302.03804093751,188994.46480593746,215466.47776845001,232270.73065960311,242215.5742059375,242215.5742059375,242215.5742059375,256431.8978395875,256431.8978395875,256431.8978395875,275005.35428349371,275005.35428349371,275005.35428349371,275005.35428349371,299522.03650497441,324301.20329378417,329194.54980930086,329194.54980930086,329194.54980930086,342429.98472935596,342429.98472935596,342429.98472935596,357378.86964124994,357378.86964124994,357378.86964124994,357378.86964124994,379780.90922338882,404999.7393220535,416701.24714370898,416701.24714370898,416701.24714370898,416701.24714370898,416701.24714370898,416701.24714370898,434220.86353712337,434220.86353712337,434220.86353712337,434220.86353712337,452931.95264300116,482315.65798266511,489797.26690545439,489797.26690545439,489797.26690545439,490746.01235190185,490746.01235190185,490746.01235190185,505876.37139910064,505876.37139910064,505876.37139910064,505876.37139910064,521052.66254107363,557830.26293453318,561668.7895873863,561668.7895873863,561668.7895873863,565097.05914390215,565097.05914390215,565097.05914390215,576374.84875561506,576374.84875561506,576374.84875561506,576374.84875561506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[155,"BS(+)",null,null,null,null,null,"Соцсборы","Up-Sale-чек",null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1945571.5851454893,null,null,0,0,0,0,0,12.403124999999999,46.029375000000002,91.038937499999989,426.30918749999989,469.21612499999992,804.78562499999998,1130.9523749999998,1811.96402625,2316.0052124999997,3029.8357687500002,3309.3048318749998,3309.3048318749998,4994.5102987499986,4994.5102987499986,4994.5102987499986,6476.743901249999,6644.1844349999992,6644.1844349999992,7625.2887899999987,8944.0788394124993,9894.8308969124973,10756.447860374998,10756.447860374998,10756.447860374998,12183.904326037498,12183.904326037498,12183.904326037498,13821.637404487492,13821.637404487492,13821.637404487492,14189.164063199994,15981.890864128876,17275.393884018373,17792.163468449995,17792.163468449995,17792.163468449995,18748.651451543996,18748.651451543996,18748.651451543996,19885.186559928366,19885.186559928366,19885.186559928366,19885.186559928366,21468.25871828579,23218.377787154375,23600.438294728829,23600.438294728829,23600.438294728829,24236.226403655324,24236.226403655324,24236.226403655324,25344.060504680296,25344.060504680296,25344.060504680296,25344.060504680296,26777.142031993473,28447.344418152301,29244.746235699378,29244.746235699378,29244.746235699378,29244.746235699378,29244.746235699378,29244.746235699378,30431.982145580747,30431.982145580747,30431.982145580747,30431.982145580747,31502.773681351431,33631.931615688045,34059.192483154307,34059.192483154307,34059.192483154307,34202.609507464258,34202.609507464258,34202.609507464258,35150.730315304034,35150.730315304034,35150.730315304034,35150.730315304034,36205.252224763157,38602.716452718705,38867.903623525293,38867.903623525293,38867.903623525293,39096.446625644443,39096.446625644443,39096.446625644443,39872.04198139732,39872.04198139732,39872.04198139732,39872.04198139732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[156,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[157]
[158,"CF(-)",null,null,null,null,null,"ФОТ производственных рабочих",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,178327497.05220768,null,null,0,0,0,0,0,773.71875,2539.1296875000007,5773.3003125000005,19956.801562500001,34630.073437500003,48661.455000000002,74267.364375000005,112154.02104374999,156020.80723124999,199310.03090625,234552.42045937502,246792.49273125001,309379.08216562506,371965.67160000012,371965.67160000012,439377.39356250002,517228.016175,527666.91682500008,575280.24787500012,680778.19423162506,785360.67691012495,871970.10355725,911881.66283250006,911881.66283250006,987435.63491100003,1062989.6069895001,1062989.6069895001,1145384.092524,1227778.5780584998,1227778.5780584998,1250309.3529581251,1358854.7378320387,1501968.1348803788,1588863.48920859,1618660.0564627501,1618660.0564627501,1664752.0680861901,1710844.07970963,1710844.07970963,1769246.2059856611,1827648.3322616925,1827648.3322616925,1827648.3322616925,1906069.0870817448,2066160.8622281235,2164545.5427702479,2181259.2029860457,2181259.2029860457,2220080.2753707417,2258901.3477554377,2258901.3477554377,2309007.5860561952,2359113.8243569527,2359113.8243569527,2359113.8243569527,2430554.5930337775,2583333.2549945097,2702772.07316462,2740872.9980508233,2740872.9980508233,2740872.9980508233,2740872.9980508233,2740872.9980508233,2797811.4122417532,2854749.826432683,2854749.826432683,2854749.826432683,2912393.5800744332,3067749.1928907614,3188495.4873052221,3211529.9225451034,3211529.9225451034,3215884.1103652306,3220238.2981853574,3220238.2981853574,3268171.7216254156,3316105.1450654739,3316105.1450654739,3316105.1450654739,3365846.7222414557,3533592.0833229902,3664152.3551607956,3676708.8430930488,3676708.8430930488,3687789.9850977338,3698871.1271024188,3698871.1271024188,3735705.9108655872,3772540.6946287551,3772540.6946287551,3772540.6946287551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159]
[160,"BS",null,null,null,null,null,"Задолженность перед персоналом",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1886270.347314328,null,null,0,0,0,0,0,773.71875,1765.4109375000007,4007.8893750000025,15948.912187500002,18681.16124999999,29980.293749999983,44287.070624999993,67866.950418749999,88153.856812500046,111156.17409375007,123396.24636562506,123396.24636562518,185982.8358,185982.8358,185982.8358,253394.5577624999,263833.4584125001,263833.4584125001,311446.78946250025,369331.40476912539,416029.27214100026,455940.83141625114,455940.83141625114,455940.83141625114,531494.80349474959,531494.80349474773,531494.80349474773,613889.28902924806,613889.28902924806,613889.28902924806,636420.06392887235,722434.6739031598,779533.46097721159,809330.02823137119,809330.02823137119,809330.02823137119,855422.03985480964,855422.03985480964,855422.03985480964,913824.16613084078,913824.16613084078,913824.16613084078,913824.16613084078,992244.92095088959,1073915.9412772134,1090629.6014930084,1090629.6014930084,1090629.6014930084,1129450.6738777086,1129450.6738777086,1129450.6738777086,1179556.9121784642,1179556.9121784642,1179556.9121784642,1179556.9121784642,1250997.6808552891,1332335.5741392076,1370436.4990254045,1370436.4990254045,1370436.4990254045,1370436.4990254045,1370436.4990254045,1370436.4990254045,1427374.9132163376,1427374.9132163376,1427374.9132163376,1427374.9132163376,1485018.666858092,1582730.5260326713,1605764.9612725526,1605764.9612725526,1605764.9612725526,1610119.1490926892,1610119.1490926892,1610119.1490926892,1658052.5725327432,1658052.5725327432,1658052.5725327432,1658052.5725327432,1707794.1497087181,1825797.933614254,1838354.421546489,1838354.421546489,1838354.421546489,1849435.5635511577,1849435.5635511577,1849435.5635511577,1886270.347314328,1886270.347314328,1886270.347314328,1886270.347314328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[161]
[162,"CF(-)",null,null,null,null,null,"Соцсборы",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,52932368.011468008,null,null,0,0,0,0,0,0,464.23124999999999,1059.2465625000002,2404.7336249999998,9569.3473125,11208.696749999999,17988.17625,26572.242375000002,40720.170251250005,52892.314087500003,66693.704456249994,74037.747819374985,74037.747819374985,111589.70148000003,111589.70148000003,111589.70148000003,152036.7346575,158300.07504750002,158300.07504750002,186868.07367750001,221598.84286147504,249617.56328459998,273564.49884975003,273564.49884975003,273564.49884975003,318896.88209685002,318896.88209685002,318896.88209685002,368333.57341754995,368333.57341754995,368333.57341754995,381852.03835732501,433460.8043418983,467720.07658632897,485598.01693882496,485598.01693882496,485598.01693882496,513253.22391288902,513253.22391288902,513253.22391288902,548294.49967850768,548294.49967850768,548294.49967850768,548294.49967850768,595346.95257053908,644349.56476633507,654377.7608958137,654377.7608958137,654377.7608958137,677670.40432663134,677670.40432663134,677670.40432663134,707734.1473070858,707734.1473070858,707734.1473070858,707734.1473070858,750598.60851318086,799401.34448352491,822261.89941524691,822261.89941524691,822261.89941524691,822261.89941524691,822261.89941524691,822261.89941524691,856424.94792980491,856424.94792980491,856424.94792980491,856424.94792980491,891011.20011485484,949638.31561960198,963458.97676353098,963458.97676353098,963458.97676353098,966071.48945560714,966071.48945560714,966071.48945560714,994831.5435196422,994831.5435196422,994831.5435196422,994831.5435196422,1024676.4898252315,1095478.7601685626,1103012.6529279144,1103012.6529279144,1103012.6529279144,1109661.3381307255,1109661.3381307255,1109661.3381307255,1131762.2083886266,1131762.2083886266,1131762.2083886266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163]
[164,"BS",null,null,null,null,null,"Задолженность по соцсборам",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1131762.2083886266,null,null,0,0,0,0,0,464.23124999999999,1059.2465625000002,2404.7336249999998,9569.3473125,11208.696749999999,17988.176250000004,26572.242375000002,40720.170251250005,52892.314087499995,66693.70445624998,74037.747819375014,74037.747819375014,111589.70148000005,111589.70148000005,111589.70148000005,152036.73465749994,158300.07504749997,158300.07504749997,186868.07367750001,221598.84286147496,249617.56328459992,273564.49884975003,273564.49884975003,273564.49884975003,318896.88209684985,318896.88209684985,318896.88209684985,368333.57341754995,368333.57341754995,368333.57341754995,381852.0383573249,433460.8043418983,467720.07658632938,485598.01693882514,485598.01693882514,485598.01693882514,513253.22391288914,513253.22391288914,513253.22391288914,548294.49967850745,548294.49967850745,548294.49967850745,548294.49967850745,595346.95257053897,644349.56476633437,654377.76089581288,654377.76089581288,654377.76089581288,677670.40432663076,677670.40432663076,677670.40432663076,707734.14730708674,707734.14730708674,707734.14730708674,707734.14730708674,750598.60851318017,799401.34448352456,822261.89941524714,822261.89941524714,822261.89941524714,822261.89941524714,822261.89941524714,822261.89941524714,856424.94792980328,856424.94792980328,856424.94792980328,856424.94792980328,891011.20011485368,949638.3156196028,963458.97676353157,963458.97676353157,963458.97676352784,966071.48945561051,966071.48945561051,966071.48945561051,994831.54351964593,994831.54351964593,994831.54351964593,994831.54351964593,1024676.4898252338,1095478.7601685598,1103012.6529279128,1103012.6529279128,1103012.6529279128,1109661.3381307274,1109661.3381307274,1109661.3381307274,1131762.2083886266,1131762.2083886266,1131762.2083886266,1131762.2083886266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[165]
[166,null,null,null,null,null,null,"Себестоимость продаж",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1154629558.8434255,null,null,0,0,0,0,0,5426.1624374999992,17007.070259375003,38098.72258500001,134855.83456812499,227778.55183899999,318047.04933299997,489165.2401207501,726417.17065875023,994787.39184112498,1270478.7910899376,1499680.0194223234,1515935.5664188273,1960928.3957989914,2009195.455276425,1884446.6635352999,2796721.7890288047,3404908.3318124735,3408449.4892390547,3760995.2122784783,4452186.1688362136,5064525.8049545577,5642538.903210205,5829197.688704879,5392643.180813849,6116262.5558062848,5825391.2452002307,5165209.881803955,7123701.5184565233,8200040.5177151933,7800002.8688582946,8117149.0038377885,9093429.1101557389,9902356.0876755603,10498180.883882565,10444052.42192963,9375495.6255957521,10216200.129715737,9491799.3102049511,8234444.9195099566,11044155.268707464,12476405.534971308,11719247.357652249,11952888.23087276,13016306.679135989,13941184.024380401,14639946.913754052,14404769.397642607,12873286.443154894,13862822.576030331,12820823.221117537,11000394.660875257,14625981.890705153,16361944.96793462,15237308.212455602,15415065.291376717,16752849.710502889,17856025.280060243,18728459.954295836,18386408.241939686,16295864.202466482,17330709.72967701,15856072.797058064,13570497.928577617,18080030.792072207,20204208.594837159,18756363.369615112,18976627.864292845,20501020.771941654,21747563.37927071,22618872.645818945,22138727.0576123,19599973.708789434,20849708.12217202,19081705.912874848,16281081.539461331,21618250.195818488,24105500.889637224,22284101.262678269,22433316.717970066,24218699.346161321,25661021.325500645,26628527.134686787,26011855.426061172,23004099.877707276,24470072.398698073,22388858.660634037,19055762.017891195,25265969.268167026,28069646.450434707,25928238.035746794,26032206.827118084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[167,null,null,null,null,null,null,"Себестоимость продаж","Крупный чек",null,null,1,"руб.",null,null,null,null,null,0,null,null,null,null,528722497.71180421,null,null,0,0,0,0,0,2151.0923437500001,8111.4259296875016,18381.574575000002,69092.845751562505,115652.58693625001,162164.83460625005,248618.87611312504,370885.68080812506,510377.1749540625,660974.39438034361,781986.88767261547,785178.87366240006,1016883.9416991281,1035132.0054158999,963065.63693675993,1422073.746623565,1709552.8371151227,1689691.3639657174,1850309.6784713834,2174294.4505461487,2452544.8317418504,2728350.438031204,2800838.2770182118,2568118.9689380485,2900073.7427975642,2750626.2570977183,2431268.9278394557,3359886.0511793178,3850741.0325501729,3636526.3015797106,3780716.9078576155,4221726.1447041826,4591076.966477708,4885742.9727338674,4847947.5598349357,4322984.5353703843,4709404.4548769435,4376048.1058161883,3793863.066589477,5111592.2475548806,5756897.3016072093,5371485.5087955343,5477329.9402252268,5961965.6992012914,6383074.2532386826,6740968.9732131055,6622602.660663655,5880856.164400802,6329106.8983573783,5847406.7214535531,5018797.7956502493,6715006.2292332482,7498524.7544913776,6941387.1214331165,7027204.2849970516,7629751.9978003511,8123935.4445675733,8563166.2577513456,8400345.4457619376,7401503.85361782,7877096.2752846805,7207808.0510389796,6170808.8218028685,8271171.7848244952,9226382.9756191205,8508098.4920345712,8609323.8235042617,9297543.8821336217,9861557.1730971951,10312354.711279096,10085173.461689273,8876809.868648475,9451497.2206847388,8652884.1247544046,7385185.8061974775,9863106.4510600809,10971107.004619854,10079245.939361047,10152338.453400508,10957379.907723641,11608630.85865904,12113853.89007649,11825399.307636036,10396517.921207236,11068211.974265089,10128521.08016355,8624039.5198008604,11504703.027621035,12756937.639556933,11710486.054512486,11762347.203990297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,null,null,null,null,null,null,"Себестоимость продаж","Крупный чек","Товары и продукты категории - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,364755897.58516848,null,null,0,0,0,0,0,1466.3249999999998,5547.5962500000005,12581.068500000001,47566.605450000003,80052.435330000008,111875.48631000001,171437.98486500001,254686.53388499998,349832.04794999998,455416.2102892499,541221.65745322488,537617.05396717496,695781.81025919993,672074.09756549995,609431.33365379996,973165.60448792984,1190192.3356542028,1170800.0133633092,1280396.8489733189,1504223.4357170369,1692094.5693746642,1891540.6670739097,1938241.3711487385,1732634.5945181185,1971738.9984577908,1798894.2593473424,1521482.6025559325,2288656.5422312813,2678134.6432140628,2487185.5304971165,2603456.8133957763,2938593.973176023,3186862.7885149401,3407497.5042115524,3369151.6819352177,2907162.4553769585,3198426.9729524106,2872775.3934469363,2367114.4981879061,3488691.9946050197,4027938.954360811,3685871.0295088082,3770733.6360387909,4163105.9705782393,4456667.7279819576,4728719.6227736492,4629656.467315387,3977133.819226943,4320898.0687493654,3867361.0749603892,3147703.1911838809,4602437.2422721498,5265819.7709996272,4772274.2101618387,4837706.3867880609,5338729.9106688453,5704942.3785800487,6040905.1740589906,5893758.6495498717,5015583.6222877633,5400664.9369760714,4802734.3369633686,3902094.2623929242,5702649.2240417544,6510212.3848605072,5874382.8559150035,5951106.9043275267,6524147.9773272704,6952445.624451872,7315143.3402965954,7124659.9711772911,6062369.6488558026,6519405.0045204163,5797970.8070341954,4696973.9851870425,6837970.24742206,7790196.7269102447,7001333.1790312119,7051389.2843622351,7721990.9767013313,8221223.1068611834,8639429.069864139,8404603.9194479547,7148535.5354301352,7679601.0352698509,6828175.1077787485,5521537.5064357296,8020969.8675924782,9106681.4580725059,8181138.0411283327,8210510.0113416538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,null,null,null,null,"Себестоимость продаж","Крупный чек","Товары и продукты категории - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,51537523.324143954,null,null,0,0,0,0,0,209.47500000000002,792.51375000000007,1797.2955000000002,6632.6767500000005,11102.973000000002,15811.675740000002,24491.140695000002,36383.790555,49976.006849999998,63978.782175,75065.417122500017,75631.150205100013,99397.401465600007,96010.585366500003,87061.61909339999,136543.16738789997,165075.21992429998,164785.37856454804,182913.83556761703,214889.06224529102,241727.79562495201,266059.10408679,268826.81985419401,243615.41440215969,281676.99977968447,256984.89419247751,217354.65750799037,321172.51305961452,371447.24593815021,349947.22280915501,371922.40191368235,419799.13902514614,455266.11264499137,479488.9496694454,467288.72148893448,408586.66862710234,456918.13899320143,410396.48477813369,338159.21402684372,489698.68953000993,558660.04914851754,518479.0838689385,538676.23371982726,594729.42436832003,636666.81828313693,665504.20518594829,642116.01488424232,558925.66322475206,617271.15267848084,552480.1535657699,449671.88445484021,646013.07006904529,730349.4828016127,671320.93865176197,691100.91239829455,762675.70152412076,814991.7683685784,850079.47048302414,817442.25375171588,704895.6613825321,771523.5624251531,686104.90528048121,557442.03748470347,800407.19467872824,902942.07834403706,826366.26867905888,850158.12918964657,932021.13961818162,993206.51777883898,1029515.6082634048,988163.65758353577,851912.76617371768,931343.57207434531,828281.54386202805,670996.28359814908,959861.45598412724,1080471.113302392,984767.75725298282,1007341.3263374624,1103141.5681001903,1174460.4438373121,1215964.6825987531,1165687.0900759995,1004488.2197410065,1097085.8621814072,975453.5868255354,788791.07234796137,1125982.5577958063,1263062.6155440374,1150712.4078408461,1172930.0016202363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,null,null,null,"Себестоимость продаж","Крупный чек","Товары и продукты категории - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,3401725.0556280832,null,null,0,0,0,0,0,13.965000000000002,52.834250000000004,119.81970000000001,442.17845,740.19820000000004,1034.4474,1585.1871000000001,2397.6947399999999,3331.7337899999998,4265.2521450000004,5004.3611415000014,4971.0314745000014,6433.4887680000011,6278.7462339000012,5804.1079395600009,9102.8778258599996,11005.01466162,10825.705162860002,11839.083208260001,14130.7517282148,16115.1863749968,17737.273605786002,17921.787990279605,16020.661992770401,18231.521021338802,16805.746282898581,14490.310500532691,21411.500870640968,24763.149729210014,22997.554604689012,24072.647373053875,27596.690096406113,30351.074176332761,31965.929977963031,31152.581432595631,26880.836388136468,29573.989578847992,26830.820818180495,22543.947601789579,32646.57930200066,37244.003276567833,34081.100596475342,34865.775645296257,39086.826683316322,42444.454552209121,44366.947012396558,42807.734325616155,36774.237810697581,39952.825416082909,36120.898546188066,29978.12563032268,43067.538004603019,48689.965520107507,44126.43744948534,44731.450640666306,50131.39504302018,54332.78455790523,56671.96469886828,54496.150250114384,46376.177737288614,49936.800156967831,44859.0893688699,37162.802498980236,53360.479645248546,60196.138556269136,54316.993582200681,55026.416128779718,61258.041153751961,66213.767851922588,68634.373884226981,65877.577172235717,56055.197862744375,60281.137351090321,54149.322019105966,44733.085573209937,63990.763732275169,72031.407553492812,64737.246223127266,65200.085847084949,72500.706225005066,78297.36292248746,81064.312173250204,77712.472671733296,66098.340595747897,71008.79366869948,63767.516031960564,52586.071489864102,75065.503853053757,84204.174369602493,75646.213972522732,75917.79945762048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[171,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[172,null,null,null,null,null,null,"Себестоимость продаж","Крупный чек","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,83867193.651433691,null,null,0,0,0,0,0,354.86718750000011,1321.9089843750003,2987.2237500000006,11116.450078125001,18274.600312500002,25725.557812500003,39311.20265625001,59552.047406250007,82490.297203124996,105626.26905468749,123611.88611953125,128430.49078125002,165593.26246640628,200591.21250000002,200591.21250000002,233278.53609375004,264061.74375000002,264061.74375000002,288584.54670937505,339270.15450431249,386620.98489787499,425394.91789593751,442960.22925000003,442960.22925000003,483404.78733750008,521493.35175000003,521493.35175000003,560496.5346290624,597227.68743749987,597227.68743749987,600973.11167315627,642874.10954354447,706613.07010880252,743685.06836531241,754118.90382937505,754118.90382937505,788065.6564249876,820034.92828687513,820034.92828687513,846580.75701373129,871580.2267856251,871580.2267856251,871580.2267856251,896187.290439551,959457.88647798402,1001829.3832623942,1006171.1108756999,1006171.1108756999,1039219.1165488074,1070341.9956778502,1070341.9956778502,1094991.0606826539,1118204.2578231001,1118204.2578231001,1118204.2578231001,1137088.45428028,1192052.702354647,1242699.7296234344,1257421.8401617203,1257421.8401617203,1273054.5967126836,1287776.7072509693,1287776.7072509693,1319042.2203528958,1348486.4414294674,1348486.4414294674,1348486.4414294674,1369320.5569495526,1422839.4330881245,1460816.4529499006,1466517.1198124699,1466517.1198124699,1492667.3128760662,1517294.1937223657,1517294.1937223657,1539449.2184012458,1560313.6591182495,1560313.6591182495,1560313.6591182495,1584420.5051516264,1642038.4192600432,1674919.8657233431,1674919.8657233431,1674919.8657233431,1708089.448573177,1739326.8227133118,1739326.8227133118,1755911.6141382286,1771530.3012082961,1771530.3012082961,1771530.3012082961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173,null,null,null,null,null,null,"Себестоимость продаж","Крупный чек","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,25160158.095430091,null,null,0,0,0,0,0,106.46015625000003,396.57269531250006,896.16712500000017,3334.9350234375001,5482.3800937500009,7717.6673437500003,11793.360796875002,17865.614221875003,24747.089160937499,31687.880716406245,37083.565835859372,38529.147234375007,49677.978739921884,60177.363750000004,60177.363750000004,69983.560828125002,79218.523125000007,79218.523125000007,86575.364012812512,101781.04635129374,115986.29546936249,127618.47536878125,132888.06877499999,132888.06877499999,145021.43620125001,156448.00552500002,156448.00552500002,168148.96038871873,179168.30623124997,179168.30623124997,180291.93350194689,192862.23286306334,211983.92103264076,223105.52050959371,226235.67114881251,226235.67114881251,236419.69692749626,246010.47848606252,246010.47848606252,253974.22710411937,261474.06803568752,261474.06803568752,261474.06803568752,268856.1871318653,287837.36594339518,300548.81497871823,301851.33326270996,301851.33326270996,311765.73496464221,321102.59870335506,321102.59870335506,328497.31820479617,335461.27734693,335461.27734693,335461.27734693,341126.53628408402,357615.81070639408,372809.91888703028,377226.55204851605,377226.55204851605,381916.37901380507,386333.01217529079,386333.01217529079,395712.6661058687,404545.9324288402,404545.9324288402,404545.9324288402,410796.1670848658,426851.82992643735,438244.93588497018,439955.13594374096,439955.13594374096,447800.19386281987,455188.25811670971,455188.25811670971,461834.76552037371,468094.09773547488,468094.09773547488,468094.09773547488,475326.15154548793,492611.52577801293,502475.95971700293,502475.95971700293,502475.95971700293,512426.83457195305,521798.04681399348,521798.04681399348,526773.4842414686,531459.09036248876,531459.09036248876,531459.09036248876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,null,null,null,null,"Себестоимость продаж","Средний чек",null,null,2,"руб.",null,null,null,null,null,0,null,null,null,null,604585828.73333025,null,null,0,0,0,0,0,3200.8528124999998,8554.6031484375017,18936.187790625001,62756.706923437494,107068.51523699999,148703.20414649998,229577.44872037496,339060.83462212497,461600.22155343753,580117.53612515621,682793.53571391187,695223.17439057003,898218.14908008941,925276.79191319994,875235.38313672016,1312105.03378857,1621577.8183098088,1645359.9879231849,1831164.2005230035,2185173.7730334657,2507856.5477253874,2800264.733968257,2911244.599888613,2714135.2352974536,3093519.0156402942,2954831.1102019418,2624316.335350811,3624426.314691524,4192345.1283269608,4012103.2751230448,4180773.4691715785,4700342.507772305,5124666.5839069672,5416229.1216717595,5400523.3282852415,4871700.4351893086,5312390.0808646232,4929597.7081367001,4272524.6142745167,5724470.7175267246,6489969.4621355357,6128337.9550893074,6253284.1752658701,6815893.5561154606,7303054.1600204799,7632372.2650151178,7518748.8396795169,6749695.2847175552,7275977.5455375267,6728776.1686958373,5762312.5279923473,7640772.4206227008,8567422.5746396463,8014507.2292151237,8104164.4719398189,8820166.939291304,9411127.9028958455,9830771.2428413238,9655211.3498358056,8591190.1752140932,9135404.328326188,8349546.6784649603,7132609.1421249695,9479018.0780253466,10616618.934065031,9906062.8354126438,10022570.23452507,10836692.055537708,11498962.50751522,11906882.960872011,11660100.523751494,10363109.31068898,11019507.623486545,10072766.936868208,8578432.2144184634,11364815.966719916,12708854.143917652,11802838.52147755,11877289.835136037,12831885.880253335,13599842.57223084,14048689.2773728,13728686.716032393,12189263.480638657,12961732.460303264,11846763.585482867,10063826.937542407,13309243.851843551,14821216.047182644,13753825.663760416,13805048.360686675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,null,"Себестоимость продаж","Средний чек","Товары и продукты категории - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,276220097.87995678,null,null,0,0,0,0,0,1455.3,3892.9275000000007,8615.3760000000002,28547.788500000002,48888.766080000001,68069.869559999992,105092.01548999999,154677.57921,210089.81070000003,264041.62784999999,311763.24676035001,314675.63844255003,407513.11805819999,400494.86353799998,372016.01301480003,595091.51966880006,744640.28945875796,756861.49233941408,842325.83460887405,1003090.577964552,1148198.217467994,1282101.4408078801,1330822.4314482959,1218646.3702988559,1399134.7481274286,1285208.0991825075,1097110.2598363354,1632978.2740262053,1923281.0560702216,1820704.391645229,1911373.5123588992,2170081.7727429178,2359792.80857109,2494099.7575580645,2473861.0215794323,2172904.903557356,2396701.3588390187,2152171.6087384676,1778227.5715811271,2581046.9614791851,2993485.4684760673,2787678.9197505717,2858786.5247291028,3157556.0833961791,3381674.162920746,3534311.328932914,3466493.2880719332,3028820.5332155325,3298244.6148641868,2957101.9295571856,2407081.9714332484,3457393.9692661362,3966249.0501281014,3651581.7803743072,3702606.2274534022,4093123.637067846,4381643.6923696343,4577118.0507410672,4464677.7471786924,3859137.241296418,4156173.198149628,3696408.9679214023,3003842.8903295379,4313838.7396240309,4936197.522284247,4531816.0027259775,4598121.0266110972,5044756.1569039263,5376114.3626409275,5573305.6187881641,5426686.159795085,4688561.0791904004,5042250.2068736004,4483820.8349157991,3633386.4400257012,5199824.7868139204,5945646.3784684688,5430027.731551338,5472398.3978610467,5996243.0840372629,6384173.7370596156,6610043.7661890695,6427928.4873774555,5551833.9631696381,5964547.2732613925,5303429.8715620134,4288750.4784251675,6122284.1230061557,6969464.9692495596,6362007.0274645519,6391158.1557965679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[176,null,null,null,null,null,null,"Себестоимость продаж","Средний чек","Товары и продукты категории - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,207165073.40996757,null,null,0,0,0,0,0,1091.4749999999999,2919.6956250000003,6461.5319999999992,21410.841374999996,36666.574559999994,51052.402169999994,78819.0116175,116008.1844075,157567.35802499999,198031.22088750001,233822.43507026247,236006.72883191245,305634.83854365,300371.14765349997,279012.00976109999,446318.63975159999,558480.21709406853,567646.11925456056,631744.37595665548,752317.93347341404,861148.66310099559,961576.08060591016,998116.82358622202,913984.77772414184,1049351.0610955711,963906.0743868805,822832.69487725152,1224733.7055196539,1442460.7920526662,1365528.2937339214,1433530.1342691742,1627561.3295571879,1769844.6064283168,1870574.8181685477,1855395.7661845735,1629678.6776680166,1797526.0191292637,1614128.7065538506,1333670.6786858453,1935785.2211093884,2245114.1013570502,2090759.1898129284,2144089.8935468267,2368167.0625471342,2536255.6221905593,2650733.4966996852,2599869.9660539497,2271615.3999116491,2473683.46114814,2217826.4471678887,1805311.478574936,2593045.4769496014,2974686.7875960758,2738686.3352807304,2776954.6705900514,3069842.7278008843,3286232.7692772262,3432838.5380557999,3348508.3103840193,2894352.9309723135,3117129.8986122208,2772306.7259410517,2252882.167747153,3235379.0547180227,3702148.1417131843,3398862.0020444817,3448590.7699583219,3783567.1176779438,4032085.7719806945,4179979.2140911217,4070014.6198463123,3516420.8093927996,3781687.6551551996,3362865.6261868486,2725039.8300192757,3899868.5901104398,4459234.7838513516,4072520.7986635035,4104298.798395785,4497182.3130279463,4788130.3027947117,4957532.8246418023,4820946.3655330921,4163875.4723772286,4473410.4549460439,3977572.4036715101,3216562.8588188747,4591713.0922546173,5227098.7269371701,4771505.2705984134,4793368.6168474257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[177,null,null,null,null,null,null,"Себестоимость продаж","Средний чек","Товары и продукты категории - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1973000.6991425494,null,null,0,0,0,0,0,10.395,27.806625,61.538400000000003,203.91277500000001,349.20547199999999,486.21335399999998,750.65725350000002,1104.8398515000003,1500.6415050000001,1886.0116275000003,2226.8803340025006,2247.6831317325004,2910.8079861300002,2860.6775967000003,2657.25723582,4250.6537119200002,5318.8592104196996,5406.1535167100992,6016.6131043491005,7164.9326997467997,8201.4158390570992,9157.8674343419989,9505.8745103449692,8704.6169307061136,9993.8196294816316,9180.0578513036235,7836.5018559738237,11664.130528758607,13737.721829073012,13005.031368894493,13652.66794542071,15500.584091020843,16855.662918364927,17814.998268271887,17670.435868424513,15520.749311123969,17119.295420278704,15372.65434813191,12701.625511293765,18436.04972485132,21382.039060543339,19911.992283932654,20419.903748065019,22553.972024258423,24154.815449433896,25245.080920949382,24760.666343370951,21634.432380110946,23558.890106172763,21122.156639694182,17193.442653094633,24695.67120904383,28330.350358057869,26082.727002673622,26447.18733895287,29236.597407627469,31297.454945497393,32693.700362436197,31890.55533699067,27565.266009260129,29686.951415354488,26402.921199438591,21456.020645210985,30813.133854457363,35258.553730601765,32370.114305185554,32843.721618650692,36033.972549313759,38400.816876006633,39809.325848486886,38762.043998536319,33489.72199421715,36016.072906240006,32027.291677969995,25952.760285897872,37141.605620099435,42468.902703346204,38785.912368223842,39088.559984721767,42830.307743123311,45601.240978997259,47214.59832992193,45913.774909838976,39655.956879783131,42603.909094724229,37881.641939728666,30633.931988751188,43730.600878615398,49781.892637496858,45442.907339032507,45651.129684261192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[178,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[179,null,null,null,null,null,null,"Себестоимость продаж","Средний чек","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,91713582.110971659,null,null,0,0,0,0,0,495.140625,1318.594921875,2921.3395312500002,9687.8186718750003,16279.97625,22380.553124999999,34550.587968749991,51746.331656249997,71109.547171875005,89352.827507812501,103831.51811484374,109456.24921874999,140122.60345546875,170423.15625,170423.15625,204957.09281249999,240875.732728125,242650.94062500002,270059.52065625001,325077.17607365624,377160.19332103117,421099.49624625,440614.97718750004,440614.97718750004,488491.83599062503,535797.59906250006,535797.59906250006,580807.84970531263,625281.1987500001,625281.1987500001,632474.7343062188,682460.631831676,752441.15845322714,795184.26744374994,810458.54204062501,810458.54204062501,846956.46728927817,883019.02961249999,883019.02961249999,914771.14247176866,946144.50249374984,946144.50249374984,946144.50249374984,975089.56780606764,1046899.6611228768,1093909.5065088992,1098173.0147771249,1098173.0147771249,1138838.9072454057,1179019.7194854373,1179019.7194854373,1204336.3870753224,1229351.0665826248,1229351.0665826248,1229351.0665826248,1252279.9823191888,1316887.6817719131,1375477.6566784771,1392411.3361046938,1392411.3361046938,1409549.4462684505,1426483.1256946677,1426483.1256946677,1460759.346022181,1494626.7048746145,1494626.7048746145,1494626.7048746145,1517180.6218511725,1578739.6584750696,1625991.3862647989,1634336.6923935087,1634336.6923935087,1661195.145039618,1687733.2185289147,1687733.2185289147,1713831.5262888134,1739618.5222265266,1739618.5222265266,1739618.5222265266,1765869.365726925,1832259.4549211655,1872229.2986246208,1872229.2986246208,1872229.2986246208,1908592.9407700796,1944522.8217766264,1944522.8217766264,1962704.6428493555,1980669.5833526291,1980669.5833526291,1980669.5833526291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[180,null,null,null,null,null,null,"Себестоимость продаж","Средний чек","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,27514074.633291509,null,null,0,0,0,0,0,148.54218749999998,395.57847656249999,876.40185937500007,2906.3456015625002,4883.9928749999999,6714.165937499999,10365.176390624996,15523.899496874998,21332.864151562502,26805.848252343749,31149.455434453121,32836.874765624998,42036.781036640627,51126.946875000001,51126.946875000001,61487.127843749993,72262.719818437501,72795.282187500008,81017.856196875,97523.152822096876,113148.05799630935,126329.84887387499,132184.49315625001,132184.49315625001,146547.55079718749,160739.27971875001,160739.27971875001,174242.35491159378,187584.35962500001,187584.35962500001,189742.42029186562,204738.1895495028,225732.34753596815,238555.28023312497,243137.5626121875,243137.5626121875,254086.94018678344,264905.70888374996,264905.70888374996,274431.34274153056,283843.35074812494,283843.35074812494,283843.35074812494,292526.87034182029,314069.89833686303,328172.85195266973,329451.90443313745,329451.90443313745,341651.67217362172,353705.91584563116,353705.91584563116,361300.91612259671,368805.31997478742,368805.31997478742,368805.31997478742,375683.99469575664,395066.3045315739,412643.29700354312,417723.40083140816,417723.40083140816,422864.83388053515,427944.93770840031,427944.93770840031,438227.80380665429,448388.01146238431,448388.01146238431,448388.01146238431,455154.18655535177,473621.89754252083,487797.41587943968,490301.0077180526,490301.0077180526,498358.54351188539,506319.96555867442,506319.96555867442,514149.457886644,521885.55666795798,521885.55666795798,521885.55666795798,529760.80971807742,549677.83647634962,561668.78958738619,561668.78958738619,561668.78958738619,572577.88223102386,583356.8465329879,583356.8465329879,588811.39285480662,594200.87500578875,594200.87500578875,594200.87500578875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,null,null,null,null,null,null,"Себестоимость продаж","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,0,null,null,null,null,21321232.398291159,null,null,0,0,0,0,0,74.217281249999985,341.04118125000002,780.96021937499984,3006.2818931249999,5057.4496657499994,7179.0105802500002,10968.915287250002,16470.6552285,22809.995333625,29386.860584437498,34899.596035796254,35533.518365857497,45826.305019773739,48786.657947324995,46145.643461819993,62543.008616669991,73777.676387542204,73398.137350152596,79521.333284091583,92717.945256599167,104124.42548731971,113923.73121074325,117114.81179805371,110388.97657834517,122669.79736842604,119933.87790057054,109624.61861368763,139389.15258568246,156954.35683805926,151373.29215553781,155658.62680859308,171360.45767924984,186612.53729088622,196208.7894769382,195581.5338094499,180810.65503605967,194405.59397417243,186153.49625206366,168057.23864596439,208092.30362585781,229538.77122855943,219423.89376740641,222274.11538166378,238447.42381923998,255055.61112123739,266605.67552582634,263417.8972994361,242734.99403653582,257738.13213542651,244640.33096814714,219284.3372326598,270203.24084920285,295997.6388035948,281413.86180736369,283696.53443984949,302930.77341123758,320961.93259682815,334522.45370316727,330851.4463419441,303170.173634568,318209.12606614112,298718.06755412469,267079.96464977902,329840.92922236456,361206.68515300442,342202.04216790124,344733.80626351474,366784.83427032415,387043.69865829236,399634.97366784047,393453.07217153523,360054.52945197909,378703.2780007376,356054.85125223571,317463.51884539099,390327.77803848946,425539.74109972158,402016.80183967226,403688.42943351972,429433.55818434234,452547.89461076423,465983.96723750484,457769.40239274513,418318.47586138808,440127.96412972303,413573.99498762179,367895.56054792798,452022.38870244491,491492.76369512582,463926.31747389061,464811.26244111254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[182,null,null,null,null,null,null,"Себестоимость продаж","Up-Sale-чек","Товары и продукты категории - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,5270444.6740364498,null,null,0,0,0,0,0,18.19125,83.679749999999999,191.73577499999999,737.47327499999994,1250.1037394999998,1783.6541415000002,2726.0710785000001,4063.1425064999994,5602.8946049999995,7218.0229275000002,8627.3564921774996,8685.8619326324988,11238.801640604997,10792.606515074998,9705.1299622200004,15113.839782194998,18412.7546595762,18256.473879474601,19830.817026543598,23172.945339401551,25884.541270630347,28321.138301494495,28878.665915154474,26109.204354098016,29598.863159224704,26923.851963984933,22678.862845856675,33402.189958334842,39120.545853244999,36822.460395736169,38492.681040461663,43331.139128944611,46933.320623326625,49349.838270417575,48709.999155639678,42627.872601890762,46842.550277119335,42077.889188681365,34626.488997934604,50088.954288063018,57909.488798688442,53744.53925586072,54918.159920554928,60620.895234245763,64882.109872036883,67825.813860589871,66315.911243390394,57799.421664549081,62725.071797561912,56094.682675563774,45653.979372716058,65594.395339195617,75201.667473009962,69196.582827503036,70136.506852644234,77335.334777667013,82568.79919817191,86060.691548716379,83925.717194103301,72527.546079301392,78089.147064271645,69440.0340005084,56412.579863424893,80993.512301957991,92662.05739106152,84836.616161901387,85879.107260095188,94112.84440582947,100289.51423068334,103949.81630878596,101195.85843760188,87443.517317784674,94033.727317433193,83632.204396654808,67741.655758542256,96883.764161161904,110532.25417397235,100846.33800806967,101534.6552525951,111159.41863886829,118343.47227484323,122523.21729895685,119140.74942170287,102896.25026173232,110537.96540771049,98281.283877303911,79472.516755077057,113443.64421879826,129034.80445042564,117683.91482991702,118048.30393406723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,null,null,null,null,"Себестоимость продаж","Up-Sale-чек","Товары и продукты категории - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,4517524.0063169571,null,null,0,0,0,0,0,15.592500000000001,71.725500000000011,164.34494999999998,632.1199499999999,1071.5174909999998,1528.846407,2336.632353,3482.693577,4802.4810900000002,6186.8767950000001,7394.8769932949999,7445.0245136849999,9633.2585490899983,9250.8055843500006,8318.6828247600006,12954.719813309999,15782.3611367796,15648.406182406801,16997.8431656088,19862.524576629898,22186.749660540299,24275.261401280997,24753.142212989551,22379.318017798301,25370.454136478314,23077.587397701369,19439.025296448581,28630.448535715586,33531.896445638573,31562.108910630996,32993.726606109994,37140.976396238242,40228.560534279968,42299.861374643631,41751.427847691142,36538.176515906358,40150.757380388,36066.762161726889,29679.847712515373,42933.389389768294,49636.704684590091,46066.747933594903,47072.708503332797,51960.767343639229,55613.237033174475,58136.411880505591,56842.209637191758,49542.361426756353,53764.347255053071,48081.156579054659,39131.982319470902,56223.767433596237,64458.572119722827,59311.35670928831,60117.005873695067,66287.429809428868,70773.256455575931,73766.307041756896,71936.329023517115,62166.468067972608,66933.55462651854,59520.029143292915,48353.639882935626,69423.010544535413,79424.620620909875,72717.099567344063,73610.663365795874,80668.152347853815,85962.44076915714,89099.84255038797,86739.307232230189,74951.586272386863,80600.337700657023,71684.746625704123,58064.276364464793,83043.226423853048,94741.932149119151,86439.718292631151,87029.704502224369,95279.501690458535,101437.26194986561,105019.90054196301,102120.64236145958,88196.785938627698,94746.827492323282,84241.100466260512,68119.300075780338,97237.409330398514,110601.26095750769,100871.92699707173,101184.26051491476,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[184,null,null,null,null,null,null,"Себестоимость продаж","Up-Sale-чек","Товары и продукты категории - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,3011682.6708779703,null,null,0,0,0,0,0,10.395,47.817000000000007,109.5633,421.41329999999994,714.34499399999993,1019.230938,1557.7549020000001,2321.7957179999999,3201.6540599999998,4124.5845300000001,4929.9179955299996,4963.3496757899993,6422.1723660600001,6167.2037228999998,5545.7885498399992,8636.4798755399988,10521.5740911864,10432.270788271198,11331.895443739199,13241.683051086598,14791.166440360197,16183.507600853998,16502.094808659698,14919.545345198865,16913.636090985543,15385.058265134245,12959.350197632382,19086.965690477053,22354.597630425709,21041.405940420664,21995.817737406665,24760.65093082549,26819.040356186641,28199.907583095752,27834.2852317941,24358.784343937572,26767.171586925331,24044.508107817921,19786.565141676914,28622.25959317886,33091.136456393389,30711.165289063269,31381.805668888526,34640.511562426153,37075.491355449645,38757.607920337061,37894.806424794508,33028.240951170897,35842.898170035376,32054.104386036441,26087.988212980599,37482.511622397484,42972.381413148541,39540.904472858863,40078.003915796711,44191.619872952571,47182.170970383944,49177.538027837923,47957.552682344736,41444.31204531507,44622.36975101236,39680.019428861939,32235.759921957084,46282.007029690285,52949.747080606583,48478.06637822937,49073.775577197244,53778.768231902548,57308.29384610476,59399.89503359198,57826.204821486797,49967.724181591242,53733.558467104674,47789.831083802754,38709.517576309867,55362.150949235365,63161.288099412763,57626.478861754091,58019.803001482913,63519.667793639012,67624.841299910404,70013.267027975337,68080.428240973066,58797.85729241847,63164.55166154886,56160.73364417367,45412.866717186895,64824.939553599012,73734.173971671786,67247.951331381148,67456.173676609847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[185,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[186,null,null,null,null,null,null,"Себестоимость продаж","Up-Sale-чек","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,6555062.3438921375,null,null,0,0,0,0,0,23.106562499999999,106.01456250000001,242.55091874999997,934.8272062499999,1554.9872625,2190.2146875000003,3344.9668874999998,5079.2487899999996,7079.204291250001,9121.0587168750008,10728.803503687501,11107.140187500001,14255.440356937497,17366.186249999995,17366.186249999995,19875.360881249995,22354.604999999996,22354.604999999996,24123.675113999994,28031.378684216252,31739.975473683749,34726.018390087491,36139.160662499991,36139.160662499991,39066.803062874991,41959.523287499993,41959.523287499993,44822.729539349988,47651.782237499989,47651.782237499989,47828.001095857493,50867.454787108836,55870.473674686902,58737.83249906249,59450.631980249993,59450.631980249993,62034.703638261366,64587.95137987499,64587.95137987499,66498.231042190499,68385.724068374999,68385.724068374999,68385.724068374999,70173.268983791422,74988.286815828003,78373.724511072171,78742.284610814982,78742.284610814982,81081.396086750901,83392.605636532491,83392.605636532491,85309.666503087341,87203.859844394989,87203.859844394989,87203.859844394989,88551.068423991615,92644.389209766436,96552.243911427751,97716.805724599151,97716.805724599151,98895.426634106625,100059.98844727802,100059.98844727802,102417.23026629297,104746.35389263576,104746.35389263576,104746.35389263576,106326.97637287565,110371.88447103628,113219.5536731343,113609.00129247409,113609.00129247409,115642.81116580211,117652.36088159542,117652.36088159542,119260.48961864547,120849.43590555179,120849.43590555179,120849.43590555179,122673.05389336657,127032.55314318843,129559.67874508431,129559.67874508431,129559.67874508431,132060.47659087725,134531.44384606436,134531.44384606436,135781.84276896084,137017.32639655439,137017.32639655439,137017.32639655439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,null,null,null,null,null,"Себестоимость продаж","Up-Sale-чек","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1966518.7031676408,null,null,0,0,0,0,0,6.9319687499999993,31.804368750000002,72.765275624999987,280.44816187499998,466.49617875000001,657.06440625000005,1003.4900662499999,1523.7746369999998,2123.7612873750004,2736.3176150625,3218.64105110625,3332.1420562500002,4276.6321070812492,5209.8558749999984,5209.8558749999984,5962.6082643749987,6706.3814999999986,6706.3814999999986,7237.1025341999984,8409.4136052648755,9521.9926421051241,10417.805517026247,10841.748198749998,10841.748198749998,11720.040918862496,12587.856986249997,12587.856986249997,13446.818861804995,14295.534671249996,14295.534671249996,14348.400328757247,15260.236436132651,16761.142102406069,17621.349749718745,17835.189594074996,17835.189594074996,18610.411091478411,19376.385413962496,19376.385413962496,19949.469312657147,20515.717220512499,20515.717220512499,20515.717220512499,21051.980695137427,22496.486044748399,23512.11735332165,23622.685383244494,23622.685383244494,24324.41882602527,25017.781690959746,25017.781690959746,25592.899950926203,26161.157953318496,26161.157953318496,26161.157953318496,26565.320527197484,27793.316762929931,28965.673173428324,29315.041717379743,29315.041717379743,29668.627990231987,30017.996534183407,30017.996534183407,30725.169079887892,31423.906167790727,31423.906167790727,31423.906167790727,31898.092911862695,33111.565341310881,33965.866101940286,34082.700387742225,34082.700387742225,34692.843349740629,35295.708264478628,35295.708264478628,35778.14688559364,36254.830771665533,36254.830771665533,36254.830771665533,36801.916168009971,38109.765942956525,38867.903623525293,38867.903623525293,38867.903623525293,39618.142977263175,40359.433153819307,40359.433153819307,40734.552830688248,41105.197918966318,41105.197918966318,41105.197918966318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[189]
[190,"PL(-)",null,null,null,null,null,"Себестоимость",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1002865757.9984887,null,null,0,0,0,0,0,5426.1624375000001,17007.070259375003,38098.72258500001,134855.83456812499,227778.55183899999,318047.04933300003,489165.24012074998,726417.17065874999,994787.39184112498,1270478.7910899371,1499680.0194223234,1515935.5664188275,1960928.3957989912,1758478.6663136876,1654521.3398627501,2429858.871977963,2951670.2274973225,2955005.8203971293,3260429.0211026515,3860170.5277036522,4392801.0874288594,4893046.8463904969,5056936.1867923988,4693140.7635498727,5315927.5388899539,5092663.640388526,4542512.5042249616,6193412.1400530776,7108568.5762547441,6775203.8688739948,7041900.6033977913,7876034.7342982851,8580197.0918809213,9094632.2897022311,9055249.7684755772,8164785.7715306822,8881195.7540228311,8292821.8388479641,7245026.5132688023,9599496.9188705515,10805661.877368098,10174696.72960222,10369397.45728598,11267569.7601797,12068611.617773948,12671013.49455622,12476976.55359263,11200740.758186199,12041832.354332821,11189449.453771243,9672425.6535693407,12704989.617010858,14162485.296533044,13225288.000300528,13373418.89940146,14497590.651507491,15443697.767606409,16195241.381792758,15917309.364381127,14175189.331486786,15044916.326480811,13823163.292183518,11918517.568449812,15691173.065999135,17475543.387406919,16269005.699721884,16452559.44528666,17732630.07690566,18797225.527533006,19542399.806641486,19145406.157601584,17029778.366915859,18083149.576777674,16621335.544907829,14287481.900396565,18745925.763948958,20829086.758435264,19311253.735969462,19435599.948712628,20934724.75550168,22164472.697170824,22987059.528242491,22473166.437721137,19966703.480759561,21203954.619867459,19484698.119667836,16707117.584048798,21890093.978419777,24234035.771069705,22449528.75882978,22536169.418305852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,"PL(-)",null,null,null,null,null,"Себестоимость","Крупный чек",null,null,1,"руб.",null,null,null,null,null,0,null,null,null,null,459399430.93539351,null,null,0,0,0,0,0,2151.0923437500001,8111.4259296875016,18381.574575000002,69092.845751562505,115652.58693625001,162164.83460625005,248618.87611312504,370885.68080812506,510377.1749540625,660974.39438034361,781986.88767261547,785178.87366240006,1016883.9416991281,906071.43388825003,846016.12682230002,1235605.13833995,1481840.7420751026,1465289.5144505978,1604451.3838465177,1885420.5755977253,2127555.2398460815,2365794.2639034567,2430006.6138526769,2236073.8571192073,2521465.8229210954,2405178.7737939321,2139047.6660787128,2921345.9584857281,3338350.1927366029,3159837.9169278839,3280808.2640771968,3657394.5109879202,3978996.9705883302,4232584.2420907076,4203348.7290254775,3765879.5419716854,4095251.2712895339,3824380.9893089798,3339226.7899533869,4443086.0369820427,4986256.800476226,4665080.3064664975,4753283.9993245751,5162478.662262979,5527111.0864357995,5834537.1773844399,5736839.2912427811,5118717.2110237367,5499419.8905500583,5104746.3669414949,4414238.9287720751,5833086.5875089485,6491048.2179378197,6026766.8570559341,6098281.1600258816,6604495.8299276857,7028224.2893164847,7405223.4895445351,7272729.2701699892,6440361.2767165564,6840075.3920249818,6285524.9957701936,5421358.9714067671,7178435.6350968741,7980824.5419923179,7382254.1390051935,7466608.5818966031,8044639.3557837559,8526246.1880834233,8910139.1575383916,8722056.5940337628,7715086.9331664313,8199658.9350270964,7539483.8459351836,6483068.580471077,8552802.7065370046,9480657.1299921665,8737439.5756098274,8798350.0039760452,9474441.0325525515,10029634.039722208,10457777.545970466,10217398.727270087,9026664.2385794222,9593596.0257450957,8817288.378390843,7563553.7447552681,9967700.0394141451,11014612.931559242,10142569.944022203,10185787.568587044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,"SF(-)",null,null,null,null,null,"Себестоимость","Крупный чек","Товары и продукты категории - 1",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,304507428.45689189,null,null,0,0,0,0,0,1466.3249999999998,5547.5962500000005,12581.068500000001,47566.605450000003,80052.435330000008,111875.48631000001,171437.98486500001,254686.53388499998,349832.04794999998,455416.2102892499,541221.65745322488,537617.05396717496,695781.81025919993,560061.74797124998,507859.44471149996,810971.33707327489,991826.94637850241,975666.67780275771,1066997.3741444326,1253519.5297641975,1410078.8078122202,1576283.889228258,1615201.1426239489,1443862.1620984322,1643115.8320481591,1499078.5494561188,1267902.1687966106,1907213.7851927346,2231778.8693450526,2072654.6087475971,2169547.3444964802,2448828.3109800192,2655718.9904291169,2839581.2535096272,2807626.4016126813,2422635.3794807987,2665355.8107936755,2393979.4945391137,1972595.4151565884,2907243.3288375167,3356615.795300676,3071559.1912573404,3142278.030032326,3469254.9754818664,3713889.7733182982,3940599.6856447076,3858047.0560961561,3314278.1826891191,3600748.3906244715,3222800.8958003246,2623085.9926532344,3835364.3685601251,4388183.1424996899,3976895.1751348656,4031421.9889900507,4448941.5922240382,4754118.6488167075,5034087.6450491594,4911465.54129156,4179653.0185731361,4500554.1141467262,4002278.6141361408,3251745.2186607704,4752207.6867014626,5425176.9873837559,4895319.0465958361,4959255.7536062729,5436789.9811060587,5793704.6870432273,6095952.783580496,5937216.6426477432,5051974.7073798357,5432837.5037670135,4831642.339195163,3914144.9876558688,5698308.5395183833,6491830.6057585375,5834444.3158593439,5876157.7369685294,6434992.4805844426,6851019.2557176528,7199524.2248867825,7003836.5995399626,5957112.9461917793,6399667.529391543,5690145.9231489571,4601281.2553631086,6684141.5563270655,7588901.2150604222,6817615.0342736105,6842091.6761180451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,"SF(-)",null,null,null,null,null,"Себестоимость","Крупный чек","Товары и продукты категории - 2",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,43024814.486587986,null,null,0,0,0,0,0,209.47500000000002,792.51375000000007,1797.2955000000002,6632.6767500000005,11102.973000000002,15811.675740000002,24491.140695000002,36383.790555,49976.006849999998,63978.782175,75065.417122500017,75631.150205100013,99397.401465600007,80008.821138750005,72551.349244500001,113785.97282324998,137562.68327024998,137321.14880379004,152428.19630634753,179074.21853774253,201439.82968746001,221715.92007232501,224022.34987849501,203012.84533513308,234730.83314973707,214154.07849373127,181128.88125665864,267643.76088301209,309539.37161512522,291622.68567429588,309935.33492806862,349832.61585428845,379388.4272041595,399574.12472453783,389407.26790744544,340488.89052258531,380765.11582766788,341997.07064844476,281799.34502236976,408082.2412750083,465550.04095709795,432065.90322411543,448896.86143318942,495607.85364026669,530555.68190261419,554586.83765495697,535096.67907020194,465771.38602062676,514392.6272320674,460400.12797147495,374726.57037903351,538344.22505753778,608624.56900134392,559434.11554313498,575917.42699857883,635563.08460343396,679159.80697381531,708399.55873585353,681201.87812642998,587413.0511521101,642936.30202096095,571754.0877337344,464535.03123725293,667005.99556560686,752451.73195336421,688638.55723254906,708465.10765803885,776684.28301515139,827672.09814903256,857929.67355283734,823469.71465294645,709927.30514476472,776119.6433952878,690234.61988502345,559163.56966512429,799884.54665343941,900392.59441866004,820639.79771081905,839451.10528121865,919284.64008349192,978717.03653109341,1013303.9021656277,971405.90839666629,837073.51645083877,914238.21848450601,812877.9890212795,657325.89362330118,938318.79816317197,1052552.1796200313,958927.00653403846,977441.66801686364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[194,"SF(-)",null,null,null,null,null,"Себестоимость","Крупный чек","Товары и продукты категории - 3",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2839836.2450499027,null,null,0,0,0,0,0,13.965000000000002,52.834250000000004,119.81970000000001,442.17845,740.19820000000004,1034.4474,1585.1871000000001,2397.6947399999999,3331.7337899999998,4265.2521450000004,5004.3611415000014,4971.0314745000014,6433.4887680000011,5232.288528250001,4836.756616300001,7585.7315215500003,9170.8455513500012,9021.4209690500029,9865.9026735500011,11775.626440179001,13429.321979164,14781.061338155003,14934.823325233005,13350.551660642002,15192.934184449003,14004.788569082151,12075.258750443909,17842.917392200809,20635.958107675011,19164.628837240845,20060.539477544895,22997.241747005097,25292.561813610635,26638.274981635859,25960.484527163026,22400.696990113724,24644.991315706662,22359.017348483747,18786.623001491316,27205.482751667219,31036.669397139864,28400.917163729453,29054.813037746881,32572.35556943027,35370.378793507603,36972.455843663804,35673.111938013462,30645.198175581318,33294.021180069096,30100.748788490055,24981.771358602233,35889.615003835854,40574.971266756256,36772.031207904452,37276.208867221925,41776.162535850155,45277.320464921024,47226.637249056905,45413.458541761989,38646.814781073845,41614.000130806526,37382.574474058252,30969.00208248353,44467.066371040455,50163.448796890945,45264.16131850057,45855.346773983103,51048.367628126638,55178.139876602159,57195.311570189151,54897.980976863102,46712.664885620317,50234.281125908601,45124.435015921641,37277.57131100828,53325.636443562646,60026.17296124401,53947.705185939391,54333.404872570791,60417.255187504226,65247.802435406222,67553.593477708506,64760.393893111082,55081.950496456586,59173.994723916236,53139.596693300475,43821.726241553421,62554.586544211466,70170.145308002087,63038.511643768943,63264.832881350405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[196,"BS(-)",null,null,null,null,null,"Себестоимость","Крупный чек","ФОТ производственных рабочих",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,83867193.651433691,null,null,0,0,0,0,0,354.86718750000011,1321.9089843750003,2987.2237500000006,11116.450078125001,18274.600312500002,25725.557812500003,39311.20265625001,59552.047406250007,82490.297203124996,105626.26905468749,123611.88611953125,128430.49078125002,165593.26246640628,200591.21250000002,200591.21250000002,233278.53609375004,264061.74375000002,264061.74375000002,288584.54670937505,339270.15450431249,386620.98489787499,425394.91789593751,442960.22925000003,442960.22925000003,483404.78733750008,521493.35175000003,521493.35175000003,560496.5346290624,597227.68743749987,597227.68743749987,600973.11167315627,642874.10954354447,706613.07010880252,743685.06836531241,754118.90382937505,754118.90382937505,788065.6564249876,820034.92828687513,820034.92828687513,846580.75701373129,871580.2267856251,871580.2267856251,871580.2267856251,896187.290439551,959457.88647798402,1001829.3832623942,1006171.1108756999,1006171.1108756999,1039219.1165488074,1070341.9956778502,1070341.9956778502,1094991.0606826539,1118204.2578231001,1118204.2578231001,1118204.2578231001,1137088.45428028,1192052.702354647,1242699.7296234344,1257421.8401617203,1257421.8401617203,1273054.5967126836,1287776.7072509693,1287776.7072509693,1319042.2203528958,1348486.4414294674,1348486.4414294674,1348486.4414294674,1369320.5569495526,1422839.4330881245,1460816.4529499006,1466517.1198124699,1466517.1198124699,1492667.3128760662,1517294.1937223657,1517294.1937223657,1539449.2184012458,1560313.6591182495,1560313.6591182495,1560313.6591182495,1584420.5051516264,1642038.4192600432,1674919.8657233431,1674919.8657233431,1674919.8657233431,1708089.448573177,1739326.8227133118,1739326.8227133118,1755911.6141382286,1771530.3012082961,1771530.3012082961,1771530.3012082961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[197,"BS(-)",null,null,null,null,null,"Себестоимость","Крупный чек","Соцсборы",null,1,"руб.",null,null,null,null,null,null,null,null,null,null,25160158.095430091,null,null,0,0,0,0,0,106.46015625000003,396.57269531250006,896.16712500000017,3334.9350234375001,5482.3800937500009,7717.6673437500003,11793.360796875002,17865.614221875003,24747.089160937499,31687.880716406245,37083.565835859372,38529.147234375007,49677.978739921884,60177.363750000004,60177.363750000004,69983.560828125002,79218.523125000007,79218.523125000007,86575.364012812512,101781.04635129374,115986.29546936249,127618.47536878125,132888.06877499999,132888.06877499999,145021.43620125001,156448.00552500002,156448.00552500002,168148.96038871873,179168.30623124997,179168.30623124997,180291.93350194689,192862.23286306334,211983.92103264076,223105.52050959371,226235.67114881251,226235.67114881251,236419.69692749626,246010.47848606252,246010.47848606252,253974.22710411937,261474.06803568752,261474.06803568752,261474.06803568752,268856.1871318653,287837.36594339518,300548.81497871823,301851.33326270996,301851.33326270996,311765.73496464221,321102.59870335506,321102.59870335506,328497.31820479617,335461.27734693,335461.27734693,335461.27734693,341126.53628408402,357615.81070639408,372809.91888703028,377226.55204851605,377226.55204851605,381916.37901380507,386333.01217529079,386333.01217529079,395712.6661058687,404545.9324288402,404545.9324288402,404545.9324288402,410796.1670848658,426851.82992643735,438244.93588497018,439955.13594374096,439955.13594374096,447800.19386281987,455188.25811670971,455188.25811670971,461834.76552037371,468094.09773547488,468094.09773547488,468094.09773547488,475326.15154548793,492611.52577801293,502475.95971700293,502475.95971700293,502475.95971700293,512426.83457195305,521798.04681399348,521798.04681399348,526773.4842414686,531459.09036248876,531459.09036248876,531459.09036248876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[198,"PL(-)",null,null,null,null,null,"Себестоимость","Средний чек",null,null,2,"руб.",null,null,null,null,null,0,null,null,null,null,524257230.39441574,null,null,0,0,0,0,0,3200.8528124999998,8554.6031484375017,18936.187790625001,62756.706923437494,107068.51523699999,148703.20414649998,229577.44872037496,339060.83462212497,461600.22155343753,580117.53612515621,682793.53571391187,695223.17439057003,898218.14908008941,807989.01044850005,766287.83646810008,1137828.2315998501,1403504.5906826011,1423707.6937380708,1584483.0632446907,1891411.5323438472,2171598.4983240464,2424792.1691602357,2521503.7449644692,2357245.9411385036,2683772.4108315473,2578448.7382984934,2303019.7592558842,3146196.9630124215,3629098.5333349672,3478896.9889983707,3621014.0834093303,4064818.5600404507,4433584.4042540053,4685814.1926726121,4676035.4576798379,4235349.7134332266,4610498.9686331963,4299318.879863292,3751757.9683114723,4968592.6788078202,5613305.8606532579,5311946.2714480683,5416068.1215952029,5891180.7031208649,6312706.7265936891,6597323.9472561935,6503561.5196013087,5862683.5571330059,6310063.0511844447,5862767.7464683764,5057381.3792154677,6628249.901051905,7405878.209959276,6945115.4221055061,7019829.7910427516,7621466.445578577,8127932.2501304522,8490329.5279814396,8347698.5810191873,7461014.2688344279,7918239.3202966554,7267026.9092879789,6252912.2956713196,8215679.589992594,9171018.2311103605,8578888.1489000358,8675977.6481603906,9359299.1810158454,9924529.015598949,10274700.601084048,10070856.719811507,8990030.7089260761,9542848.6343307048,8759647.9780714363,7514369.0426966511,9842010.1362958401,10967629.133080458,10212616.114380373,10274658.875762446,11075843.26278528,11730191.692091953,12112890.745846003,11846221.944728997,10563369.248567548,11214972.187419571,10293616.265953992,8807835.7260036096,11516289.21582032,12780158.449045273,11890666.462860083,11933352.043631963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[199,"SF(-)",null,null,null,null,null,"Себестоимость","Средний чек","Товары и продукты категории - 1",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,230504635.41065592,null,null,0,0,0,0,0,1455.3,3892.9275000000007,8615.3760000000002,28547.788500000002,48888.766080000001,68069.869559999992,105092.01548999999,154677.57921,210089.81070000003,264041.62784999999,311763.24676035001,314675.63844255003,407513.11805819999,333745.71961500001,310013.34417900007,495909.59972400009,620533.57454896497,630717.91028284514,701938.19550739508,835908.81497046002,956831.84788999497,1068417.8673399002,1109018.6928735799,1015538.6419157133,1165945.6234395239,1071006.7493187564,914258.54986361286,1360815.2283551712,1602734.2133918514,1517253.6597043576,1592811.2602990828,1808401.4772857649,1966494.007142575,2078416.4646317204,2061550.8513161936,1810754.0862977968,1997251.1323658491,1793476.3406153896,1481856.3096509394,2150872.4678993211,2494571.2237300561,2323065.7664588098,2382322.103940919,2631296.7361634825,2818061.802433955,2945259.4407774284,2888744.4067266113,2524017.111012944,2748537.1790534891,2464251.6079643215,2005901.6428610403,2881161.6410551136,3305207.541773418,3042984.8169785896,3085505.1895445022,3410936.364223205,3651369.7436413621,3814265.0422842228,3720564.7893155771,3215947.7010803483,3463477.6651246902,3080340.8066011686,2503202.4086079486,3594865.6163533591,4113497.9352368726,3776513.3356049815,3831767.5221759146,4203963.4640866052,4480095.3022007728,4644421.3489901368,4522238.4664959041,3907134.232658667,4201875.1723946668,3736517.3624298326,3027822.0333547513,4333187.3223449336,4954705.3153903913,4525023.1096261153,4560331.9982175389,4996869.2366977194,5320144.7808830133,5508369.8051575581,5356607.0728145465,4626528.3026413657,4970456.061051161,4419524.8929683445,3573958.7320209732,5101903.4358384637,5807887.4743746333,5301672.5228871265,5325965.1298304731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[200,"SF(-)",null,null,null,null,null,"Себестоимость","Средний чек","Товары и продукты категории - 2",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,172878476.55799189,null,null,0,0,0,0,0,1091.4749999999999,2919.6956250000003,6461.5319999999992,21410.841374999996,36666.574559999994,51052.402169999994,78819.0116175,116008.1844075,157567.35802499999,198031.22088750001,233822.43507026247,236006.72883191245,305634.83854365,250309.28971124999,232510.00813425001,371932.19979300001,465400.18091172382,473038.4327121338,526453.64663054631,626931.61122784507,717623.8859174964,801313.40050492517,831764.01965518505,761653.98143678484,874459.21757964266,803255.06198906712,685693.91239770968,1020611.4212663783,1202050.6600438885,1137940.2447782678,1194608.4452243119,1356301.1079643234,1474870.5053569307,1558812.3484737899,1546163.1384871446,1358065.5647233473,1497938.3492743864,1345107.2554615422,1111392.2322382045,1613154.3509244905,1870928.4177975419,1742299.324844107,1786741.577955689,1973472.552122612,2113546.3518254664,2208944.5805830713,2166558.3050449584,1893012.8332597075,2061402.8842901168,1848188.7059732408,1504426.23214578,2160871.2307913345,2478905.6563300635,2282238.612733942,2314128.8921583765,2558202.2731674039,2738527.3077310221,2860698.7817131667,2790423.5919866827,2411960.7758102613,2597608.2488435176,2310255.6049508764,1877401.806455961,2696149.2122650188,3085123.4514276539,2832385.001703735,2873825.6416319353,3152972.5980649535,3360071.4766505789,3483316.0117426016,3391678.8498719269,2930350.6744939997,3151406.3792959996,2802388.0218223738,2270866.5250160634,3249890.4917587,3716028.986542793,3393767.3322195862,3420248.9986631544,3747651.9275232889,3990108.5856622597,4131277.3538681688,4017455.3046109104,3469896.2269810238,3727842.0457883701,3314643.6697262586,2680469.0490157292,3826427.576878848,4355915.605780975,3976254.3921653447,3994473.8473728551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[201,"SF(-)",null,null,null,null,null,"Себестоимость","Средний чек","Товары и продукты категории - 3",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1646461.6815046857,null,null,0,0,0,0,0,10.395,27.806625,61.538400000000003,203.91277500000001,349.20547199999999,486.21335399999998,750.65725350000002,1104.8398515000003,1500.6415050000001,1886.0116275000003,2226.8803340025006,2247.6831317325004,2910.8079861300002,2383.8979972500006,2214.3810298500002,3542.2114266000003,4432.3826753497497,4505.1279305917496,5013.844253624251,5970.7772497890001,6834.5131992142497,7631.5561952849994,7921.5620919541416,7253.8474422550953,8328.1830245680267,7650.0482094196868,6530.41821331152,9720.1087739655068,11448.101524227512,10837.526140745411,11377.223287850591,12917.153409184037,14046.385765304107,14845.831890226573,14725.363223687094,12933.957759269975,14266.079516898921,12810.545290109925,10584.687926078139,15363.374770709434,17818.365883786115,16593.326903277211,17016.586456720848,18794.976686882019,20129.012874528249,21037.567434124485,20633.888619475794,18028.693650092457,19632.408421810636,17601.797199745153,14327.868877578861,20579.726007536527,23608.625298381558,21735.605835561353,22039.322782460727,24363.831173022892,26081.21245458116,27244.750302030166,26575.462780825561,22971.055007716775,24739.126179462073,22002.434332865494,17880.01720434249,25677.611545381136,29382.128108834804,26975.095254321295,27369.768015542246,30028.310457761469,32000.68073000553,33174.43820707241,32301.7033321136,27908.101661847628,30013.39408853334,26689.409731641663,21627.300238248226,30951.338016749531,35390.752252788508,32321.593640186537,32573.799987268139,35691.923119269428,38001.034149164385,39345.498608268274,38261.479091532485,33046.630733152611,35503.257578936857,31568.03494977389,25528.276657292659,36442.16739884617,41484.910531247384,37869.089449193758,38042.608070217662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[202,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[203,"BS(-)",null,null,null,null,null,"Себестоимость","Средний чек","ФОТ производственных рабочих",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,91713582.110971659,null,null,0,0,0,0,0,495.140625,1318.594921875,2921.3395312500002,9687.8186718750003,16279.97625,22380.553124999999,34550.587968749991,51746.331656249997,71109.547171875005,89352.827507812501,103831.51811484374,109456.24921874999,140122.60345546875,170423.15625,170423.15625,204957.09281249999,240875.732728125,242650.94062500002,270059.52065625001,325077.17607365624,377160.19332103117,421099.49624625,440614.97718750004,440614.97718750004,488491.83599062503,535797.59906250006,535797.59906250006,580807.84970531263,625281.1987500001,625281.1987500001,632474.7343062188,682460.631831676,752441.15845322714,795184.26744374994,810458.54204062501,810458.54204062501,846956.46728927817,883019.02961249999,883019.02961249999,914771.14247176866,946144.50249374984,946144.50249374984,946144.50249374984,975089.56780606764,1046899.6611228768,1093909.5065088992,1098173.0147771249,1098173.0147771249,1138838.9072454057,1179019.7194854373,1179019.7194854373,1204336.3870753224,1229351.0665826248,1229351.0665826248,1229351.0665826248,1252279.9823191888,1316887.6817719131,1375477.6566784771,1392411.3361046938,1392411.3361046938,1409549.4462684505,1426483.1256946677,1426483.1256946677,1460759.346022181,1494626.7048746145,1494626.7048746145,1494626.7048746145,1517180.6218511725,1578739.6584750696,1625991.3862647989,1634336.6923935087,1634336.6923935087,1661195.145039618,1687733.2185289147,1687733.2185289147,1713831.5262888134,1739618.5222265266,1739618.5222265266,1739618.5222265266,1765869.365726925,1832259.4549211655,1872229.2986246208,1872229.2986246208,1872229.2986246208,1908592.9407700796,1944522.8217766264,1944522.8217766264,1962704.6428493555,1980669.5833526291,1980669.5833526291,1980669.5833526291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[204,"BS(-)",null,null,null,null,null,"Себестоимость","Средний чек","Соцсборы",null,2,"руб.",null,null,null,null,null,null,null,null,null,null,27514074.633291509,null,null,0,0,0,0,0,148.54218749999998,395.57847656249999,876.40185937500007,2906.3456015625002,4883.9928749999999,6714.165937499999,10365.176390624996,15523.899496874998,21332.864151562502,26805.848252343749,31149.455434453121,32836.874765624998,42036.781036640627,51126.946875000001,51126.946875000001,61487.127843749993,72262.719818437501,72795.282187500008,81017.856196875,97523.152822096876,113148.05799630935,126329.84887387499,132184.49315625001,132184.49315625001,146547.55079718749,160739.27971875001,160739.27971875001,174242.35491159378,187584.35962500001,187584.35962500001,189742.42029186562,204738.1895495028,225732.34753596815,238555.28023312497,243137.5626121875,243137.5626121875,254086.94018678344,264905.70888374996,264905.70888374996,274431.34274153056,283843.35074812494,283843.35074812494,283843.35074812494,292526.87034182029,314069.89833686303,328172.85195266973,329451.90443313745,329451.90443313745,341651.67217362172,353705.91584563116,353705.91584563116,361300.91612259671,368805.31997478742,368805.31997478742,368805.31997478742,375683.99469575664,395066.3045315739,412643.29700354312,417723.40083140816,417723.40083140816,422864.83388053515,427944.93770840031,427944.93770840031,438227.80380665429,448388.01146238431,448388.01146238431,448388.01146238431,455154.18655535177,473621.89754252083,487797.41587943968,490301.0077180526,490301.0077180526,498358.54351188539,506319.96555867442,506319.96555867442,514149.457886644,521885.55666795798,521885.55666795798,521885.55666795798,529760.80971807742,549677.83647634962,561668.78958738619,561668.78958738619,561668.78958738619,572577.88223102386,583356.8465329879,583356.8465329879,588811.39285480662,594200.87500578875,594200.87500578875,594200.87500578875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[205,"PL(-)",null,null,null,null,null,"Себестоимость","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,0,null,null,null,null,19209096.668679647,null,null,0,0,0,0,0,74.217281249999985,341.04118125000002,780.96021937499984,3006.2818931249999,5057.4496657499994,7179.0105802500002,10968.915287250002,16470.6552285,22809.995333625,29386.860584437498,34899.596035796254,35533.518365857497,45826.305019773739,44418.221976937493,42217.376572350004,56425.502038162493,66324.894739618496,66008.612208460501,71494.574011442994,83338.419762079517,93647.34925873125,102460.41332680499,105425.82797525308,99820.96529216264,110689.3051373113,109036.12829610045,100445.0788903647,125869.21855492788,141119.85018317439,136468.96294773984,140078.25591126335,153821.66326991512,167615.71703858732,176233.85493891203,175865.58177026242,163556.51612577055,175445.51410010032,169121.96967569264,154041.75500394325,187818.20308068945,206099.21623861411,197670.15168765327,200045.33636620105,213910.39479585484,228793.80474446056,239152.36991558759,236575.74274854004,219339.99002945641,232349.41259831813,221935.34036137129,200805.34558179852,243653.12845000467,265558.86863594793,253405.72113908868,255307.94833282684,271628.37600122951,287541.22815947287,299688.36426678207,296881.51319194987,273813.78593580314,286601.61415917403,270611.38712534745,244246.30137172612,297057.84090966731,323700.61430424143,307863.41181665548,309973.21522966673,328691.54010605993,346450.32385063486,357560.0480190462,352492.84375631541,324660.72482335195,340642.00741987181,322203.72090120881,290044.27722883818,351112.92111611442,380800.49536263756,361198.04597926309,362591.06897413603,384440.46016384807,404646.96535666101,416391.23642602225,409545.76572205592,376669.9936125917,395386.40670279262,373793.47532299871,335728.11328992055,406104.72318531224,439264.39046519157,416292.3519474956,417029.80608684721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[206,"SF(-)",null,null,null,null,null,"Себестоимость","Up-Sale-чек","Товары и продукты категории - 1",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,4400741.72654936,null,null,0,0,0,0,0,18.19125,83.679749999999999,191.73577499999999,737.47327499999994,1250.1037394999998,1783.6541415000002,2726.0710785000001,4063.1425064999994,5602.8946049999995,7218.0229275000002,8627.3564921774996,8685.8619326324988,11238.801640604997,8993.8387625624982,8087.6083018500003,12594.8664851625,15343.962216313501,15213.728232895501,16525.680855453,19310.787782834628,21570.451058858624,23600.948584578746,24065.554929295395,21757.67029508168,24665.719299353921,22436.543303320777,18899.05237154723,27835.158298612369,32600.454877704167,30685.383663113476,32077.234200384719,36109.282607453846,39111.100519438856,41124.865225347981,40591.665963033069,35523.227168242302,39035.458564266111,35064.907657234471,28855.407498278837,41740.795240052517,48257.907332240371,44787.116046550604,45765.133267129109,50517.412695204803,54068.42489336407,56521.511550491559,55263.259369492,48166.184720457568,52270.89316463493,46745.56889630315,38044.982810596717,54661.99611599635,62668.056227508307,57663.819022919197,58447.089043870197,64446.112314722515,68807.332665143258,71717.242957263647,69938.097661752749,60439.621732751162,65074.289220226376,57866.695000423671,47010.483219520749,67494.593584964998,77218.381159217941,70697.180134917828,71565.92271674599,78427.370338191235,83574.595192236127,86624.846923988298,84329.882031334913,72869.597764820559,78361.439431194332,69693.503663879004,56451.379798785216,80736.470134301591,92110.211811643632,84038.615006724722,84612.212710495922,92632.848865723572,98619.560229036026,102102.68108246404,99283.957851419065,85746.875218110275,92114.971173092083,81901.069897753259,66227.097295897547,94536.370182331884,107529.00370868803,98069.929024930854,98373.586611722698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[207,"SF(-)",null,null,null,null,null,"Себестоимость","Up-Sale-чек","Товары и продукты категории - 2",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,3772064.3370423079,null,null,0,0,0,0,0,15.592500000000001,71.725500000000011,164.34494999999998,632.1199499999999,1071.5174909999998,1528.846407,2336.632353,3482.693577,4802.4810900000002,6186.8767950000001,7394.8769932949999,7445.0245136849999,9633.2585490899983,7709.0046536250011,6932.2356873000008,10795.599844425,13151.967613983001,13040.338485339002,14164.869304674001,16552.103813858248,18488.958050450252,20229.3845010675,20627.618510824628,18649.431681498587,21142.045113731929,19231.322831417809,16199.187747040485,23858.707113096323,27943.247038032147,26301.75742552583,27494.77217175833,30950.81366353187,33523.800445233312,35249.884478869695,34792.856539742621,30448.480429921965,33458.964483656666,30055.635134772408,24733.206427096145,35777.824491473577,41363.920570491748,38388.956611329086,39227.257086110665,43300.639453032694,46344.364194312067,48447.009900421326,47368.508030993136,41285.301188963633,44803.622712544231,40067.630482545552,32609.985266225754,46853.139527996864,53715.476766435691,49426.13059107359,50097.504894745893,55239.524841190723,58977.713712979945,61471.922534797413,59946.940852930929,51805.390056643839,55777.96218876545,49600.024286077431,40294.699902446358,57852.508787112849,66187.183850758229,60597.582972786724,61342.219471496566,67223.460289878189,71635.36730763095,74249.868791989982,72282.756026858493,62459.655226989053,67166.948083880852,59737.288854753438,48386.89697038733,69202.688686544207,78951.610124265964,72033.098577192635,72524.753751853641,79399.584742048784,84531.051624888016,87516.583784969174,85100.535301216325,73497.321615523091,78955.689576936071,70200.917055217098,56766.08339648362,81031.174441998766,92167.717464589747,84059.939164226438,84320.217095762302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208,"SF(-)",null,null,null,null,null,"Себестоимость","Up-Sale-чек","Товары и продукты категории - 3",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,2514709.5580282062,null,null,0,0,0,0,0,10.395,47.817000000000007,109.5633,421.41329999999994,714.34499399999993,1019.230938,1557.7549020000001,2321.7957179999999,3201.6540599999998,4124.5845300000001,4929.9179955299996,4963.3496757899993,6422.1723660600001,5139.3364357500004,4621.4904581999999,7197.066562949999,8767.9784093220005,8693.5589902259999,9443.2462031159994,11034.735875905499,12325.972033633498,13486.256334045,13751.745673883082,12432.954454332388,14094.696742487953,12820.881887611871,10799.458498026986,15905.804742064211,18628.83135868809,17534.504950350554,18329.848114505556,20633.875775687909,22349.2002968222,23499.922985913126,23195.237693161751,20298.98695328131,22305.976322437778,20037.090089848269,16488.804284730762,23851.882994315718,27575.947046994494,25592.637740886057,26151.504724073773,28867.092968688463,30896.24279620804,32298.006600280885,31579.005353995424,27523.534125975748,29869.081808362815,26711.753655030367,21739.990177483833,31235.426351997903,35810.317844290454,32950.753727382391,33398.336596497262,36826.349894127146,39318.475808653289,40981.28168986494,39964.627235287284,34536.926704429228,37185.308125843636,33066.682857384949,26863.13326829757,38568.339191408573,44124.789233838819,40398.38864852448,40894.812980997704,44815.640193252126,47756.911538420638,49499.912527993321,48188.504017905667,41639.77015132604,44777.965389253899,39824.8592365023,32257.931313591558,46135.125791029473,52634.406749510636,48022.065718128411,48349.835834569094,52933.05649469918,56354.034416592003,58344.389189979447,56733.690200810888,48998.21441034873,52637.126384624054,46800.611370144725,37844.055597655744,54020.782961332508,61445.14497639316,56039.959442817628,56213.47806384154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[210,"BS(-)",null,null,null,null,null,"Себестоимость","Up-Sale-чек","ФОТ производственных рабочих",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,6555062.3438921375,null,null,0,0,0,0,0,23.106562499999999,106.01456250000001,242.55091874999997,934.8272062499999,1554.9872625,2190.2146875000003,3344.9668874999998,5079.2487899999996,7079.204291250001,9121.0587168750008,10728.803503687501,11107.140187500001,14255.440356937497,17366.186249999995,17366.186249999995,19875.360881249995,22354.604999999996,22354.604999999996,24123.675113999994,28031.378684216252,31739.975473683749,34726.018390087491,36139.160662499991,36139.160662499991,39066.803062874991,41959.523287499993,41959.523287499993,44822.729539349988,47651.782237499989,47651.782237499989,47828.001095857493,50867.454787108836,55870.473674686902,58737.83249906249,59450.631980249993,59450.631980249993,62034.703638261366,64587.95137987499,64587.95137987499,66498.231042190499,68385.724068374999,68385.724068374999,68385.724068374999,70173.268983791422,74988.286815828003,78373.724511072171,78742.284610814982,78742.284610814982,81081.396086750901,83392.605636532491,83392.605636532491,85309.666503087341,87203.859844394989,87203.859844394989,87203.859844394989,88551.068423991615,92644.389209766436,96552.243911427751,97716.805724599151,97716.805724599151,98895.426634106625,100059.98844727802,100059.98844727802,102417.23026629297,104746.35389263576,104746.35389263576,104746.35389263576,106326.97637287565,110371.88447103628,113219.5536731343,113609.00129247409,113609.00129247409,115642.81116580211,117652.36088159542,117652.36088159542,119260.48961864547,120849.43590555179,120849.43590555179,120849.43590555179,122673.05389336657,127032.55314318843,129559.67874508431,129559.67874508431,129559.67874508431,132060.47659087725,134531.44384606436,134531.44384606436,135781.84276896084,137017.32639655439,137017.32639655439,137017.32639655439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,"BS(-)",null,null,null,null,null,"Себестоимость","Up-Sale-чек","Соцсборы",null,3,"руб.",null,null,null,null,null,null,null,null,null,null,1966518.7031676408,null,null,0,0,0,0,0,6.9319687499999993,31.804368750000002,72.765275624999987,280.44816187499998,466.49617875000001,657.06440625000005,1003.4900662499999,1523.7746369999998,2123.7612873750004,2736.3176150625,3218.64105110625,3332.1420562500002,4276.6321070812492,5209.8558749999984,5209.8558749999984,5962.6082643749987,6706.3814999999986,6706.3814999999986,7237.1025341999984,8409.4136052648755,9521.9926421051241,10417.805517026247,10841.748198749998,10841.748198749998,11720.040918862496,12587.856986249997,12587.856986249997,13446.818861804995,14295.534671249996,14295.534671249996,14348.400328757247,15260.236436132651,16761.142102406069,17621.349749718745,17835.189594074996,17835.189594074996,18610.411091478411,19376.385413962496,19376.385413962496,19949.469312657147,20515.717220512499,20515.717220512499,20515.717220512499,21051.980695137427,22496.486044748399,23512.11735332165,23622.685383244494,23622.685383244494,24324.41882602527,25017.781690959746,25017.781690959746,25592.899950926203,26161.157953318496,26161.157953318496,26161.157953318496,26565.320527197484,27793.316762929931,28965.673173428324,29315.041717379743,29315.041717379743,29668.627990231987,30017.996534183407,30017.996534183407,30725.169079887892,31423.906167790727,31423.906167790727,31423.906167790727,31898.092911862695,33111.565341310881,33965.866101940286,34082.700387742225,34082.700387742225,34692.843349740629,35295.708264478628,35295.708264478628,35778.14688559364,36254.830771665533,36254.830771665533,36254.830771665533,36801.916168009971,38109.765942956525,38867.903623525293,38867.903623525293,38867.903623525293,39618.142977263175,40359.433153819307,40359.433153819307,40734.552830688248,41105.197918966318,41105.197918966318,41105.197918966318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[213]
[214,null,null,null,null,null,null,"Списание на себестоимость",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,0,null,null,null,1002865757.9984889,null,null,0,0,0,0,0,5426.1624374999992,17007.070259374999,38098.72258500001,134855.83456812499,227778.55183899999,318047.04933300003,489165.24012075004,726417.17065874999,994787.39184112509,1270478.7910899373,1499680.0194223237,1515935.5664188273,1960928.3957989912,1758478.6663136876,1654521.3398627501,2429858.8719779621,2951670.2274973216,2955005.8203971293,3260429.0211026515,3860170.5277036526,4392801.0874288594,4893046.8463904969,5056936.1867923997,4693140.7635498736,5315927.5388899539,5092663.640388526,4542512.5042249616,6193412.1400530776,7108568.5762547441,6775203.8688739948,7041900.6033977903,7876034.734298287,8580197.0918809231,9094632.2897022292,9055249.7684755772,8164785.7715306822,8881195.7540228311,8292821.8388479641,7245026.5132688014,9599496.9188705534,10805661.8773681,10174696.729602221,10369397.45728598,11267569.760179698,12068611.61777395,12671013.49455622,12476976.553592626,11200740.758186199,12041832.354332818,11189449.453771241,9672425.6535693407,12704989.617010856,14162485.296533043,13225288.000300528,13373418.899401458,14497590.651507493,15443697.767606411,16195241.381792756,15917309.364381127,14175189.331486788,15044916.326480811,13823163.292183518,11918517.568449812,15691173.065999135,17475543.387406919,16269005.699721888,16452559.44528666,17732630.076905657,18797225.527533006,19542399.806641489,19145406.157601587,17029778.366915859,18083149.576777671,16621335.544907829,14287481.900396565,18745925.763948958,20829086.758435261,19311253.735969462,19435599.948712625,20934724.75550168,22164472.69717082,22987059.528242491,22473166.437721137,19966703.480759561,21203954.619867463,19484698.119667836,16707117.584048798,21890093.978419773,24234035.771069705,22449528.758829784,22536169.418305859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[215,null,null,null,null,null,null,"Списание на себестоимость","Товары и продукты категории - 1",null,null,1,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,539412805.59409714,null,null,0,0,0,0,0,2939.8162499999999,9524.2034999999996,21388.180275000002,76851.867224999995,130191.30514950001,181729.01001150001,279256.07143350004,413427.25560149999,565524.75325500011,726675.8610667499,861612.26070575241,860978.55434235744,1114533.729958005,902801.30634881253,825960.39719235012,1319475.8032824374,1627704.4831437808,1621598.3163184985,1785461.2505072807,2108739.1325174924,2388481.1067610737,2668302.705152737,2748285.3904268243,2481158.474309227,2833727.1747870371,2592521.8420781959,2201059.7710317704,3295864.1718465183,3867113.5376146082,3620593.6521150684,3794435.838995948,4293339.0708732381,4661324.0980911311,4959122.5833666949,4909768.9188919086,4268912.6929468382,4701642.4017237909,4222520.7428117385,3483307.1323058065,5099856.5919768913,5899444.9263629727,5439412.0737627009,5570365.2672403734,6151069.1243405538,6586020.000645617,6942380.6379726278,6802054.7221922586,5886461.4784225207,6401556.4628425948,5733798.0726609491,4667032.6183248712,6771188.0057312353,7756058.7405006159,7077543.8111363743,7175374.267578423,7924324.0687619662,8474295.7251232136,8920069.9302906469,8701968.428268889,7456040.3413862353,8029106.0684916424,7140486.1157377334,5801958.1104882397,8414567.8966397867,9615893.3037798461,8742529.562335737,8862589.1984989326,9719180.8155308552,10357374.584436236,10826998.97949462,10543784.991174983,9031978.5378033221,9713074.1155928746,8637853.205288874,6998418.4008094054,10112232.331997618,11538646.132960573,10443506.040492183,10521101.947896564,11524494.566147884,12269783.596829701,12809996.711126804,12459727.630205927,10669388.124051256,11462238.561615797,10191571.886015056,8241467.0846799798,11880581.36234786,13504317.693143744,12217357.486185668,12266430.392560242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216,null,null,null,null,null,null,"Списание на себестоимость","Товары и продукты категории - 2",null,null,2,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,219675355.38162217,null,null,0,0,0,0,0,1316.5424999999998,3783.9348750000004,8423.17245,28675.638074999995,48841.06505099999,68392.924316999997,105646.78466549999,155874.66853949998,212345.84596499999,268196.87985750003,316282.72918605746,319082.90355069749,414665.49855834001,338027.11550362501,311993.59306604997,496513.77246067498,616114.83179595671,623399.9200012628,693046.71224156779,822557.93357944582,937552.67365540657,1043258.7050783177,1076413.9880445048,983316.25845341652,1130332.0958431116,1036640.4633142162,883021.98140140879,1312113.8892624865,1539533.2786970458,1455864.6878780897,1532038.5523241388,1737084.5374821436,1887782.7330063235,1993636.3576771973,1970363.2629343327,1729002.9356758546,1912162.4295857109,1717159.9612447594,1417924.7836876705,2057014.4166909724,2377842.3793251319,2212754.1846795515,2274865.6964749894,2512381.0452159112,2690446.3979223929,2811978.4281384498,2749023.492146153,2400069.5204692977,2620599.1342347283,2348656.4644272611,1911762.7877910391,2746068.5953768692,3141245.7020978434,2891098.8588681505,2940143.8240517015,3249004.8826120286,3476664.8284178176,3630570.2629838176,3531572.4109660434,3051179.217019015,3296322.513053244,2931609.7169706882,2382231.5375956604,3421007.7166177384,3903762.3672317765,3581621.1419090708,3643632.9687614706,3996880.3413699833,4259378.9421072425,4415495.5540874293,4287431.3205517316,3702737.6348657538,3994692.9707751684,3552359.9305621507,2878416.9916515751,4118977.7270986834,4695373.1910857186,4286440.2285075979,4332224.8576962268,4746336.1523488294,5053356.6738182409,5232097.8398187663,5073961.7483087927,4380467.0650473852,4721035.953849812,4197722.5758027555,3394561.0260355142,4845777.5494840192,5500635.5028655957,5019241.3378636101,5056235.7324854815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217,null,null,null,null,null,null,"Списание на себестоимость","Товары и продукты категории - 3",null,null,3,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,7001007.484582793,null,null,0,0,0,0,0,34.754999999999995,128.457875,290.92140000000001,1067.5045249999998,1803.748666,2539.8916920000001,3893.5992555000003,5824.3303095000001,8034.0293549999997,10275.848302500001,12161.159471032501,12182.0642820225,15766.469120190002,12755.522961250001,11672.628104350002,18325.009511100001,22371.20663602175,22220.107889867752,24322.993130290251,28781.139565873498,32589.807212011747,35898.873867485003,36608.13109107023,33037.353557229486,37615.813951504984,34475.718666113709,29405.135461782414,43468.830908230528,50712.890990590611,47536.659928336812,49767.61087990104,56548.270931877036,61688.14787573694,64984.02985777556,63881.085444011871,55633.641702665009,61217.047155043358,55206.652728441943,45860.115212300218,66420.740516692371,76430.982327920472,70586.881807892729,72222.904218541502,80234.425225000756,86395.634464243893,90308.029878069181,87886.005911484681,76197.425951649522,82795.511410242543,74414.299643265578,61049.630413664927,87704.76736337028,99993.914409428267,91458.3907708482,92713.868246179918,102966.34360300019,110677.00872815546,115452.669240952,111953.54855787483,96154.796493219852,103538.43443611223,92451.691664308688,75712.152555123583,108713.01710783015,123670.36613956458,112637.64522134635,114119.92777052306,125892.31827914024,134935.73214502831,139869.6623052549,135388.18832688237,116260.53669879398,125025.64060369585,111638.70398406559,91162.802862848068,130412.10025134165,148051.33196354317,134291.36454425435,135257.04069440803,149042.23480147283,159602.87100116262,165243.48127595623,159755.56318545446,137126.79563995794,147314.37868747715,131508.24301321909,107194.05849650182,153017.53690439014,173100.20081564263,156947.56053578033,157520.9190154096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[219,null,null,null,null,null,null,"Списание на себестоимость","ФОТ производственных рабочих",null,null,0,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,182135838.10629731,null,null,0,0,0,0,0,873.11437500000011,2746.51846875,6151.1142000000009,21739.095956250003,36109.563825000005,50296.325625000005,77206.7575125,116377.62785249999,160679.04866624999,204100.155279375,238172.20773806248,248993.88018749998,319971.30627881247,388380.55499999999,388380.55499999999,458110.9897875,527292.08147812507,529067.28937500005,582767.74247962504,692378.70926218503,795521.15369258996,881220.43253227498,919714.36710000003,919714.36710000003,1010963.426391,1099250.4741,1099250.4741,1186127.1138737251,1270160.6684249998,1270160.6684249998,1281275.8470752325,1376202.1961623293,1514924.7022367164,1597607.1683081246,1624028.0778502498,1624028.0778502498,1697056.8273525273,1767641.9092792501,1767641.9092792501,1827850.1305276905,1886110.45334775,1886110.45334775,1886110.45334775,1941450.12722941,2081345.8344166887,2174112.6142823654,2183086.4102636394,2183086.4102636394,2259139.4198809643,2332754.3207998201,2332754.3207998201,2384637.1142610633,2434759.1842501201,2434759.1842501201,2434759.1842501201,2477919.5050234604,2601584.7733363262,2714729.6302133393,2747549.981991013,2747549.981991013,2781499.4696152406,2814319.8213929147,2814319.8213929147,2882218.7966413698,2947859.5001967177,2947859.5001967177,2947859.5001967177,2992828.1551736011,3111950.9760342306,3200027.3928878335,3214462.8134984528,3214462.8134984528,3269505.2690814864,3322679.773132876,3322679.773132876,3372541.2343087047,3420781.6172503284,3420781.6172503284,3420781.6172503284,3472962.9247719175,3601330.427324397,3676708.8430930483,3676708.8430930483,3676708.8430930483,3748742.865934134,3818381.0883360025,3818381.0883360025,3854398.0997565445,3889217.2109574792,3889217.2109574792,3889217.2109574792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,null,null,null,null,null,null,"Списание на себестоимость","Соцсборы",null,null,0,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,54640751.431889251,null,null,0,0,0,0,0,261.93431250000003,823.95554062500003,1845.3342600000001,6521.728786875,10832.869147500001,15088.897687499999,23162.027253749999,34913.288355750003,48203.714599875006,61230.046583812495,71451.662321418742,74698.164056249996,95991.391883643766,116514.16650000001,116514.16650000001,137433.29693625,158187.6244434375,158720.1868125,174830.32274388752,207713.61277865552,238656.34610777695,264366.12975968246,275914.31013000006,275914.31013000006,303289.0279173,329775.14223,329775.14223,355838.13416211749,381048.20052749995,381048.20052749995,384382.75412256975,412860.65884869877,454477.41067101498,479282.15049243742,487208.42335507495,487208.42335507495,509117.0482057581,530292.57278377505,530292.57278377505,548355.03915830702,565833.13600432489,565833.13600432489,565833.13600432489,582435.038168823,624403.75032500667,652233.7842847096,654925.92307909194,654925.92307909194,677741.82596428925,699826.29623994592,699826.29623994592,715391.13427831908,730427.75527503586,730427.75527503586,730427.75527503586,743375.85150703811,780475.43200089794,814418.88906400162,824264.99459730391,824264.99459730391,834449.84088457224,844295.94641787442,844295.94641787442,864665.63899241085,884357.85005901521,884357.85005901521,884357.85005901521,897848.44655208022,933585.29281026905,960008.21786635008,964338.84404953581,964338.84404953581,980851.58072444587,996803.93193986278,996803.93193986278,1011762.3702926114,1026234.4851750984,1026234.4851750984,1026234.4851750984,1041888.8774315753,1080399.1281973191,1103012.6529279144,1103012.6529279144,1103012.6529279144,1124622.8597802401,1145514.3265008007,1145514.3265008007,1156319.4299269635,1166765.1632872438,1166765.1632872438,1166765.1632872438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221]
[222,"BS",null,null,null,null,null,"Незавершенное производство",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1281792.7046743631,null,null,0,0,0,0,0,2593.0655624999999,5554.4074906250062,12702.995055624997,51781.912630000006,57234.371894099982,94704.322206599871,139029.36292394996,209176.99558424996,268821.13190062484,340867.69507188816,377666.37722676899,350087.21099479962,583486.1186357718,410419.92165954784,499224.49121539481,726237.32345487922,735743.7151537016,725315.25414435938,880331.86288548633,1020547.0717956983,1147417.9537968747,1263439.9575402364,1222633.9278249517,1097556.7571477294,1481750.6463599652,982836.84047287703,1167411.9374072403,1605028.6183183342,1488827.2494850159,1361489.3004131317,1523662.8979372233,1724082.1134025306,1879844.3205818236,1971614.9504079521,1870742.7659265101,1601472.4960224777,2130276.8094426692,1273504.9369743764,1563484.322329998,2109885.3079795837,1939391.842704922,1705497.734049499,1865270.6189546585,2015940.8964506984,2255325.0859081745,2304385.349527359,2179959.1314664185,1789140.292443037,2474163.3416999578,1313589.0250197649,1675336.0917037725,2370446.4159634709,2100751.6423819661,1798889.5617482662,1963326.0663000941,2159074.5416206717,2390773.8743348718,2516855.3273324966,2287840.7835122943,1802647.1559302807,2556583.3557893038,1148584.0759084821,1603763.3256062865,2491148.2761830091,2126626.0511561632,1766448.0493225455,1957962.3975955844,2104421.9575942755,2361791.7419447899,2441208.3198685646,2206628.3939265013,1587331.6871156693,2531494.9805636406,777734.35266435146,1331605.6878956556,2328643.1048259735,1930338.756704092,1449351.0681592226,1707918.4141209126,1811200.2841624022,2123824.548375845,2166383.3122668266,1918267.3121672869,1163798.1294821501,2310876.8154518604,219687.44366836548,889118.70199692249,2012371.579208374,1550495.383338809,995209.83185756207,1281792.7046743631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,"BS",null,null,null,null,null,"Незавершенное производство","Товары и продукты категории - 1",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,2653918.2349568605,null,null,0,0,0,0,0,1175.9264999999996,2633.7549000000017,5921.5172100000054,24819.229679999989,27257.292379799997,45434.31162480003,66268.116948599927,99102.785292000044,127107.11601,163563.22841669992,181081.67586560128,163309.74587134225,282503.7461118605,172784.69179828558,251767.38244927488,370190.85423431918,375058.8543938119,367748.38750420511,440604.02806932479,497059.54030829109,552500.81776675582,608988.17966495827,584493.89187639207,502137.41321791336,725521.37206751108,405655.28013437241,568936.54364893958,843577.04046027362,797436.28995617479,744969.08626045287,866973.16470852494,944530.37901137024,1014167.1755956784,1063649.7731215954,994425.70980576426,807307.28274355829,1167517.5933165401,615658.61917874217,871832.14911417663,1262278.4030471742,1191667.4828685969,1078265.2620070577,1244048.7602596581,1310546.8048471361,1418029.1107816845,1453091.0597779304,1361898.7444695383,1086853.7622700334,1567936.7382375896,819750.4061973989,1141230.5565031469,1661412.5611599386,1535178.8504108787,1390006.5894142091,1574311.032987684,1689586.5098876059,1794299.6955321729,1867896.1919545829,1707059.0947234929,1369524.9572015405,1936285.3855656683,1014076.9760999978,1400874.1834658682,2059120.8905605972,1881404.3463218808,1709775.3939829469,1929428.2007871866,2052412.0407957435,2184705.7083493471,2240261.7988190651,2071420.1130214334,1635539.2174703479,2343858.3441371918,1205450.853348732,1688084.4223453999,2450976.4258239865,2258649.9427306056,2012920.3888366818,2289688.3056923747,2414277.436137259,2587803.9179651141,2630362.6818560958,2447696.2855967879,1914226.8793942332,2764836.4606226087,1405960.2091539502,1984794.540088594,2861605.9202211499,2634289.0724070072,2346821.8374379277,2653918.2349568605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,"BS",null,null,null,null,null,"Незавершенное производство","Товары и продукты категории - 2",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,1092436.6521192789,null,null,0,0,0,0,0,526.61700000000042,986.95694999999978,2382.3120299999991,9087.9432000000088,10448.482820400022,16908.68690640002,25350.026959799987,36999.840456000005,47938.49793000007,59340.25401299994,67172.837661422789,60460.323758855695,105405.87566447956,64940.262425129768,94992.466689449735,138748.33418298,142832.89042356238,141662.36946510244,170691.6073196847,193466.85800025333,216689.50335006882,235749.27056941763,229951.61653654464,198510.17873298377,288757.95149242319,161033.52572142519,227310.55872729979,332670.28886585683,318278.3145011235,299202.85253827646,348747.86027954519,381221.24660147727,409027.13848921657,423562.69646982476,399717.90059206635,327018.56556643173,472981.69815601036,249017.57823005319,353287.62713317573,504653.43143137544,481618.81218684465,438618.15357314795,506463.41690501571,533624.29306951165,577689.55798760802,582237.10515593737,552507.58359069377,442655.51648519188,640719.42909686267,333878.44856220484,465961.95844237506,667600.77159653604,624032.80113075674,567542.03430464864,643650.78720416129,691086.45772875845,734714.76552645862,752648.63155515492,695115.62471935153,560491.3539763391,793172.94313304126,414606.23554332554,573421.67138303816,830116.70715215802,766523.53162865341,701260.21702307463,791328.26236960292,842559.16606646776,896327.70266449451,905005.81085853279,845102.00925020874,671128.33658415079,961884.14361399412,494195.12049895525,692306.96804979444,990419.41467782855,922865.15364462137,826846.22964656353,941179.00532004237,992490.74750760198,1063987.2139078081,1063987.2139078081,1000732.7773038149,786589.34060323238,1136960.3328247666,577263.98938441277,815695.71291789412,1157750.5987638235,1077638.8942705393,965192.93276304007,1092436.6521192789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,"BS",null,null,null,null,null,"Незавершенное производство","Товары и продукты категории - 3",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,34129.736406445503,null,null,0,0,0,0,0,13.902000000000001,37.481150000000014,78.887409999999932,348.11440000000016,373.3850664000006,642.57161040000119,914.86809180000273,1414.8640320000013,1798.7477100000033,2311.5916110000035,2552.8721774130026,2319.9535353959945,3986.6341126799962,2444.4531093800033,3553.4761699200026,5105.4056720799999,5171.9550198887009,5044.9661736183916,6013.1091160576907,6828.2247478517238,7536.5761745130294,8151.8514100410393,7820.2790639470913,6723.5403965046862,9651.6632216572762,5467.5022823481704,7623.4299399247393,11092.980460927414,10521.053972868831,9822.4880360258976,11413.434353494435,12534.752056816244,13469.385131038376,13853.104849631665,13028.207365532871,10554.127353092888,15261.569546484156,8149.9695824522059,11522.954540027305,16374.219704208896,15527.051264518639,14036.579496197868,16181.460228778189,17241.187898781616,18645.943924475228,18806.146064311499,17677.134337841533,14130.714080377715,20316.368521278724,10778.22937358683,14970.500829438446,21440.284153468907,19886.159647861496,18026.074698036537,20388.350637993775,22127.064840764739,23472.616688056383,24037.329045883846,22072.968414825853,17717.828220021911,25026.423591983039,13283.13111130055,18330.607948308811,26483.476932383608,24313.547561002895,22070.388565096073,24906.460580673534,26779.344768543262,28523.826127029024,28752.916832633782,26731.23653568048,21101.856181398965,30237.278097640723,15747.08153354656,22046.91764915362,31446.800488944165,29102.610334035009,25942.813521228731,29488.880794095807,31456.891164054163,33713.135273971595,33713.135273971595,31517.968037771061,24661.628255772404,35593.001256778836,18339.173986069858,25867.327450091019,36668.565349224955,33900.39301459305,30207.509237281047,34129.736406445503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[226,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[227,"BS",null,null,null,null,null,"Незавершенное производство","ФОТ производственных рабочих",null,null,0,"руб.",null,null,null,null,null,null,null,null,null,null,-1922070.7067753077,null,null,0,0,0,0,0,674.32312499999989,1458.6265312500013,3323.2910812500013,13482.019499999999,14734.778174999985,24399.040049999981,35766.423787500011,55122.696772499999,70751.361731250072,88963.55463937507,97583.839632562594,95382.452176312683,147376.81749750022,130961.93409750029,114547.05069750035,163225.17643500026,163600.01178187551,162199.63923187554,202325.47567725088,248609.57595331594,285146.96654272545,315808.19684295077,307975.4925754508,300142.78830795176,352168.96890645102,315908.1017959509,279647.23468545079,321298.69887022488,278916.60850372538,236534.51813722588,228098.79891974106,296765.95056373999,340908.17028145492,361961.05843608081,356593.03704858199,351225.01566108316,365012.26801818609,308214.43844856694,251416.60887894779,251214.81061295047,192752.6895268932,134290.5684408322,75828.447354771197,118868.16202715784,185354.2101649195,192500.798868604,190673.59159100801,188846.38431341201,188608.31218788773,114755.33914350718,40902.366099126637,15379.076195016503,-60266.283698156476,-135911.643591322,-211557.00348448753,-187481.14679734409,-124394.77185525,-98251.40401776135,-104928.38795794547,-111605.37189812958,-152231.8434625417,-225678.66680462658,-299125.49014671147,-326594.46035538614,-419704.13411942124,-512813.80788345635,-605923.48164749146,-628714.30310490727,-575204.22707378864,-563701.69741651416,-566634.58836986125,-569567.47932320833,-618834.45021933317,-721275.92516684532,-823717.40011435747,-880153.48935759068,-984829.96154244244,-1089506.4337272942,-1194182.9059121311,-1251557.5312665999,-1201292.0913624465,-1201292.0913624465,-1201292.0913624465,-1201292.0913624465,-1251163.8301941752,-1370673.7914277613,-1490183.7526613474,-1572041.1577891409,-1688717.6741178632,-1805394.1904465854,-1922070.7067753077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,"BS",null,null,null,null,null,"Незавершенное производство","Соцсборы",null,null,0,"руб.",null,null,null,null,null,null,null,null,null,null,-576621.21203261614,null,null,0,0,0,0,0,202.29693749999996,437.58795937500008,996.98732437499984,4044.6058499999999,4420.4334524999977,7319.7120150000046,10729.927136250008,16536.809031750003,21225.408519374992,26689.066391812463,29275.15188976872,28614.735652893723,44213.045249250019,39288.580229250016,34364.115209250012,48967.552930499893,49080.00353456242,48659.891769562382,60697.642703174846,74582.872785994317,85544.089962817263,94742.459052884951,92392.647772634868,90042.836492384784,105650.69067193475,94772.430538784713,83894.170405634679,96389.609661066905,83674.982551116496,70960.355441166088,68429.639675920829,89029.785169119947,102272.45108443405,108588.31753082201,106977.91111457255,105367.50469832309,109503.68040545378,92464.33153456822,75424.982663681731,75364.443183882162,57825.806858064607,40287.170532247052,22748.534206429496,35660.448608145118,55606.263049472123,57750.239660575986,57202.077477296814,56653.915294017643,56582.493656359613,34426.601743044332,12270.70982972905,4613.7228584960103,-18079.885109454393,-40773.493077404797,-63467.101045355201,-56244.344039212912,-37318.431556586176,-29475.421205341816,-31478.516387399286,-33481.611569456756,-45669.553038783371,-67703.600041411817,-89737.647044040263,-97978.338106647134,-125911.24023585767,-153844.1423650682,-181777.04449427873,-188614.29093150422,-172561.26812217012,-169110.50922498852,-169990.37651099265,-170870.24379700422,-185650.33506584167,-216382.77755009383,-247115.22003434598,-264046.04680731148,-295448.98846276104,-326851.93011821061,-358254.87177366018,-375467.2593800053,-360387.62740876526,-360387.62740876526,-360387.62740876526,-360387.62740876526,-375349.14905827492,-411202.13742835075,-447055.12579842657,-471612.34733676165,-506615.30223537982,-541618.25713399798,-576621.21203261614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229]
[230,"PL",null,null,null,null,null,"Валовая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,1524067648.7586758,null,null,0,0,0,0,0,7977.3574124999986,31514.115688825004,72225.357638279995,266180.16144815495,445012.78308632004,621126.83215584001,951455.95995861012,1440089.7932925783,2002846.3615242031,2557855.215889127,2992314.9788327962,2952530.5468252003,3822619.1119239014,2943715.6815975634,2685286.6309265019,4394605.9128996842,5330840.6093933368,5223066.0286525944,5705348.745961627,6819770.7286836728,7776478.9391708942,8529597.6733044125,8546421.7355796918,7499004.887953016,8577362.9637862276,7694471.8586088549,6446134.3504282385,10062208.176500827,11724758.307803944,10748141.775236804,11309003.320353236,13099368.137366187,14418589.048490223,15141329.033978647,14604019.44016299,12283923.396815708,13625403.686013458,12074179.554989554,9792723.6632391401,15082528.642017627,17394482.933370695,15672348.243901199,16083119.484380784,18276110.869426847,19902008.641698219,20746876.104044624,19814398.314889673,16581594.334763855,18153266.291050211,16048224.192479892,12824380.891947854,19613579.315778509,22419078.286466096,19971106.930206284,20279554.773040805,23082825.195731468,25155318.362363726,26162086.691280704,24842084.563793764,20537530.105018057,22334035.496576004,19659181.704217512,15668825.496244205,23921435.248921268,27242159.054453406,24123201.295994382,24477504.984842703,27640074.338317372,30050684.96861973,31092227.910900969,29488918.296014067,24382610.265252352,26451591.562352777,23257239.790170208,18458195.47512982,28100071.428355124,31929084.154200561,28122711.861277118,28342391.192106601,31943624.602859937,34689499.422820039,35876435.949834153,33971009.740163416,28055391.521633744,30386064.147250712,26699848.626155674,21147671.12348409,32147063.280118536,36389417.895314552,32020153.434853457,32137318.459017508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,"PL",null,null,null,null,null,"Валовая прибыль","Крупный чек",null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,1265022108.8842268,null,null,0,0,0,0,0,6245.3639062499988,26100.687425312506,59882.16490199999,223610.18190043746,374456.67983675003,524866.83311474998,803278.74539587495,1214505.434196075,1688792.3822151374,2160225.5232942565,2535116.7203102345,2512367.5159453498,3250484.8350593722,2548450.9172729603,2322832.565950484,3722779.9709294038,4504919.8388589546,4416990.7019728106,4814430.4644835098,5731100.3857566956,6508451.0462001106,7121486.7065696837,7149658.941173845,6326010.4585128138,7210429.1963512804,6533002.4781723581,5519433.3717945451,8383590.152358057,9742069.0222449116,8994028.0149014425,9435950.3362655677,10849508.923408218,11911812.362995867,12495207.585422736,12106851.090807421,10317712.10791974,11393592.747690462,10191182.686385484,8372690.980319228,12511557.903601823,14368900.9640943,13058980.358348284,13372338.623626862,15074853.305304948,16365887.314290024,17050602.473065432,16358673.216946241,13877743.813946113,15131867.100065276,13493640.341236414,10942765.769726694,16229946.514824158,18474794.137966983,16621691.724779977,16859816.520381808,19014158.536822747,20628084.623559602,21435266.554258302,20467634.973850798,17173571.815724883,18586168.077882048,16483048.519884724,13327344.332178639,19741300.885318641,22395420.225257531,20027852.624825493,20294719.152275395,22709251.72048635,24570085.505592056,25395465.948106222,24214092.713273156,20319304.738890357,21947998.105522968,19457451.76989568,15683854.237201337,23154764.451082457,26212188.768882014,23347206.202950977,23512197.56601575,26279605.644497294,28412935.489240978,29343049.623900209,27948021.66834607,23444458.980408702,25289544.260625675,22411087.136565663,18033001.555425476,26570651.714284584,29968164.338509843,26671174.061998591,26753816.156259827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,"PL",null,null,null,null,null,"Валовая прибыль","Средний чек",null,null,2,"руб.",null,null,null,null,null,null,null,null,null,null,223659905.22563809,null,null,0,0,0,0,0,1622.4271874999999,4658.5395635624991,10577.217623174998,35396.237810362509,58610.970286200027,79340.200479899999,122400.65781022504,186284.99656255502,258967.55251424259,326111.61072468397,372719.48991545814,356995.8931309199,464400.03147827077,316382.5993878541,292827.34483526158,555176.89410042949,685356.97757913545,670750.02077497449,745095.02396598272,916035.21108779265,1074403.0879455758,1198064.3014242086,1188981.8116871035,994316.56669074018,1163104.1552359057,982837.03314892156,781965.99387832498,1444577.2196951518,1708102.7809912772,1505017.4798024478,1610630.1943643498,1946065.4652488697,2173595.1002311939,2296671.0161805693,2161262.5086716842,1688188.4049349669,1922630.8485883037,1613147.251803264,1207486.9655355369,2229116.2425060896,2627383.9152934263,2258044.6271049287,2346458.3538973127,2784477.7852902524,3082085.4592796536,3221560.8338508634,3003493.7947258381,2331117.9746856382,2611995.4696184946,2198373.7108117351,1604338.0692861136,2940317.2945783623,3431883.7147802543,2896442.4697491471,2959170.4414108107,3541671.9725655783,3952991.0877167042,4128994.9791522473,3806645.7666407116,2900352.6290351273,3240578.3876733864,2734990.4431386674,1998304.3506655097,3633886.9258255698,4217277.7342112698,3542836.2608663179,3622540.2310165446,4294294.0737268515,4786490.1680398174,4975853.5589179285,4590210.2725848407,3503426.9303656016,3893055.5089548975,3269091.066224549,2362548.0731896441,4292893.4060466066,4967551.7743778694,4119466.8446809426,4168969.7658574022,4913962.2711745389,5459318.7570445687,5684757.1121599786,5217431.2764274664,3951882.8263719622,4379295.0812113285,3665328.1951687951,2631096.8260217402,4813018.4705662895,5548122.4710522611,4585744.5124501362,4618006.9747686833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233,"PL",null,null,null,null,null,"Валовая прибыль","Up-Sale-чек",null,null,3,"руб.",null,null,null,null,null,null,null,null,null,null,35385634.64881134,null,null,0,0,0,0,0,109.56631874999999,754.88869995000016,1765.9751131050002,7173.7417373549997,11945.132963370001,16919.798561190004,25776.556752510001,39299.362533947984,55086.426794822968,71518.081870186477,84478.768607103731,83167.137748930501,107734.24538625826,78882.164936748915,69626.720140756544,116649.04786985286,140563.79295524693,135325.30590480939,145823.25751213572,172635.1318391829,193624.80502520758,210046.66531051905,207780.98271874237,178677.86274946239,203829.61219904054,178632.34728757656,144734.98475536823,234040.80444761858,274586.50456775329,249096.28053291244,262422.78972332092,303793.74870909553,333181.58526316134,349450.43237534043,335905.84068388178,278022.88396100106,309180.0897346937,269849.61680080369,212545.71738437781,341854.49590971461,398198.05398296675,355323.25844798656,364322.5068566103,416779.77883164887,454035.86812854029,474712.7971283251,452231.30321759405,372732.54613210284,409403.7213664414,356210.14043174218,277277.05293504539,443315.50637598726,512400.43371885386,452972.73567716201,460567.81124818395,526994.68634314055,574242.65108741424,597825.15787015634,567803.82330225781,463605.66025804268,507289.03102057823,441142.74119412195,343176.81340005621,546247.4377770588,629461.09498460195,552512.41030257498,560245.60155076929,636528.54410416936,694109.29498785629,720908.40387681429,684615.31015606236,559878.59599639021,610537.9478749095,530696.95404997875,411793.16473883856,652413.57122605736,749343.61094068526,656038.81364519428,661223.86023345205,750056.68718810519,817245.17653449811,848629.21377395943,805556.7953898774,659049.71485308395,717224.80541370867,623433.29442121962,483572.74203687249,763393.09526766324,873131.08575244318,763234.86040473019,765495.32798899559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[234,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"промежуточный расчет финпотока",null,-94.511200000000017,-924.46340000000009,-3418.1826000000005,-12546.1651,-30999.199199999999,-47757.559439999983,-80484.333088379994,-96663.090906792,294046.30674565193,139563.18981427187,428170.37011319981,686781.15617986198,1402621.4413700267,1885224.7245006489,2686507.232141084,2818254.4887251984,2291183.9316272056,5143821.1515092533,980474.83150869235,3104622.6862730132,6397436.3249348048,5879377.3732796945,5070095.3245561374,6757575.7581552761,8311021.3826922765,9705126.3136986345,11188872.227280134,9890240.3266581204,7720725.8050982542,13984114.280562146,3203756.0523175262,7585950.9764605872,15416856.777373504,13088582.774820048,10798317.274127027,13861630.081706814,16348982.027575694,18448300.464979883,19836564.99419893,17282767.416239224,12474916.009358481,22710940.578064807,4934364.8410985526,11919930.527751593,23058557.030261174,19931987.366658147,15809074.46649633,20017099.373839676,22545316.144699965,25833704.451956496,27004634.805530496,23658851.410699502,16861684.414035268,30350878.50262351,6828346.9609027784,15524802.535938816,30386768.356268473,25460390.420531105,20298763.487173699,24826280.029018421,28952565.430741664,32321198.168786999,34753509.616159469,29385280.356428813,21228576.009957984,37035835.239963114,8378708.9392089956,18748714.958983466,37310505.288603067,30738620.422469024,24676214.15203907,30091401.621189583,34582895.201102272,38916211.124409929,40892804.739409782,35295090.031373471,24836144.355912425,44362068.204277724,9530702.7335233577,22357489.38300667,43633638.91206564,36458849.770925,28305509.280368555,35027504.121942148,39719623.004654333,45234448.957647048,47002042.813817322,40881446.259865947,28358445.133306395,51367192.59079928,10629163.581415609,25972497.29275018,51677430.6872866,48082469.274731517,50128561.296734586,64856668.939725094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"промежуточный расчет НДС к уплате",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,466915.82583152206,391327.80140897055,834535.04458078975,1034085.3019907507,930783.18066277681,1021858.473025426,1341241.634929484,1702261.5847542593,1858524.4824658157,1987500.0604458372,1752019.7420819309,1799002.1336397054,1431713.3236602102,1135304.0205392924,2120036.1383291623,2494267.786073558,2133804.475682524,2232571.0566214439,2780857.0106684803,3343176.1358310673,3471997.6138413385,3545375.3007044182,3004078.6874742266,2980177.748518412,2356412.5873162933,1814100.7347924327,3276069.8040773435,3821211.183498607,3227318.3075268799,3283060.6869536596,3943080.6426173104,4669028.1411738973,4801591.422195645,4853912.446697779,4100271.9070658297,4019662.7280334039,3190813.5630628867,2429901.1406778907,4323275.5748507623,4969372.2851198837,4138603.9863015143,4146857.0805039397,5007067.0659373663,5934594.7537198272,6114585.8782128599,6153383.4220404616,5132672.125096174,4961949.5220080279,3901757.8627180639,2955828.7499592057,5281254.8816628335,6063502.9100276222,5025721.6725274697,5049064.6905498113,6033514.1153346989,7122846.3367372602,7273395.1293635285,7311021.6111385953,6099421.9912467003,5884355.6729659187,4620039.8259287886,3495449.8475524583,6230102.8254467146,7138744.2078583706,5866523.8619944481,5846407.9796722215,6978274.3030336872,8247039.3400720432,8400397.2904334664,8442190.0258480906,7031248.4399103336,6769081.5048467964,5324689.696348995,4016107.9653915153,7395399.0296541601,10594668.734024396,10893936.438736646,10934697.575464673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[237,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,1562475763.9907947,null,null,16.718800000000002,0,3528.6747999999998,6398.0217000000048,19327.189500000008,82381.81037250004,193407.34296224502,342629.36564545293,977256.52841048001,1549319.4191757517,2580286.2521859519,3930922.6958700642,6025939.3734665904,8423754.2989282142,11705451.332317114,14914074.202006811,17534269.422403216,23518663.117080681,25124914.048277806,29050411.930103492,35494069.750635743,41185742.913236767,46580172.174341336,53721707.49290818,61765311.44710695,70115023.299017519,79867792.466489434,87564900.327734441,93457958.729976386,106607309.66157289,110297144.11962436,118899291.81236379,133254252.08773917,144698098.60539791,155037842.95214263,168467742.18068913,183109280.43376839,197943900.13079283,214194066.54932395,226912859.67490122,235751485.02963158,256430860.10622191,261525026.28203478,274577173.3678934,295437783.04764831,312212929.07862574,326706384.7758022,345484182.3442409,365226962.29713619,385740687.99106836,407518287.33135146,424703699.34063578,436380983.6109218,463703723.78847718,470371985.31556457,487078333.65146583,514205875.84607244,535335958.81401443,553841053.28524947,577132593.57594907,602378175.77702165,627711196.27861536,655502412.21424437,676372611.49969029,690905819.76155543,724067128.26351249,732257606.62809658,752503309.48103511,785758895.50294495,811069832.29406416,833426092.48129523,861411785.71839106,891294719.09963369,921639636.53992474,954159287.31336296,979252154.87322772,996049366.44622087,1035743201.9626969,1044997215.3184588,1069026510.8789214,1107690540.9552472,1137556946.3218076,1163096960.9800718,1195699345.1046722,1229933211.6832273,1265121998.6506591,1302377815.1677308,1331356852.5086925,1350362920.0201919,1396310220.1943939,1406499626.6891046,1434331679.7782228,1478688082.4707205,1504496260.1396372,1526185659.1418228,1562475763.9907947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[238,null,null,null,null,null,null,"АКТИВЫ","Дебиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[239,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,29350869.785034508,null,null,111.23000000000002,722.65200000000004,7965.8320000000003,23381.344000000005,67309.71100000001,175528.82575000002,364077.34950000001,602813.87552499992,904315.81397000002,1331363.0556568999,1896689.5682414002,2516219.8150283005,3138467.4185945005,3591413.4832391003,4114556.7213156507,4468126.4201252712,4824716.8751264373,5431890.5106536774,6697648.6331498548,7821047.0605556546,8474790.7684944086,9311665.4681076687,10577211.046328217,11828012.471024087,12761621.468549849,12981597.709514873,13287997.128429085,13123170.753177119,13172600.263079964,13752645.158541778,16169350.693823028,18136276.333706792,18756799.289126746,19722532.186872292,21525101.684244387,23163768.290181402,24036762.310888119,23610495.471584469,23404323.879931867,22486597.074455764,22123655.377205934,22543463.310829673,25916449.105328571,28572787.012872446,29104508.480793964,29939371.793886498,32084965.440748926,33968951.437396429,34958825.61071299,34068490.804405078,33593986.497734144,32098885.761077765,31405576.36341767,31712077.717125982,35903380.163053758,39153080.037010141,39522019.125939235,40430778.732051492,43077575.783047974,45525256.620681293,46629591.981629126,45344309.735441357,44370520.480126157,42237837.375003912,41160335.379589193,41493821.963732108,46615348.531706184,50612985.92592258,50951936.590315513,51952278.094020173,55018223.803573348,57770065.761756398,58957158.497232705,57251341.365500525,56072165.950968713,53415545.016540676,52095330.931678914,52367290.6233951,58464401.699461676,63077786.389238819,63341242.962015271,64285847.11363095,67867864.042066038,71030584.678434953,72419820.68532756,70308573.770971134,68920186.000767902,65708083.107811324,64141423.108599491,64343533.510879621,71319655.492306873,76525887.995738104,75477006.153391734,64259259.47747115,47269319.173139967,29350869.785034508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1281792.7046743631,null,null,0,0,0,0,0,2593.0655624999999,5554.4074906250062,12702.995055624997,51781.912630000006,57234.371894099982,94704.322206599871,139029.36292394996,209176.99558424996,268821.13190062484,340867.69507188816,377666.37722676899,350087.21099479962,583486.1186357718,410419.92165954784,499224.49121539481,726237.32345487922,735743.7151537016,725315.25414435938,880331.86288548633,1020547.0717956983,1147417.9537968747,1263439.9575402364,1222633.9278249517,1097556.7571477294,1481750.6463599652,982836.84047287703,1167411.9374072403,1605028.6183183342,1488827.2494850159,1361489.3004131317,1523662.8979372233,1724082.1134025306,1879844.3205818236,1971614.9504079521,1870742.7659265101,1601472.4960224777,2130276.8094426692,1273504.9369743764,1563484.322329998,2109885.3079795837,1939391.842704922,1705497.734049499,1865270.6189546585,2015940.8964506984,2255325.0859081745,2304385.349527359,2179959.1314664185,1789140.292443037,2474163.3416999578,1313589.0250197649,1675336.0917037725,2370446.4159634709,2100751.6423819661,1798889.5617482662,1963326.0663000941,2159074.5416206717,2390773.8743348718,2516855.3273324966,2287840.7835122943,1802647.1559302807,2556583.3557893038,1148584.0759084821,1603763.3256062865,2491148.2761830091,2126626.0511561632,1766448.0493225455,1957962.3975955844,2104421.9575942755,2361791.7419447899,2441208.3198685646,2206628.3939265013,1587331.6871156693,2531494.9805636406,777734.35266435146,1331605.6878956556,2328643.1048259735,1930338.756704092,1449351.0681592226,1707918.4141209126,1811200.2841624022,2123824.548375845,2166383.3122668266,1918267.3121672869,1163798.1294821501,2310876.8154518604,219687.44366836548,889118.70199692249,2012371.579208374,1550495.383338809,995209.83185756207,1281792.7046743631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[241,null,null,null,null,null,null,"АКТИВЫ","Авансы выданные",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,296.32259999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[242,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1531843101.5010858,null,null,-94.511200000000017,-1018.9746000000001,-4437.1572000000006,-16983.3223,-47982.521500000003,-95740.080939999985,-176224.41402837998,-272887.50493517198,21158.801810479956,160721.99162475183,588892.36173795164,1275673.5179178137,2678294.9592878404,4563519.6837884896,7250026.9159295736,10068281.404654771,12359465.336281978,17503286.487791233,18016845.493468404,20730140.378332444,26293041.658686459,31138333.729975399,35277645.873868756,41013363.158998609,47983142.9067614,55986007.635705777,65316355.380520105,73219095.646732375,79187801.7097487,91372913.85667114,93144956.58532846,99595603.541249752,112892424.1802941,123486739.16904061,132151251.96748511,143780310.99257049,157348436.00947773,172453560.33862653,188818127.71898413,202555519.83451894,212026357.15640318,231757119.98594958,234335072.23973185,244440902.03269097,264223389.25887477,280334165.4420343,292915921.60100377,309649960.28788984,328252195.78997248,349416872.1007551,371619915.48408997,390424854.44809163,403186266.95506108,429517482.72965121,433155016.12749106,446249917.52275193,472313410.30416971,492804428.43958098,508964587.94045317,529644010.88896763,553589509.2537719,579976112.6688391,608615036.40678573,631846933.34117413,647942837.22603595,680016722.94399107,684493674.02048194,700286560.22950625,732315810.63644648,756990928.14888787,776641420.62839937,801683757.55903912,830233138.64480674,862026503.43247938,895645913.04252565,923629981.46276057,942366703.82742631,980844416.35873818,985755079.26633275,1004617118.8017869,1042020654.8884059,1071340760.4514725,1093779745.8698466,1122960842.0121164,1155702190.7137372,1192689600.3313122,1231291245.854696,1263730502.0887139,1285057698.7821102,1329655809.8680625,1334960283.7531292,1356916673.0804877,1401198704.7381203,1438686505.2788272,1477921130.1368253,1531843101.5010858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[243,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[244,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,1562475763.9907944,null,null,16.718800000000002,0,3528.6747999999998,6398.0217000000048,19327.189500000008,82381.810372500011,193407.34296224505,342629.36564545316,977256.52841048024,1549319.419175752,2580286.2521859524,3930922.6958700642,6025939.3734665923,8423754.2989282161,11705451.33231711,14914074.202006811,17534269.422403216,23518663.117080681,25124914.048277806,29050411.930103499,35494069.750635743,41185742.913236775,46580172.174341358,53721707.49290821,61765311.447106965,70115023.299017549,79867792.466489464,87564900.327734515,93457958.729976445,106607309.66157295,110297144.11962441,118899291.81236383,133254252.08773923,144698098.60539788,155037842.95214266,168467742.1806891,183109280.43376836,197943900.13079277,214194066.54932389,226912859.67490116,235751485.02963156,256430860.1062218,261525026.28203464,274577173.3678934,295437783.04764831,312212929.07862574,326706384.7758022,345484182.34424096,365226962.29713625,385740687.99106842,407518287.33135146,424703699.3406359,436380983.61092186,463703723.78847724,470371985.31556463,487078333.65146607,514205875.84607244,535335958.81401449,553841053.28524947,577132593.57594907,602378175.777022,627711196.27861559,655502412.2142446,676372611.49969053,690905819.76155567,724067128.26351261,732257606.62809682,752503309.48103523,785758895.50294518,811069832.29406428,833426092.48129547,861411785.71839154,891294719.09963393,921639636.53992486,954159287.31336296,979252154.87322748,996049366.44622064,1035743201.9626967,1044997215.3184584,1069026510.8789213,1107690540.9552467,1137556946.3218071,1163096960.9800713,1195699345.1046717,1229933211.6832266,1265121998.6506586,1302377815.1677299,1331356852.5086918,1350362920.0201907,1396310220.1943932,1406499626.6891038,1434331679.7782223,1478688082.4707201,1504496260.1396368,1526185659.1418226,1562475763.9907944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[245,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1524067648.7586758,null,null,0,0,0,0,0,7977.3574124999986,39491.473101325006,111716.83073960501,377896.99218775996,822909.77527407999,1444036.60742992,2395492.5673885299,3835582.3606811082,5838428.7222053111,8396283.9380944371,11388598.916927233,14341129.463752434,18163748.575676337,21107464.257273901,23792750.888200402,28187356.801100086,33518197.410493422,38741263.43914602,44446612.185107648,51266382.913791321,59042861.852962218,67572459.526266634,76118881.261846334,83617886.149799347,92195249.113585576,99889720.972194433,106335855.32262267,116398063.4991235,128122821.80692744,138870963.58216426,150179966.9025175,163279335.03988367,177697924.0883739,192839253.12235254,207443272.56251553,219727195.95933124,233352599.6453447,245426779.20033425,255219502.8635734,270302031.50559103,287696514.43896174,303368862.68286294,319451982.16724372,337728093.03667057,357630101.67836881,378376977.78241342,398191376.09730309,414772970.43206692,432926236.72311711,448974460.91559702,461798841.80754489,481412421.12332338,503831499.4097895,523802606.3399958,544082161.11303663,567164986.30876815,592320304.67113185,618482391.36241257,643324475.92620635,663862006.03122437,686196041.52780032,705855223.23201787,721524048.72826207,745445483.97718334,772687643.03163671,796810844.32763112,821288349.31247377,848928423.65079117,878979108.61941087,910071336.53031182,939560254.82632589,963942865.09157825,990394456.65393102,1013651696.4441012,1032109891.9192311,1060209963.3475862,1092139047.5017867,1120261759.3630638,1148604150.5551703,1180547775.1580303,1215237274.5808504,1251113710.5306845,1285084720.2708478,1313140111.7924814,1343526175.9397321,1370226024.5658877,1391373695.6893718,1423520758.9694903,1459910176.8648047,1491930330.2996583,1524067648.7586758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[246,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,35390082.676415317,null,null,0,0,0,0,0,13600.51791,35698.737490920001,76402.537135848004,331233.33684672002,352614.19727167208,602042.26522003219,862294.74826118373,1339936.8135668933,1707221.3642295832,2184575.5538704935,2382000.240472977,2160618.8908083211,3718893.9342537392,2017060.7456201715,3276441.3225146411,5047228.5442901794,5054159.848144656,4919262.4555496871,6014180.6768421382,7009019.1493629385,7829420.697137719,8536511.9541866668,8049038.96763332,6815441.3995300904,10122542.067118078,5466488.8122882359,7929511.0874948464,11886834.995689025,11071502.846807074,10289590.801222339,12080076.455943227,13488259.603594929,14546198.707970932,14995954.97265677,13842847.082634559,11082261.09480417,16350980.826126954,8474293.0941431019,12292709.363273967,17791515.249416195,16580515.715832502,14923088.161827764,17318215.45537556,18690581.903499737,20276109.880144462,20454576.413145434,18902710.334463991,14958600.548690457,21843099.282486673,11353850.524831701,16064900.985353716,23324487.432981547,21260423.532403518,19198563.478999376,21816852.918798197,23984850.627506025,25495406.94715051,26127524.778660491,23547679.705269497,18757958.436192401,26797083.480274823,14008882.141865,19612434.998610925,28664313.730072953,25833863.408204149,23392194.358017467,26489070.184397876,28805994.614984035,30723987.124876715,30983405.073356785,28285967.775722444,22181998.861737147,32091071.08445663,16507703.59977597,23398406.653228357,33691221.701750144,30603038.36483185,27202700.768739171,31022148.73096706,33418157.547735259,35867057.10664437,35867057.10664437,32918757.618849285,25603478.147993758,37266805.70064567,19016092.545376942,27115737.580717094,38736767.972453021,35141958.322268531,31237296.286460824,35390082.676415317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[247,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,3.5762786865234375E-7,null,null,16.718800000000002,0,3528.6747999999998,6398.0217000000048,19327.189500000008,59565.985050000018,115392.47487000003,148097.37477000011,242607.93987600016,343905.58863000013,486238.90953600011,602276.06722035073,741833.07854859019,737058.04159332067,946741.96180218086,946041.05042160116,835087.07365746237,1338448.0698706061,1702816.508103732,1683647.1821084544,1854053.1128254831,2191252.1211387031,2497512.7461856529,2762599.7678184249,2898979.1363221109,2577093.913492009,3029315.6557701603,2667474.7679888606,2295125.8503810167,3439126.7952776849,4090542.649550125,3783533.716654703,3987130.730479911,4521551.0892166048,4895065.706309244,5189426.7199421823,5185790.3120446801,4452523.7968844175,5063930.4091443866,4331811.9845808446,3647099.9303259254,5358604.3709824383,6255278.7237896025,5696285.8772782981,5882117.6268317699,6473780.2580221891,6952315.2653021812,7251866.0558123589,7220695.4834445119,6116210.9265115857,6941725.7734038532,5864605.54648,4904405.2677757144,7127266.7046691179,8236552.7969315648,7407469.7803631425,7581676.230281949,8356744.8123359084,8952592.4067686796,9346288.484628737,9226742.551379323,7763747.7417105436,8699797.6747309566,7307757.469774127,6093156.8956981897,8881304.8569967747,10200802.85577327,9174127.3557215929,9365297.9345425963,10264525.993077219,10939253.934500694,11350566.360373616,11184270.966885805,9404171.9539849758,10535321.771658301,8836708.3331429958,7355278.554869175,10681483.585760713,12261624.636033058,10942021.667913556,11136471.789858103,12161976.339136243,12979616.732215762,13420161.702481985,13234808.337926984,11096390.269380927,12455680.455926776,10412007.544520259,8677963.0052411556,12558141.652333617,14298412.676157236,12883149.606451511,13412522.973073602,6426092.3968607187,3.5762786865234375E-7,3.5762786865234375E-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]
[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,1886270.347314328,null,null,0,0,0,0,0,773.71875,1765.4109375000007,4007.8893750000025,15948.912187500002,18681.16124999999,29980.293749999983,44287.070624999993,67866.950418749999,88153.856812500046,111156.17409375007,123396.24636562506,123396.24636562518,185982.8358,185982.8358,185982.8358,253394.5577624999,263833.4584125001,263833.4584125001,311446.78946250025,369331.40476912539,416029.27214100026,455940.83141625114,455940.83141625114,455940.83141625114,531494.80349474959,531494.80349474773,531494.80349474773,613889.28902924806,613889.28902924806,613889.28902924806,636420.06392887235,722434.6739031598,779533.46097721159,809330.02823137119,809330.02823137119,809330.02823137119,855422.03985480964,855422.03985480964,855422.03985480964,913824.16613084078,913824.16613084078,913824.16613084078,913824.16613084078,992244.92095088959,1073915.9412772134,1090629.6014930084,1090629.6014930084,1090629.6014930084,1129450.6738777086,1129450.6738777086,1129450.6738777086,1179556.9121784642,1179556.9121784642,1179556.9121784642,1179556.9121784642,1250997.6808552891,1332335.5741392076,1370436.4990254045,1370436.4990254045,1370436.4990254045,1370436.4990254045,1370436.4990254045,1370436.4990254045,1427374.9132163376,1427374.9132163376,1427374.9132163376,1427374.9132163376,1485018.666858092,1582730.5260326713,1605764.9612725526,1605764.9612725526,1605764.9612725526,1610119.1490926892,1610119.1490926892,1610119.1490926892,1658052.5725327432,1658052.5725327432,1658052.5725327432,1658052.5725327432,1707794.1497087181,1825797.933614254,1838354.421546489,1838354.421546489,1838354.421546489,1849435.5635511577,1849435.5635511577,1849435.5635511577,1886270.347314328,1886270.347314328,1886270.347314328,1886270.347314328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1131762.2083886266,null,null,0,0,0,0,0,464.23124999999999,1059.2465625000002,2404.7336249999998,9569.3473125,11208.696749999999,17988.176250000004,26572.242375000002,40720.170251250005,52892.314087499995,66693.70445624998,74037.747819375014,74037.747819375014,111589.70148000005,111589.70148000005,111589.70148000005,152036.73465749994,158300.07504749997,158300.07504749997,186868.07367750001,221598.84286147496,249617.56328459992,273564.49884975003,273564.49884975003,273564.49884975003,318896.88209684985,318896.88209684985,318896.88209684985,368333.57341754995,368333.57341754995,368333.57341754995,381852.0383573249,433460.8043418983,467720.07658632938,485598.01693882514,485598.01693882514,485598.01693882514,513253.22391288914,513253.22391288914,513253.22391288914,548294.49967850745,548294.49967850745,548294.49967850745,548294.49967850745,595346.95257053897,644349.56476633437,654377.76089581288,654377.76089581288,654377.76089581288,677670.40432663076,677670.40432663076,677670.40432663076,707734.14730708674,707734.14730708674,707734.14730708674,707734.14730708674,750598.60851318017,799401.34448352456,822261.89941524714,822261.89941524714,822261.89941524714,822261.89941524714,822261.89941524714,822261.89941524714,856424.94792980328,856424.94792980328,856424.94792980328,856424.94792980328,891011.20011485368,949638.3156196028,963458.97676353157,963458.97676353157,963458.97676352784,966071.48945561051,966071.48945561051,966071.48945561051,994831.54351964593,994831.54351964593,994831.54351964593,994831.54351964593,1024676.4898252338,1095478.7601685598,1103012.6529279128,1103012.6529279128,1103012.6529279128,1109661.3381307274,1109661.3381307274,1109661.3381307274,1131762.2083886266,1131762.2083886266,1131762.2083886266,1131762.2083886266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[250,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[252]
[253,null,null,null,null,null,null,"Прямые расходы",null,null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,549955406.733374,null,null,84500,189500,485500,236500,637500,315846.203125,325388.40807291667,844201.55723958334,445641.0708333333,451276.604375,538356.27625,1229270.8009375001,780919.828125,912965.44921875,1055960.974609375,1136335.6314453124,1665228.9364453123,1583472.671875,1156798.471875,1467989.711875,2029435.5234375,2040610.6840937501,2615996.6640937501,2388041.6304687504,2706002.9929093751,3004779.0759843746,3256866.2577499999,3153499.0377500001,2841828.39775,4459580.2027500002,2646785.3027499998,3270331.8227499998,4407277.3125468753,4202047.0925468747,4009255.8725468749,4480337.8554515624,4912119.6367227808,5861801.5717217186,5435555.7436123434,5149126.1836123439,4479513.0636123437,5914529.8343160935,3928194.2343160938,4851443.9543160936,6287051.8284107819,5985943.368410781,6190907.908410782,6172375.6684107818,6498904.8375333883,7017157.836840909,7075274.7168963505,6720344.4568963507,5782388.0368963499,7574087.1049825493,5023938.8049825504,6120566.9249825496,8484178.6788932998,7400064.9188933,6918128.7588932998,7529887.2188932998,7985641.1845195927,8468580.0093433876,8671366.3844355904,8093918.2244355902,7009255.2044355907,8915480.3204764947,5951390.5204764931,7794725.2404764937,9314907.7925582975,8678815.7325582989,8146315.1925582979,8831408.9325582981,9294050.8941122089,9829005.2210784927,9919688.0393836759,9337289.7193836756,8017527.1993836751,10287912.93554559,6837758.135545589,8899922.9555455893,10576808.673750062,9919703.4737500623,9196008.8737500608,10012366.213750063,10467614.354593039,11106513.648468312,11109773.411237836,10512639.577237837,8986959.8572378363,11579219.533769423,7692896.7337694243,9348398.7537694238,12382311.194035217,11050552.394035216,10252204.194035217,11107162.394035216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[256,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прочие производственные расходы","Средний чек",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1800731.1360000002,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[261,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,7300000,null,null,0,100000,300000,0,400000,0,0,500000,0,0,0,600000,0,0,0,0,600000,0,0,0,0,0,600000,0,0,0,0,0,0,600000,0,0,0,0,0,0,0,600000,0,0,0,0,0,0,0,0,600000,0,0,0,0,0,0,0,0,0,600000,0,0,0,0,0,0,0,0,0,0,600000,0,0,0,0,0,0,0,0,0,0,0,600000,0,0,0,0,0,0,0,0,0,0,0,0,600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,21131112.787903331,null,null,84500,84500,175500,195500,195500,195500,195500,195500,195500,195500,195500,195500,198035,198035,200765,202765,202765,202765,202765,202765,202765,202765,202765,202765,205376.05,205376.05,208187.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,210387.95,213077.3315,213077.3315,215973.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,218393.58850000001,221163.651445,221163.651445,224146.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,226808.79615499999,229661.96098834998,229661.96098834998,232734.60003964996,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,235662.80003964997,238601.55981800047,238601.55981800047,241766.37804083951,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,244987.39804083953,248014.32061254053,248014.32061254053,251274.08338206471,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,254817.20538206474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[266,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,"начисление",null,null,null,null,null,null,4270020.6161315339,null,null,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[267,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,2627690.1180000021,null,null,0,0,0,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,24200.000000000004,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,26620.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,29282.000000000007,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,32210.200000000012,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,35431.220000000016,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,38974.342000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[271,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Средний чек",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,44939515.95000001,null,null,0,0,0,0,0,630,1055.2500000000002,2674.35,9684,11145.599999999999,17463.599999999999,26705.7,38304,49995,60979.5,68011.649999999994,60391.799999999996,105894,57528,94273.2,148554,150773.4,149068.79999999999,184631.4,212758.19999999998,242118,265806,253805.40000000002,214918.19999999998,323226,171099,250878.60000000003,377208,351977.4,327916.79999999999,385835.4,424524.6,456678,474678,436039.19999999995,351741.6,517176,263088,381603.60000000003,554148,515662.20000000007,465566.39999999997,540691.20000000007,570729.6,619578,624456,578356.20000000007,456699.6,670428,340119,482466.6,699048,637243.19999999995,574286.4,654172.20000000007,703853.1,749898,768708,691837.2,551262.6,787518,403164,564429.6,825138,742624.2,674640,763360.2,814319.10000000009,866988,875988,797218.2,626358.6,904608,456804,646392.6,932418,847422,753264,859912.20000000007,907685.1,974268,974268,893770.2,695154.6,1011888,505944,721488.6,1030698,935874,831888,943974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale-чек",null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1148172.3900000004,null,null,0,0,0,0,0,10.5,37.800000000000004,72.87,352.79999999999995,358.02,641.52,886.14,1390.8,1749,2295.8999999999996,2464.83,2260.86,3853.7999999999997,2018.1000000000001,3262.1400000000003,4960.7999999999993,4909.68,4733.76,5741.2799999999988,6499.14,7173.5999999999995,7786.1999999999989,7250.579999999999,6139.1399999999994,9040.1999999999989,4767.2999999999993,6863.2199999999993,10266.599999999999,9510.48,8823.36,10342.079999999998,11232.420000000002,12135.599999999999,12435.599999999999,11472.84,9133.32,13510.199999999999,6830.0999999999995,9908.2199999999993,14304.599999999999,13289.939999999999,11933.28,13840.74,14609.669999999998,15840.599999999999,15991.199999999999,14691.24,11644.920000000002,16935.599999999999,8623.7999999999993,12178.32,17709.599999999999,16073.639999999998,14537.28,16489.439999999999,17721.87,18804.599999999999,19266.599999999999,17339.939999999999,13810.02,19728.599999999999,10095.299999999999,14133.420000000002,20652.599999999999,18587.34,16788,19022.04,20221.32,21597.599999999999,21747.599999999999,19853.64,15546.72,22521.599999999999,11335.8,16088.52,23133.599999999999,20984.399999999998,18652.800000000003,21254.94,22435.77,24078.6,24078.6,22086.54,17178.419999999998,25002.600000000002,12501.300000000001,17825.22,25464.600000000002,23082.300000000003,20517.599999999999,23217.300000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[275,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,117478096.74805444,null,null,0,0,0,0,0,1110.15625,2357.486979166667,5409.778645833333,21780.208333333336,23884.21875,39407.8125,57925.546875,88615.40625,113979.9609375,143149.48046875,157225.59726562499,157225.59726562499,245207.59375,245207.59375,245207.59375,332685.171875,335185.46468750003,335185.46468750003,402713.42343750002,474932.77146874997,534658.78921874997,584635.46750000003,584635.46750000003,584635.46750000003,699743.11749999993,699743.11749999993,699743.11749999993,809199.81734374992,809199.81734374992,809199.81734374992,823543.01957812486,929357.14247906255,1001158.1847859374,1035818.1193171876,1035818.1193171876,1035818.1193171876,1127511.5737046874,1127511.5737046874,1127511.5737046874,1203500.4922390624,1203500.4922390624,1203500.4922390624,1203500.4922390624,1273288.2046833755,1381727.3733814687,1393323.6313395,1393323.6313395,1393323.6313395,1489442.0837135001,1489442.0837135001,1489442.0837135001,1554440.217491,1554440.217491,1554440.217491,1554440.217491,1608952.5027163394,1712019.5756577218,1754686.2956891854,1754686.2956891854,1754686.2956891854,1797353.0157206485,1797353.0157206485,1797353.0157206485,1882686.4557835751,1882686.4557835751,1882686.4557835751,1882686.4557835751,1939167.0494570825,2034504.6625080698,2053441.5856483346,2053441.5856483346,2053441.5856483346,2122398.1057728846,2122398.1057728846,2122398.1057728846,2185281.7505455557,2185281.7505455557,2185281.7505455557,2185281.7505455557,2250840.2030619225,2349037.9445044394,2349037.9445044394,2349037.9445044394,2349037.9445044394,2439568.1910671988,2439568.1910671988,2439568.1910671988,2484833.314348578,2484833.314348578,2484833.314348578,2484833.314348578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[277,"ндс(-)",null,"*",null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,"руб.",null,null,null,"начисление",null,null,null,null,null,null,5617184.2559999954,null,null,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,62208,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,89579.51999999999,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,107495.424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[280]
[283,"BS(+)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Крупный чек",null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,7613046.4000000013,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,124415.99999999999,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[285,"BS(+)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale-чек",null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1522609.28,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[290,"BS(+)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Расходы на поддержание конверсии",null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,1705999.9999999981,null,null,0,5000,10000,11000,12000.000000000002,13000.000000000002,14000.000000000002,15000,16000,17000,18000,19000,20000,20000,21000,21000,22000,22000,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[291,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[294,"BS(+)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,0,"руб.",null,null,null,"начисление",null,null,null,null,null,null,4270020.6161315339,null,null,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[296,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[300,"BS(+)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale-чек",null,3,0,null,null,null,"начисление",null,null,null,null,null,null,959539.46499999962,null,null,0,0,0,0,0,10.5,37.800000000000004,72.87,352.79999999999995,358.02,641.52,886.14,1390.8,1749,2295.8999999999996,2464.83,2260.86,3853.7999999999997,1681.7500000000002,2718.4500000000003,4134,4091.4000000000005,3944.8,4784.3999999999996,5415.9500000000007,5978,6488.4999999999991,6042.15,5115.95,7533.4999999999991,3972.7499999999995,5719.3499999999995,8555.5,7925.4,7352.8000000000011,8618.4,9360.3500000000022,10113,10363,9560.7000000000007,7611.1,11258.5,5691.75,8256.85,11920.5,11074.949999999999,9944.4000000000015,11533.95,12174.724999999999,13200.5,13326,12242.7,9704.1000000000022,14113,7186.5,10148.6,14758,13394.699999999999,12114.400000000001,13741.199999999999,14768.225,15670.5,16055.5,14449.949999999999,11508.35,16440.5,8412.75,11777.850000000002,17210.5,15489.45,13990,15851.7,16851.100000000002,17998,18123,16544.7,12955.6,18768,9446.5,13407.1,19278,17487,15544.000000000004,17712.45,18696.475000000002,20065.5,20065.5,18405.45,14315.349999999999,20835.500000000004,10417.750000000002,14854.350000000002,21220.500000000004,19235.250000000004,17098,19347.750000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[301,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[304,"BS(+)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,0,0,null,null,null,"начисление",null,null,null,null,null,null,35243429.02441632,null,null,0,0,0,0,0,333.046875,707.24609375000011,1622.9335937499998,6534.0625000000009,7165.265625,11822.34375,17377.6640625,26584.621875000001,34193.98828125,42944.844140624999,47167.679179687497,47167.679179687497,73562.278124999997,73562.278124999997,73562.278124999997,99805.551562499997,100555.63940625,100555.63940625,120814.02703125001,142479.83144062498,160397.63676562498,175390.64025,175390.64025,175390.64025,209922.93524999998,209922.93524999998,209922.93524999998,242759.94520312495,242759.94520312495,242759.94520312495,247062.90587343744,278807.14274371875,300347.45543578122,310745.43579515629,310745.43579515629,310745.43579515629,338253.47211140621,338253.47211140621,338253.47211140621,361050.14767171873,361050.14767171873,361050.14767171873,361050.14767171873,381986.46140501264,414518.21201444062,417997.08940184995,417997.08940184995,417997.08940184995,446832.62511405,446832.62511405,446832.62511405,466332.06524729996,466332.06524729996,466332.06524729996,466332.06524729996,482685.75081490178,513605.87269731652,526405.88870675559,526405.88870675559,526405.88870675559,539205.90471619449,539205.90471619449,539205.90471619449,564805.93673507252,564805.93673507252,564805.93673507252,564805.93673507252,581750.11483712471,610351.39875242091,616032.47569450038,616032.47569450038,616032.47569450038,636719.43173186539,636719.43173186539,636719.43173186539,655584.52516366669,655584.52516366669,655584.52516366669,655584.52516366669,675252.06091857667,704711.38335133181,704711.38335133181,704711.38335133181,704711.38335133181,731870.45732015965,731870.45732015965,731870.45732015965,745449.9943045734,745449.9943045734,745449.9943045734,745449.9943045734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,"BS(+)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Прочие расходы отдела продаж",null,2,0,null,null,null,"начисление",null,null,null,null,null,null,4758986.879999998,null,null,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,62207.999999999993,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,74649.599999999991,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,89579.520000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[309,null,null,null,null,null,null,"НДС к возмещению",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,61698281.062666677,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,109543.93333333335,161409.1399999999,236029.96666666656,237350.76333333342,333248.42666666675,280624.86333333375,317535.72333333362,354391.09999999963,385108.69999999972,367880.83000000007,315935.72333333315,560621.03333333321,258488.54999999981,362412.9700000002,528188.26666666754,493983.22999999952,461851.36000000034,537257.33000000054,585846.33666666597,728569.7666666666,649536.43333333265,601798.17333333287,490195.98666666634,709498.53333333321,378442.60000000009,532317.55333333369,755121.2666666666,704936.52333333343,739097.28000000026,736008.57333333325,774847.75333333295,837728.09999999963,844404.53333333414,785249.49000000022,628923.41999999993,906714.26666666567,481689.55000000075,664460.90333333239,1044313.2666666657,863627.63999999966,783304.94666666631,885264.68999999948,948937.16166666709,1007095.7666666657,1031136.9333333327,934895.57333333232,754118.40333333239,1062578.1333333347,568563.16666666698,875785.62000000011,1110660.4666666668,1004645.1233333349,915895.03333333321,1030077.3233333342,1094457.0616666675,1162959.6333333366,1173442.9666666687,1076376.58,856416.16000000015,1219873.2033333331,644847.40333333239,988541.54,1254397.7033333331,1144880.17,1024264.4033333315,1160323.959999999,1221489.8316666633,1306696.8699999992,1306696.8699999992,1207174.5643333346,952894.61099999957,1365323.0036666673,717602.53700000048,993519.54033333436,1489364.1703333352,1267404.3703333344,1134346.3370000012,1276839.3703333344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[310]
[313,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Крупный чек",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,9003655.6799999997,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[315,"CF(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale-чек",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1800731.1360000002,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[319,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,7300000,null,null,0,93333.333333333328,286666.66666666663,20000,373333.33333333331,26666.666666666668,0,466666.66666666663,33333.333333333336,0,0,560000,40000,0,0,0,560000,40000,0,0,0,0,560000,40000,0,0,0,0,0,560000,40000,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,0,560000,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1990533.3333333335,null,null,0,4666.666666666667,9666.6666666666679,10933.333333333334,11933.333333333336,12933.333333333336,13933.333333333336,14933.333333333336,15933.333333333334,16933.333333333336,17933.333333333336,18933.333333333336,19933.333333333336,20000,20933.333333333332,21000,21933.333333333336,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,22000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[323,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,14150385.567855617,null,null,32500,65000,100000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135975,136950,138000,139050,139050,139050,139050,139050,139050,139050,139050,139050,140054.25,141058.5,142140,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,144255.8775,145290.255,146404.20000000001,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,148583.55382500001,149648.96265,150796.326,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,153041.06043974997,154138.4315295,155320.21577999997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,157632.29225294248,158762.58447538497,159979.82225339999,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,162361.26102053077,163525.46200964655,164779.21692100202,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[324,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,4220210.7245818265,null,null,0,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[328,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Крупный чек",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,24119840.874999996,null,null,0,0,0,0,26.250000000000004,125.56250000000003,482.03750000000014,1494.7625000000003,3135.4875000000002,7409.8000000000011,9198.2250000000022,14798.849999999999,20992.275000000001,29938.125,37324.087500000001,44500.350000000006,49313.212500000009,49012.350000000006,66138.450000000012,49942.650000000009,73798.8,97278.6,98550.3,102312.6,121530.45000000001,136926.90000000002,148973.40000000002,153823.50000000003,148457.70000000001,135788.40000000002,165168.6,119278.2,162997.35,208437.6,198078.30000000002,196563,224831.25000000003,243076.19999999998,255586.2,251841,236868.6,207207.45,250090.35000000003,173772.45,236067.15000000005,294594.30000000005,278005.65000000002,267922.42500000005,302348.10000000003,319386.07500000007,335752.95000000007,325966.50000000006,305486.85000000003,264723.45,316504.35000000003,218940.45,292501.65000000002,364813.80000000005,338256.15,326082.30000000005,363313.35,387620.70000000007,402090.45,393243.00000000006,361882.35000000003,313651.95000000007,369862.35000000009,256558.95000000007,340753.65000000008,426044.40000000008,392225.85000000003,377878.87500000006,419532.60000000009,444120.82500000007,461136.45000000007,446304.75000000006,413993.85000000003,355356.45000000007,422222.85000000009,289688.70000000007,386832.45000000007,478996.50000000006,442414.2,421076.25,469121.10000000009,494013.44999999995,514514.70000000007,495358.50000000006,461036.10000000003,393790.95000000007,469415.10000000009,320259.45000000007,428391.45000000007,527884.50000000012,486955.5,409876.50000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[330,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Up-Sale-чек",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1131920.28,null,null,0,0,0,0,1.05,5.88,22.197000000000003,76.313999999999993,157.37099999999998,382.71599999999995,467.53199999999998,765.37200000000007,1073.3579999999999,1552.9499999999998,1929.963,2326.1819999999998,2562.933,2555.1720000000005,3427.4940000000001,2561.1779999999999,3766.6260000000002,4927.8719999999994,4957.6559999999999,5111.8019999999997,6036.0839999999989,6762.7380000000003,7303.8179999999993,7514.369999999999,7207.253999999999,6582.1679999999997,7967.9219999999987,5736.4139999999989,7808.6219999999994,9971.0519999999979,9456.2160000000003,9368.01,10699.499999999998,11533.374,12129.323999999999,11912.819999999998,11208.671999999999,9778.3739999999998,11813.982,8193.1739999999991,11125.667999999998,13864.535999999998,13073.687999999998,12582.411,14194.511999999999,14994.008999999998,15755.784,15296.579999999998,14306.411999999998,12400.944,14797.511999999999,10243.284,13674.107999999998,17065.175999999999,15807.947999999997,15246.170999999998,16967.441999999999,18092.888999999999,18750.533999999996,18335.61,16872.822,14622.263999999999,17242.421999999999,11958.653999999999,15882.648000000001,19853.087999999996,18270.941999999999,17578.14,19519.452000000001,20649.203999999998,21453.203999999998,20748.719999999998,19259.052,16520.603999999999,19641.131999999998,13466.124,17987.124,22255.68,20545.133999999998,19551.525000000001,21773.471999999998,22928.618999999999,23879.393999999997,22990.17,21396.522000000001,18275.544000000002,21784.601999999999,14862.414000000001,19878.804000000004,24493.440000000002,22582.86,19005.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[333,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,116235680.09088013,null,null,0,0,0,0,0,555.078125,1733.8216145833335,3883.6328125,13594.993489583334,22832.213541666668,31646.015625,48666.6796875,73270.4765625,101297.68359374999,128564.720703125,150187.53886718748,157225.59726562499,201216.59550781248,245207.59375,245207.59375,288946.3828125,333935.31828125002,335185.46468750003,368949.44406250003,438823.097453125,504795.78034374997,559647.12835937494,584635.46750000003,584635.46750000003,642189.29249999986,699743.11749999993,699743.11749999993,754471.46742187499,809199.81734374992,809199.81734374992,816371.41846093757,876450.0810285937,965257.66363249999,1018488.1520515624,1035818.1193171876,1035818.1193171876,1081664.8465109374,1127511.5737046874,1127511.5737046874,1165506.0329718748,1203500.4922390624,1203500.4922390624,1203500.4922390624,1238394.3484612191,1327507.7890324222,1387525.5023604843,1393323.6313395,1393323.6313395,1441382.8575265002,1489442.0837135001,1489442.0837135001,1521941.1506022501,1554440.217491,1554440.217491,1554440.217491,1581696.3601036696,1660486.0391870306,1733352.9356734536,1754686.2956891854,1754686.2956891854,1776019.6557049169,1797353.0157206485,1797353.0157206485,1840019.7357521118,1882686.4557835751,1882686.4557835751,1882686.4557835751,1910926.7526203289,1986835.8559825763,2043973.1240782021,2053441.5856483346,2053441.5856483346,2087919.8457106093,2122398.1057728846,2122398.1057728846,2153839.9281592201,2185281.7505455557,2185281.7505455557,2185281.7505455557,2218060.9768037391,2299939.0737831807,2349037.9445044394,2349037.9445044394,2349037.9445044394,2394303.0677858191,2439568.1910671988,2439568.1910671988,2462200.7527078879,2484833.314348578,2484833.314348578,2484833.314348578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[334,"CF(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,34497979.030111745,null,null,0,0,0,0,0,0,333.046875,707.24609375000011,1622.9335937499998,6534.0625000000009,7165.265625,11822.34375,17377.6640625,26584.621875000001,34193.98828125,42944.844140624999,47167.679179687497,47167.679179687497,73562.278124999997,73562.278124999997,73562.278124999997,99805.551562499997,100555.63940625,100555.63940625,120814.02703125001,142479.83144062498,160397.63676562498,175390.64025,175390.64025,175390.64025,209922.93524999998,209922.93524999998,209922.93524999998,242759.94520312495,242759.94520312495,242759.94520312495,247062.90587343744,278807.14274371875,300347.45543578122,310745.43579515629,310745.43579515629,310745.43579515629,338253.47211140621,338253.47211140621,338253.47211140621,361050.14767171873,361050.14767171873,361050.14767171873,361050.14767171873,381986.46140501264,414518.21201444062,417997.08940184995,417997.08940184995,417997.08940184995,446832.62511405,446832.62511405,446832.62511405,466332.06524729996,466332.06524729996,466332.06524729996,466332.06524729996,482685.75081490178,513605.87269731652,526405.88870675559,526405.88870675559,526405.88870675559,539205.90471619449,539205.90471619449,539205.90471619449,564805.93673507252,564805.93673507252,564805.93673507252,564805.93673507252,581750.11483712471,610351.39875242091,616032.47569450038,616032.47569450038,616032.47569450038,636719.43173186539,636719.43173186539,636719.43173186539,655584.52516366669,655584.52516366669,655584.52516366669,655584.52516366669,675252.06091857667,704711.38335133181,704711.38335133181,704711.38335133181,704711.38335133181,731870.45732015965,731870.45732015965,731870.45732015965,745449.9943045734,745449.9943045734,745449.9943045734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[338]
[339,"BS",null,null,null,null,null,"Задолженность перед персоналом",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1325433.1430905014,null,null,32500,32500,67500,67500,67500,68055.078125,68678.743489583299,70204.889322916672,78390.104166666584,79442.109374999913,87203.906249999913,96462.773437499913,112782.70312499991,125464.98046875017,141099.74023437517,148137.79863281257,148137.79863281245,192128.796875,192128.796875,192128.796875,235867.58593749953,237117.73234374961,237117.73234374961,270881.71171875019,307995.63573437557,337858.64460937539,363928.4837500006,363928.48375000153,363928.4837500006,421482.30875000078,421482.30875000078,421482.30875000078,476210.65867187455,476210.65867187455,476210.65867187455,483382.25978906266,537323.69873953052,573224.21989297122,591668.13215859421,591668.13215859048,591668.13215859234,637514.85935234651,637514.85935234278,637514.85935234651,675509.31861953065,675509.31861953437,675509.31861953065,675509.31861953437,711468.58366668597,765688.16801573709,772633.66034474969,772633.66034474969,772633.66034474969,820692.8865317516,820692.8865317516,820692.88653174788,853191.95342050493,853191.95342050493,853191.95342050493,853191.95342051238,881545.46712293476,933079.00359361619,955594.14785985649,955594.14785986394,955594.14785986394,976927.50787559152,976927.50787559152,976927.50787559152,1019594.2279070616,1019594.2279070616,1019594.2279070616,1019594.2279070541,1048964.8169662505,1096633.6234917417,1107319.322839871,1107319.322839871,1107319.322839871,1141797.5829021484,1141797.5829021484,1141797.5829021484,1173239.4052884877,1173239.4052884877,1173239.4052884877,1173239.4052884877,1207182.8325358033,1256281.7032570541,1257535.4581684172,1257535.4581684172,1257535.4581684023,1302800.5814498067,1302800.5814498067,1302800.5814498067,1325433.1430905014,1325433.1430905014,1325433.1430904865,1325433.1430905014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[342]
[343,"BS",null,null,null,null,null,"Задолженность по прямым расходам",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,5070687.3266664147,null,null,0,7000,20666.666666666744,733.33333333337214,26876.366666666698,3716.3991666666698,7243.021333333294,42418.844833332885,64372.71466666639,59179.705333333084,98791.524999999529,174125.49966666577,200037.04333333237,259252.71833333268,324853.41950000019,369917.08250000019,320522.34866666677,596096.76666666672,266305.70266666746,439367.07466666703,751982.06866666814,759990.8166666677,754335.14066666877,891169.65866666974,1024082.0446666698,1160444.066666669,1300734.7086666678,1252964.7186666648,949664.08466666238,1706861.8766666627,755550.79466666048,1092568.18066666,1809347.448666662,1684965.4166666572,1504767.9806666519,1792319.6506666471,1970759.4206666495,2177617.8266666457,2255426.7826666506,2114145.4026666591,1515850.6906666597,2621442.946666657,1138683.0546666561,1651275.6306666574,2617162.0726666562,2445889.6966666495,2151218.0986666633,2494942.0226666545,2620338.3706666762,2880429.9666666472,2945267.0126666594,2781490.4726666678,1960665.6706666518,3365467.656666657,1470701.0346666463,2070429.3006666526,3334220.6026666556,3003534.5866666548,2605003.4286666606,2995030.8676666338,3227560.0856666192,3457401.5266666263,3617656.2226666175,3311149.9526666291,2369713.0406666305,3941331.6066666488,1742135.2746666297,2451544.6706665978,3881628.2326666303,3489613.8446666151,3048354.0926665813,3489291.8676665649,3718585.2256665826,4000006.0266666003,4104090.9526665695,3815682.7226665467,2677258.3806665391,4524407.9066665396,1963083.0646665916,2807084.7406665944,4369391.146666564,3981786.9666665569,3393565.0126665048,3928315.6276665106,4134088.0656665079,4491957.6266665272,4553816.912666522,4273369.8826665506,2962117.4206665494,5053686.3066665456,2167710.1446665451,3089054.7806665227,4864778.1066665128,4392381.766666539,3748042.2066664919,5070687.3266664147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[347,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Крупный чек",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,9003655.6799999997,null,null,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,103680,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,124416,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,149299.19999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,179159.03999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,null,null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale-чек",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,1800731.1360000002,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,29859.839999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,35831.807999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[352,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Представительские расходы",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,278030200,null,null,0,0,0,0,0,5000,11000,22400,89000,89100,143200,194400,281200,361000,441000,484200,424199.99999999994,736000,394500,643300,1001000,1007100,987200,1214100,1390800,1567000,1714000,1623600,1374800,2054000,1086000,1583400,2377000,2213100,2059200,2420100,2652400,2857000,2957000,2719800,2185400,3219000,1634500,2370900,3437000,3196800,2881600,3345300,3531150,3832000,3864000,3570300,2822399.9999999995,4132000,2098500,2972899.9999999995,4312000,3925800,3541600,4029300,4333900,4612000,4727000,4254300,3389400,4842000,2478500,3469900,5072000,4564800,4140000,4686300,4994150,5322000,5372000,4893300,3840900,5552000,2801000,3966900,5717000,5193000,4616000,5266800,5559400,5967000,5967000,5473800,4257400,6197000,3098500,4418400,6312000,5728500,5092000,5773500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,null,null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга","Командировочные расходы",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,7300000,null,null,0,50000,170000,90000,290000,80000,120000,250000,100000,150000,0,300000,120000,180000,0,0,300000,120000,180000,0,0,0,300000,120000,180000,0,0,0,0,300000,120000,180000,0,0,0,0,0,300000,120000,180000,0,0,0,0,0,0,300000,120000,180000,0,0,0,0,0,0,0,300000,120000,180000,0,0,0,0,0,0,0,0,300000,120000,180000,0,0,0,0,0,0,0,0,0,300000,120000,180000,0,0,0,0,0,0,0,0,0,0,300000,120000,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,14233402.053771794,null,null,65000,65000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,136950,136950,139050,139050,139050,139050,139050,139050,139050,139050,139050,139050,141058.5,141058.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,145290.255,145290.255,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,149648.96265,149648.96265,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,154138.4315295,154138.4315295,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,158762.58447538497,158762.58447538497,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,163525.46200964655,163525.46200964655,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[358,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Соцсборы",null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,4270020.6161315339,null,null,19500,19500,40500,40500,40500,40500,40500,40500,40500,40500,40500,40500,41085,41085,41715,41715,41715,41715,41715,41715,41715,41715,41715,41715,42317.549999999996,42317.549999999996,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,42966.45,43587.076500000003,43587.076500000003,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44255.443500000001,44894.688795000002,44894.688795000002,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,45583.106804999996,46241.529458849996,46241.529458849996,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,46950.600009149988,47628.775342615489,47628.775342615489,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,48359.118009424499,49057.638602893967,49057.638602893967,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,49809.891549707238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[360,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[363,null,null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Средний чек",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,44939515.95000001,null,null,0,0,0,0,0,630,1055.2500000000002,2674.35,9684,11145.599999999999,17463.599999999999,26705.7,38304,49995,60979.5,68011.649999999994,60391.799999999996,105894,57528,94273.2,148554,150773.4,149068.79999999999,184631.4,212758.19999999998,242118,265806,253805.40000000002,214918.19999999998,323226,171099,250878.60000000003,377208,351977.4,327916.79999999999,385835.4,424524.6,456678,474678,436039.19999999995,351741.6,517176,263088,381603.60000000003,554148,515662.20000000007,465566.39999999997,540691.20000000007,570729.6,619578,624456,578356.20000000007,456699.6,670428,340119,482466.6,699048,637243.19999999995,574286.4,654172.20000000007,703853.1,749898,768708,691837.2,551262.6,787518,403164,564429.6,825138,742624.2,674640,763360.2,814319.10000000009,866988,875988,797218.2,626358.6,904608,456804,646392.6,932418,847422,753264,859912.20000000007,907685.1,974268,974268,893770.2,695154.6,1011888,505944,721488.6,1030698,935874,831888,943974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[366,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,158338710.02847067,null,null,0,0,0,30000,30000,31443.203125,33064.733072916664,37032.712239583336,58314.270833333336,61049.484375,81230.15625,105303.2109375,145200.02812500001,178173.94921875,216094.32460937501,240393.27644531248,240393.27644531248,354769.87187500001,354769.87187500001,354769.87187500001,468490.72343750001,471741.10409375001,471741.10409375001,559527.45046874997,653412.60290937498,731056.42598437495,796026.10774999997,803226.10774999997,803226.10774999997,952866.05274999992,952866.05274999992,952866.05274999992,1095159.7625468748,1095159.7625468748,1095159.7625468748,1113805.9254515623,1251364.2852227814,1344705.6402217187,1389763.5551123437,1398403.5551123437,1398403.5551123437,1517605.0458160937,1517605.0458160937,1517605.0458160937,1616390.6399107813,1616390.6399107813,1616390.6399107813,1616390.6399107813,1707114.6660883883,1848085.5853959094,1863160.72074135,1873528.72074135,1873528.72074135,1998482.7088275501,1998482.7088275501,1998482.7088275501,2082980.2827383,2082980.2827383,2082980.2827383,2082980.2827383,2153846.2535312413,2287833.4483550382,2343300.184395941,2355741.7843959411,2355741.7843959411,2411208.5204368429,2411208.5204368429,2411208.5204368429,2522141.9925186476,2522141.9925186476,2522141.9925186476,2522141.9925186476,2595566.7642942076,2719505.6612604908,2744123.6613428351,2759053.581342835,2759053.581342835,2848697.0575047499,2848697.0575047499,2848697.0575047499,2930445.7957092226,2930445.7957092226,2930445.7957092226,2930445.7957092226,3015671.783980499,3143328.8478557714,3143328.8478557714,3161244.7518557715,3161244.7518557715,3278934.0723873586,3278934.0723873586,3278934.0723873586,3337778.7326531517,3337778.7326531517,3337778.7326531517,3337778.7326531517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[368,null,null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,null,"руб.",null,null,null,"учет",null,null,null,null,null,null,35243429.02441632,null,null,0,0,0,0,0,333.046875,707.24609375000011,1622.9335937499998,6534.0625000000009,7165.265625,11822.34375,17377.6640625,26584.621875000001,34193.98828125,42944.844140624999,47167.679179687497,47167.679179687497,73562.278124999997,73562.278124999997,73562.278124999997,99805.551562499997,100555.63940625,100555.63940625,120814.02703125001,142479.83144062498,160397.63676562498,175390.64025,175390.64025,175390.64025,209922.93524999998,209922.93524999998,209922.93524999998,242759.94520312495,242759.94520312495,242759.94520312495,247062.90587343744,278807.14274371875,300347.45543578122,310745.43579515629,310745.43579515629,310745.43579515629,338253.47211140621,338253.47211140621,338253.47211140621,361050.14767171873,361050.14767171873,361050.14767171873,361050.14767171873,381986.46140501264,414518.21201444062,417997.08940184995,417997.08940184995,417997.08940184995,446832.62511405,446832.62511405,446832.62511405,466332.06524729996,466332.06524729996,466332.06524729996,466332.06524729996,482685.75081490178,513605.87269731652,526405.88870675559,526405.88870675559,526405.88870675559,539205.90471619449,539205.90471619449,539205.90471619449,564805.93673507252,564805.93673507252,564805.93673507252,564805.93673507252,581750.11483712471,610351.39875242091,616032.47569450038,616032.47569450038,616032.47569450038,636719.43173186539,636719.43173186539,636719.43173186539,655584.52516366669,655584.52516366669,655584.52516366669,655584.52516366669,675252.06091857667,704711.38335133181,704711.38335133181,704711.38335133181,704711.38335133181,731870.45732015965,731870.45732015965,731870.45732015965,745449.9943045734,745449.9943045734,745449.9943045734,745449.9943045734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[371,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[372]
[376,"PL(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Средний чек",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,1522609.28,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[377,"PL(-)",null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Up-Sale-чек",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,1522609.28,null,null,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,20736,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,24883.199999999997,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,29859.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,240403783.3333334,null,null,0,52500,177500,100500,301500,97500,144500,286900,204500,255600,160700,512900,420700,561000,461500,505200,745700,878000,497083.33333333331,554416.66666666674,852500.00000000012,857583.33333333337,1091000,1130083.3333333333,1327333.3333333333,1324166.6666666667,1446666.6666666667,1371333.3333333333,1164000,1980000,1023333.3333333334,1487833.3333333333,1999166.6666666667,1862583.3333333333,1734333.3333333333,2035083.3333333333,2228666.666666667,2649166.666666667,2582500.0000000005,2434833.3333333335,1839500,2700833.3333333335,1380416.6666666667,1994083.3333333333,2882500.0000000005,2682333.3333333335,2669666.666666667,2906083.3333333335,3110958.3333333335,3211666.666666667,3238333.3333333335,2993583.3333333335,2370333.333333333,3461666.666666667,1767083.3333333333,2495750,3861666.666666667,3389833.3333333335,3119666.666666667,3376083.3333333335,3629916.666666667,3861666.666666667,3957500.0000000005,3563583.3333333335,2842833.3333333335,4053333.3333333335,2083750,3159916.666666667,4345000,3972333.3333333335,3468333.3333333335,3923583.3333333335,4180125.0000000005,4453333.333333333,4495000,4096083.3333333335,3219083.3333333335,4645000,2352500.0000000005,3574083.3333333335,4882500,4495833.333333333,3865000.0000000005,4407333.333333333,4651166.666666667,4990833.333333333,4990833.333333333,4579833.333333333,3566166.666666667,5182500,2600416.666666667,3700333.3333333335,5528333.333333333,4892083.333333333,4411666.666666667,4829583.333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1694999.9999999981,null,null,0,2500,7500,10500,11500,12500.000000000002,13500.000000000002,14500,15500,16500,17500,18500,19500,20000,20500,21000,21500,22000,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[385,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","ФОТ сотрудников маркетинга",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,14233402.053771794,null,null,65000,65000,135000,135000,135000,135000,135000,135000,135000,135000,135000,135000,136950,136950,139050,139050,139050,139050,139050,139050,139050,139050,139050,139050,141058.5,141058.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,143221.5,145290.255,145290.255,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,147518.14500000002,149648.96265,149648.96265,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,151943.68935,154138.4315295,154138.4315295,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,156502.00003049997,158762.58447538497,158762.58447538497,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,161197.06003141499,163525.46200964655,163525.46200964655,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,166032.97183235746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга","Прочие расходы маркетинга",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,2132505.9099999988,null,null,0,0,0,0,4000,8000,12000,16000,20000,20000,20000,20000,20000,20000,20000,20000,20400,20800,17666.666666666668,18000,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18333.333333333336,18700,19066.666666666668,19433.333333333336,19800,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20166.666666666672,20570.000000000007,20973.333333333339,21376.666666666675,21780.000000000007,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22183.333333333339,22627.000000000007,23070.666666666675,23514.333333333339,23958.000000000007,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24401.666666666675,24889.700000000008,25377.733333333341,25865.766666666674,26353.80000000001,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,26841.833333333343,27378.670000000016,27915.506666666679,28452.343333333345,28989.180000000015,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,29526.016666666681,30116.537000000015,30707.057333333356,31297.57766666669,31888.098000000024,32478.618333333357,32478.618333333357,32478.618333333357,32478.618333333357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[390,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Крупный чек",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,20444775.125,null,null,0,0,0,0,0,262.50000000000006,730.62500000000023,1521.6250000000002,6790.0000000000009,7123.5000000000018,12321,17475.750000000004,26790.000000000004,34012.5,43826.250000000007,47500.875000000007,43218.000000000007,74190.000000000015,32681.250000000007,53016.250000000007,81387.500000000015,81101.250000000015,78740.000000000015,96063.750000000015,109297.50000000003,121712.50000000003,132550.00000000003,124357.50000000003,105297.50000000001,156050.00000000003,82387.500000000015,119280,178712.50000000003,165926.25000000003,154140.00000000003,180888.75000000003,197267.5,212837.50000000003,219087.5,201847.5,161367.50000000003,238237.50000000006,120681.25000000003,175061.25000000006,253212.50000000006,235372.5,211720.00000000003,245666.25000000006,259314.37500000006,281275.00000000006,283800.00000000006,261416.25000000006,206955,301900.00000000006,153543.75000000003,217148.75000000003,315400.00000000006,286672.50000000006,258970.00000000006,294153.75,316255.00000000006,336025.00000000006,344337.50000000012,309903.75,246855.00000000006,352650.00000000012,180481.25000000006,252673.75000000006,369275.00000000012,332347.50000000006,300750.00000000006,340616.25000000006,362508.12500000006,386775.00000000012,389900.00000000012,355578.75000000006,278748.75000000006,403400.00000000012,203262.50000000006,288198.75000000006,414837.50000000012,376537.50000000006,334700.00000000006,381622.50000000012,402823.75,432337.50000000012,432337.50000000012,396585.00000000006,308455.00000000006,448962.50000000012,224481.25000000006,320092.50000000006,457275.00000000012,414731.25000000006,368650.00000000012,417543.75000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[393,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[395,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","ФОТ продавцов-консультантов",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,117478096.74805444,null,null,0,0,0,0,0,1110.15625,2357.486979166667,5409.778645833333,21780.208333333336,23884.21875,39407.8125,57925.546875,88615.40625,113979.9609375,143149.48046875,157225.59726562499,157225.59726562499,245207.59375,245207.59375,245207.59375,332685.171875,335185.46468750003,335185.46468750003,402713.42343750002,474932.77146874997,534658.78921874997,584635.46750000003,584635.46750000003,584635.46750000003,699743.11749999993,699743.11749999993,699743.11749999993,809199.81734374992,809199.81734374992,809199.81734374992,823543.01957812486,929357.14247906255,1001158.1847859374,1035818.1193171876,1035818.1193171876,1035818.1193171876,1127511.5737046874,1127511.5737046874,1127511.5737046874,1203500.4922390624,1203500.4922390624,1203500.4922390624,1203500.4922390624,1273288.2046833755,1381727.3733814687,1393323.6313395,1393323.6313395,1393323.6313395,1489442.0837135001,1489442.0837135001,1489442.0837135001,1554440.217491,1554440.217491,1554440.217491,1554440.217491,1608952.5027163394,1712019.5756577218,1754686.2956891854,1754686.2956891854,1754686.2956891854,1797353.0157206485,1797353.0157206485,1797353.0157206485,1882686.4557835751,1882686.4557835751,1882686.4557835751,1882686.4557835751,1939167.0494570825,2034504.6625080698,2053441.5856483346,2053441.5856483346,2053441.5856483346,2122398.1057728846,2122398.1057728846,2122398.1057728846,2185281.7505455557,2185281.7505455557,2185281.7505455557,2185281.7505455557,2250840.2030619225,2349037.9445044394,2349037.9445044394,2349037.9445044394,2349037.9445044394,2439568.1910671988,2439568.1910671988,2439568.1910671988,2484833.314348578,2484833.314348578,2484833.314348578,2484833.314348578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[396,"PL(-)",null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж","Соцсборы",null,0,"руб.",null,null,null,"учет",null,null,null,null,null,null,35243429.02441632,null,null,0,0,0,0,0,333.046875,707.24609375000011,1622.9335937499998,6534.0625000000009,7165.265625,11822.34375,17377.6640625,26584.621875000001,34193.98828125,42944.844140624999,47167.679179687497,47167.679179687497,73562.278124999997,73562.278124999997,73562.278124999997,99805.551562499997,100555.63940625,100555.63940625,120814.02703125001,142479.83144062498,160397.63676562498,175390.64025,175390.64025,175390.64025,209922.93524999998,209922.93524999998,209922.93524999998,242759.94520312495,242759.94520312495,242759.94520312495,247062.90587343744,278807.14274371875,300347.45543578122,310745.43579515629,310745.43579515629,310745.43579515629,338253.47211140621,338253.47211140621,338253.47211140621,361050.14767171873,361050.14767171873,361050.14767171873,361050.14767171873,381986.46140501264,414518.21201444062,417997.08940184995,417997.08940184995,417997.08940184995,446832.62511405,446832.62511405,446832.62511405,466332.06524729996,466332.06524729996,466332.06524729996,466332.06524729996,482685.75081490178,513605.87269731652,526405.88870675559,526405.88870675559,526405.88870675559,539205.90471619449,539205.90471619449,539205.90471619449,564805.93673507252,564805.93673507252,564805.93673507252,564805.93673507252,581750.11483712471,610351.39875242091,616032.47569450038,616032.47569450038,616032.47569450038,636719.43173186539,636719.43173186539,636719.43173186539,655584.52516366669,655584.52516366669,655584.52516366669,655584.52516366669,675252.06091857667,704711.38335133181,704711.38335133181,704711.38335133181,704711.38335133181,731870.45732015965,731870.45732015965,731870.45732015965,745449.9943045734,745449.9943045734,745449.9943045734,745449.9943045734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[398,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[401,"BS",null,null,null,null,null,"Незавершенное производство",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,149235.85499989986,null,null,0,52500,185000,115500,242000,174500,63000,317500,218000,68500,69000,369500,250000,70000,70500,72500,374600,255800,106466.66666666791,106800.00000000186,106800,106800,356800,256800,106800,106800,106800,108633.33333333582,110100.00000000745,361200.00000000745,261933.33333334327,112300.0000000149,112300.0000000149,112300.0000000149,112300.0000000149,112300.0000000149,112300.0000000149,362300.0000000298,262300.0000000298,114316.66666670144,115930.0000000298,117140.0000000298,117946.66666668653,118350.0000000149,118350.0000000149,118350,368350,268350,118350,118350,118350,120568.33333334327,122343.0000000298,123674.0000000298,124561.33333337307,125005.0000000298,375005.0000000298,275005.0000000298,125005.0000000298,125005.0000000298,125005.0000000298,125005.0000000298,125005.0000000298,127445.16666668653,129397.30000001192,130861.40000000596,131837.46666666865,382325.5,282325.5,132325.5,132325.5,132325.5,132325.5,132325.5,132325.5,135009.68333333731,137157.02999997139,138767.53999996185,139841.2133333087,390378.04999995232,290378.04999995232,140378.04999995232,140378.04999995232,140378.04999995232,140378.04999995232,140378.04999995232,140378.04999995232,143330.65166664124,145692.73299998045,147464.29399996996,148645.33466660976,149235.85499989986,399235.85499989986,299235.85499989986,149235.85499989986,149235.85499989986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[404,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"промежуточный расчет НДС к уплате",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,357371.89249818877,229918.6614089706,598505.07791412319,796734.53865741729,597534.75399611006,741233.60969209229,1023705.9115961504,1347870.4847542597,1473415.782465816,1619619.2304458371,1436084.0187485977,1238381.1003063722,1173224.7736602104,772891.05053929216,1591847.871662495,2000284.5560735587,1671953.1156825235,1695313.7266214434,2195010.6740018143,2614606.3691644007,2822461.1805080059,2943577.1273710853,2513882.7008075602,2270679.2151850788,1977969.9873162932,1281783.1814590991,2520948.5374106769,3116274.6601652736,2488221.0275268797,2547052.1136203264,3168232.8892839774,3831300.0411738981,3957186.8888623104,4068662.9566977792,3471348.4870658298,3112948.4613667382,2709124.013062886,1765440.2373445584,3278962.3081840966,4105744.6451198845,3355299.039634848,3261592.3905039402,4058129.9042706992,4927498.9870531615,5083448.9448795281,5218487.8487071292,4378553.7217628416,3899371.3886746927,3333194.6960513969,2080043.1299592056,4170594.4149961667,5058857.7866942873,4109826.639194136,4018987.3672164776,4939057.0536680315,5959886.7034039237,6099952.1626968598,6234645.0311385952,5243005.8312467001,4664482.4696325855,3975192.4225954562,2506908.3075524583,4975705.1221133815,5993864.0378583707,4842259.4586611167,4686084.0196722224,5756784.4713670239,6940342.4700720441,7093700.4204334673,7235015.4615147561,6078353.828910334,5403758.5011801291,4607087.1593489945,3022588.4250581805,5906034.859320825,9327264.3636910617,9759590.1017366443,9657858.2051313389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[409,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,29350869.785034508,null,null,111.23000000000002,722.65200000000004,7965.8320000000003,23381.344000000005,67309.71100000001,175528.82575000002,364077.34950000001,602813.87552499992,904315.81397000002,1331363.0556568999,1896689.5682414002,2516219.8150283005,3138467.4185945005,3591413.4832391003,4114556.7213156507,4468126.4201252712,4824716.8751264373,5431890.5106536774,6697648.6331498548,7821047.0605556546,8474790.7684944086,9311665.4681076687,10577211.046328217,11828012.471024087,12761621.468549849,12981597.709514873,13287997.128429085,13123170.753177119,13172600.263079964,13752645.158541778,16169350.693823028,18136276.333706792,18756799.289126746,19722532.186872292,21525101.684244387,23163768.290181402,24036762.310888119,23610495.471584469,23404323.879931867,22486597.074455764,22123655.377205934,22543463.310829673,25916449.105328571,28572787.012872446,29104508.480793964,29939371.793886498,32084965.440748926,33968951.437396429,34958825.61071299,34068490.804405078,33593986.497734144,32098885.761077765,31405576.36341767,31712077.717125982,35903380.163053758,39153080.037010141,39522019.125939235,40430778.732051492,43077575.783047974,45525256.620681293,46629591.981629126,45344309.735441357,44370520.480126157,42237837.375003912,41160335.379589193,41493821.963732108,46615348.531706184,50612985.92592258,50951936.590315513,51952278.094020173,55018223.803573348,57770065.761756398,58957158.497232705,57251341.365500525,56072165.950968713,53415545.016540676,52095330.931678914,52367290.6233951,58464401.699461676,63077786.389238819,63341242.962015271,64285847.11363095,67867864.042066038,71030584.678434953,72419820.68532756,70308573.770971134,68920186.000767902,65708083.107811324,64141423.108599491,64343533.510879621,71319655.492306873,76525887.995738104,75477006.153391734,64259259.47747115,47269319.173139967,29350869.785034508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[412,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1050777356.1859894,null,null,-32594.511200000001,-216018.97460000002,-635270.49053333327,-904249.98896666663,-1546606.1548333333,-1932481.7598983333,-2333830.0143096298,-3237077.0056226719,-3353621.5561270202,-3668844.7716877484,-3726999.983157882,-4179341.4657488535,-3505616.4213371603,-2453849.8273052615,-732687.25298188534,1005556.1607355,1582116.4220840596,5488424.9169058129,4624938.3200413166,6204714.0050303591,10356806.785113541,13408847.917892069,15259756.148358349,19078913.551352784,23852520.693964537,29389140.28312454,36029732.854813859,41099084.923276149,44238597.677875802,53374034.567381576,51806469.461288892,55686214.950460188,65908291.171499327,72670160.26569894,77607071.115596563,85592075.847017884,95098673.636189729,105334865.40012899,117020732.68583256,126069515.41108836,130952740.94402695,146657419.4921006,144202860.21956673,150502156.18754312,165779390.42881033,176437887.39089245,183273161.3234511,194914556.83925965,207975666.4292177,223307755.93411785,239355878.96761614,252061946.42472151,258849069.51279461,279994609.19696808,277195126.71782541,285433650.35743713,305373067.53565013,318996962.37616807,328623766.90681356,343048594.76543474,360235283.94730997,379472698.21905351,400667671.43272388,416434039.44600999,425333369.61776954,451160105.09060669,448055032.48128778,457638388.46583551,482961741.86093444,499570674.37615091,511549486.9444375,529231430.04085231,549857503.5946691,573342513.68603754,598336860.26832378,617771607.319175,628208794.30245697,659520781.84365606,655677209.17703843,667471868.97294688,697165607.41096723,717323285.49028385,731002304.48424125,751866108.98776102,775621415.08805096,803245435.68131173,832107869.95731592,854961214.14842939,866943093.1335876,903491300.77268744,898934504.29898477,913457359.04890716,948658379.10746288,975890635.28446817,1005363062.7254308,1050777356.1859894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[414,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,1081559254.5306988,null,null,-32483.281199999998,-162500,-442304.65853333322,-765368.64496666659,-1237296.4438333332,-1579859.8685858336,-1901198.2573190054,-2304060.1350420476,-2179523.8295270205,-2211747.344136748,-1666606.0927098817,-1154592.2877966037,92027.992841590574,1476384.7878344643,3793237.163405655,5923848.958087543,7131520.5082053021,11759601.546195267,11839473.541517388,14631785.556801416,19664634.877062831,23563057.101153448,26919082.44883094,32044057.885262374,37741489.234310091,43624955.946436293,50687969.940783195,55553522.937611572,58618854.69810351,68969630.372283325,69220590.328918114,75102203.221574202,86382419.078944415,93993819.702056229,100605962.10025406,110391807.03513646,120971818.06048034,131187505.19229522,142658971.51617232,150541171.91813722,154793798.81725526,171448299.61237276,171510760.92853618,180756777.52274546,197112134.21758384,208435001.02748382,217431974.4982495,231017128.89561081,245068782.93638143,259749921.82443112,275372600.81487763,286461359.65059906,292166129.1686554,314304524.25579405,314536657.23923224,326387071.48615104,347640538.07755286,361803497.75060153,373625237.2516098,390662182.45241618,409148955.4705599,427332786.82883,447680052.24018276,461087162.77119315,468425749.45328921,495341371.81012821,495950802.55556929,510237463.21736455,536687152.22743315,553781904.02132726,568466484.2973336,589091783.70020473,611051409.54949629,633087972.29348302,656982560.03916109,673528790.41297507,682028613.95125139,714558334.98761487,715059186.44249797,732271639.10008168,763125871.52780855,783679849.4106189,800459897.64446616,824744990.13031673,849992814.10754073,875818212.05065846,903334817.32035029,922730895.2200743,932394007.10466897,970293175.39301896,970622492.56962681,991021601.60164249,1026546992.6950635,1041999626.0002787,1053776827.585429,1081559254.5306988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[415,null,null,null,null,null,null,"ПАССИВЫ","Собственный капитал",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1035959758.9429691,null,null,-84500,-221500,-574500,-880500,-1391500,-1766868.8457125002,-2172243.1380965919,-2689719.3376978952,-2968680.2470830735,-3124444.0683717532,-3041173.5124659133,-3018488.3534448035,-2478818.3882772252,-1568937.4759717721,-66543.234692020109,1791436.1126954637,3380837.7230753517,5501184.163124253,7248311.9728468163,8627351.3652316518,11228551.721360503,14756132.409993423,17946450.201218933,21444382.180045143,25725685.639152773,30851776.60233929,36509616.717893705,42272253.579056725,47246832.459259741,52176336.253629304,57383244.692821495,60771826.857166402,66954945.987787023,74971640.433044091,82172377.695734024,89538300.490635693,98311395.327945769,107846752.57138094,118102062.29508057,128010770.39163122,136306990.04483458,144728572.42986527,153253807.01720539,158727807.61279511,168278405.69306862,180391881.78136188,190862419.39685228,201409171.78615561,213811225.5713824,227533804.47623971,242049810.3967213,255931332.07804796,267361236.46258214,278848460.91531646,290355323.18614715,297724041.72311246,310147755.62666434,325930396.63423711,339616679.75221676,353251611.99636424,369297733.1692428,386991567.28892982,405513424.52910829,423198926.60846645,437483272.04571557,451965869.4551484,466243199.87222278,475243573.78132385,490860761.70435351,510278750.14958197,527171531.28635138,543847704.66196918,563288185.16784096,584672824.54871559,607018807.38689959,628249496.72686327,645473143.29939866,662858305.63953924,679923708.37083054,690721059.26708138,709398719.72501981,732402980.57547033,752353947.96633077,771844296.90468729,794541796.98462081,819431479.62897253,845504839.03756881,870173336.36649442,890197024.72322369,910370963.9013716,930096699.37142456,942890081.80180585,964394198.05822253,990900467.9298352,1013652763.5076535,1035959758.9429691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[417,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,3.5762786865234375E-7,null,null,16.718800000000002,0,3528.6747999999998,6398.0217000000048,19327.189500000008,59565.985050000018,115392.47487000003,148097.37477000011,242607.93987600016,343905.58863000013,486238.90953600011,602276.06722035073,741833.07854859019,737058.04159332067,946741.96180218086,946041.05042160116,835087.07365746237,1338448.0698706061,1702816.508103732,1683647.1821084544,1854053.1128254831,2191252.1211387031,2497512.7461856529,2762599.7678184249,2898979.1363221109,2577093.913492009,3029315.6557701603,2667474.7679888606,2295125.8503810167,3439126.7952776849,4090542.649550125,3783533.716654703,3987130.730479911,4521551.0892166048,4895065.706309244,5189426.7199421823,5185790.3120446801,4452523.7968844175,5063930.4091443866,4331811.9845808446,3647099.9303259254,5358604.3709824383,6255278.7237896025,5696285.8772782981,5882117.6268317699,6473780.2580221891,6952315.2653021812,7251866.0558123589,7220695.4834445119,6116210.9265115857,6941725.7734038532,5864605.54648,4904405.2677757144,7127266.7046691179,8236552.7969315648,7407469.7803631425,7581676.230281949,8356744.8123359084,8952592.4067686796,9346288.484628737,9226742.551379323,7763747.7417105436,8699797.6747309566,7307757.469774127,6093156.8956981897,8881304.8569967747,10200802.85577327,9174127.3557215929,9365297.9345425963,10264525.993077219,10939253.934500694,11350566.360373616,11184270.966885805,9404171.9539849758,10535321.771658301,8836708.3331429958,7355278.554869175,10681483.585760713,12261624.636033058,10942021.667913556,11136471.789858103,12161976.339136243,12979616.732215762,13420161.702481985,13234808.337926984,11096390.269380927,12455680.455926776,10412007.544520259,8677963.0052411556,12558141.652333617,14298412.676157236,12883149.606451511,13412522.973073602,6426092.3968607187,3.5762786865234375E-7,3.5762786865234375E-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]
[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,1927022.0942429155,null,null,19500,19500,40500,40500,40500,41297.278124999997,42266.492656249997,44527.667218750001,56603.409812500002,58873.962375000003,70310.52,84449.906437500002,108389.79212624996,128171.30236874995,151353.54859687504,162920.42699906247,162920.4269990625,226866.97960500012,226866.97960500006,226866.979605,293557.28622000007,300570.71445374994,300570.71445374982,349397.10070874996,406396.22430210002,452332.75005022483,491921.58909974992,491921.58909974992,491921.58909974992,571786.26734684967,571786.26734684967,571786.26734685013,654059.96862067468,654059.96862067422,654059.96862067515,671881.39423076203,755855.02358561708,811654.60852211062,840598.89623398148,840598.89623398148,840598.89623398148,895762.13952429499,895762.13952429499,895762.13952429499,953600.09085022658,953600.09085022751,953600.09085022751,953600.09085022751,1022228.1027705511,1103762.4655757742,1117957.9571026638,1117957.9571026638,1117957.9571026638,1170086.1362456791,1170086.136245681,1170086.136245681,1219649.3193593863,1219649.3193593845,1219649.3193593863,1219649.3193593863,1279525.8887869306,1359248.7466396913,1395618.3881311528,1395618.3881311528,1395618.388131151,1408418.4041405898,1408418.4041405916,1408418.4041405916,1468181.4846740216,1468181.4846740253,1468181.4846740253,1468181.4846740253,1520390.0902945921,1607618.4897146411,1627850.5704674534,1627850.5704674572,1627850.5704674534,1651150.039196901,1651150.039196901,1651150.0391968973,1698775.186692737,1698775.186692737,1698775.1866927333,1698775.186692737,1748986.1893467046,1849247.7821227871,1857533.9278289527,1857533.9278289527,1857533.9278289564,1891341.687000595,1891341.687000595,1891341.687000595,1927022.0942429081,1927022.0942429081,1927022.0942429081,1927022.0942429155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[423]
[425,null,null,null,null,null,null,"Управленческие расходы",null,null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,244943391.88182572,null,null,2280300,1320300,1430300,1440300,1440300,1452481.3689485001,1454265.2390886487,1458244.6541626495,1497304.3361726627,1476202.6146471698,1502772.8221898885,1526993.9368507937,1599582.5759395757,1602753.1899099033,1632952.6108551032,1613227.1703610199,1584085.0745499716,1778802.9687934164,1614732.034273935,1610383.397748471,1828544.0103451568,1693520.110151313,1677302.8027347217,1832078.1856823964,1896732.4010921868,1913956.9919760798,1932353.8149256015,1836145.3968233527,1819210.8495729221,2075871.4074754468,1853517.1936350511,1831935.3299029209,2135991.5322101694,1955637.017061227,1939917.2421818522,2018724.6356479339,2228614.9024464409,2233373.7859611548,2205454.2937253932,2127841.4407872455,2089314.7203037394,2302105.7540436769,2125462.0993985133,2085511.0847905586,2367030.6397230271,2260015.9171094554,2231778.719062631,2277019.3660389152,2468953.9267535233,2621150.6437094202,2495004.3749581128,2452081.4712182987,2397972.9939119117,2628163.1667631557,2444551.9958106177,2387661.5906018103,2691638.4437355055,2614521.7507368634,2573899.7269069552,2634977.8449451029,2794500.6894275341,2997334.9751696917,2959777.6705776807,2850807.6243770351,2778247.5304769943,2925277.6085909433,2838272.6825505751,2767532.6593700908,3155717.2905351152,3057299.5267303255,3005393.5813765973,3093250.6199763939,3227636.4475081018,3488789.5815177653,3417744.4251360679,3351281.6294184448,3264618.399561076,3485062.2113801558,3355946.2296124985,3270351.4540978782,3683464.3236026764,3631908.1022515874,3568017.638466916,3691327.7103670603,3819976.7231756351,4142026.5846544886,4045091.7372966595,4012409.6884239623,3911344.7143180678,4218703.4951113695,4049892.0999113326,3949935.0034518451,4405386.4377410458,4399330.6802540924,4325485.4225816801,4502425.1134742256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[428,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,19207445.859908324,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[431,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,"учет",null,null,null,null,null,null,14939124.557706524,null,null,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[433,null,null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие сотрудники",null,10,"руб.",null,null,null,"учет",null,null,null,null,null,null,10670803.255504657,null,null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,103000,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,106090,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,109272.7,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,112550.88099999999,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,115927.40742999998,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,119405.22965289999,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,122987.386542487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[434,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[436,null,null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,19834326.738888975,null,null,1049800,89800,89800,89800,89800,91847.333749999991,92280.027229166662,95641.413360416671,120793.9762125,95874.701297916661,119781.08337500002,126887.72485000001,153042.50630006249,147901.85237625,155984.27078531252,128291.2203784688,99384.41341753125,266310.49371618748,102184.602099,102184.602099,274424.23292662494,120293.27010862497,105329.23054612501,232936.53247762501,236040.27501553876,235392.80065688249,218737.0786892625,118411.38265488749,118411.38265488749,333222.31424333242,121998.37163708248,121998.37163708248,339271.41549152241,125626.4738415225,125626.4738415225,168565.74335092149,303867.56181436719,284345.84610460076,212497.83460802259,138952.17034427251,138952.17034427251,295664.23705672153,141557.3305892217,141557.3305892217,296822.86876519636,144138.44393902452,144138.44393902452,144138.44393902452,253338.75200752253,376412.19340503187,190547.39839002374,156965.42324221681,156965.42324221681,312252.70360069262,159535.65965138006,159535.65965138006,295106.66128787963,161779.5622017273,161779.5622017273,161779.5622017273,225375.35451645579,391986.43686583958,271562.54538317356,175651.79987646942,175651.79987646942,223412.08985853812,176438.9457887141,176438.9457887141,346317.89450843981,179238.75123611325,179238.75123611325,179238.75123611325,207483.92988866288,426934.59092716983,244267.66278202232,192854.20379896899,192854.20379896899,277332.45877642563,194240.73398158944,194240.73398158944,329802.70625117118,196465.69431271238,196465.69431271238,196465.69431271238,205793.77348012145,480136.1618194239,227317.04442925361,210556.83296736126,210556.83296736126,330890.59247746575,212523.86792231456,212523.86792231456,315155.94988230022,214201.54252948056,214201.54252948056,214201.54252948056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[439,"ндс(-)",null,"*",null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,5059819.9154326813,null,null,530000,0,0,0,0,2012.828125,2404.3049479166675,5668.5165104166645,30301.622968749998,5291.6343229166687,28705.915000000001,35208.974062500012,55978.155843749992,49984.701703125007,57093.042890625016,28906.806960937549,0,164125.89161718747,0,0,169350.30721874995,14964.039562499966,0,125466.68662500003,121348.11780000002,118685.14136718751,100325.69603437503,0,0,211223.94260624997,0,0,213644.94164999994,0,0,42222.254385937733,168637.55438249986,146636.95709742204,73545.664263750048,0,0,154106.90646749985,0,0,152684.42482617189,0,0,0,100641.32885153322,220011.95668675774,33581.975147806937,0,0,152717.04394931253,0,0,133327.09908615233,0,0,0,54982.895713840022,217941.84793428209,95910.745506704145,0,0,46973.144069824026,0,0,167079.14327232656,0,0,0,19408.004214032975,234938.310258921,51413.458983053337,0,0,83091.724794836235,0,0,133337.01193845883,0,0,0,0,269857.85241450684,16760.211461892362,0,0,118366.72455515117,0,0,100954.40735281967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[442,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[444,"ндс(-)",null,"*",null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аутсорсинг бухгалтерии",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,2058459.8580000009,null,null,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,16500,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,18150.000000000004,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,19965.000000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,21961.500000000007,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,24157.650000000009,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,26573.415000000012,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,29230.756500000018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[447,"ндс(-)",null,"*",null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,15134238.086000934,null,null,0,0,0,0,0,67.017599249999989,242.60592974100004,551.62040111639999,2005.1799800813999,3363.9566746266,4695.8694074442001,7203.1060003968005,10832.534819756642,14988.16876682664,19141.67003489532,22459.974991275598,22342.330566220138,28917.737538614463,28213.166087467504,26038.847824735512,40946.788709265893,49695.065021343951,49068.431094298336,53794.666602385667,64079.647538323945,73015.680159598516,80535.867118169452,81620.147534232543,73152.873909017348,83359.74301605708,76722.812993984306,65931.881127919187,97533.721899323427,112999.96130435214,105140.07386466477,110105.42354250618,125852.41722998681,137992.71684222686,145415.76794208528,141955.61525183139,122692.25501007834,135039.59664021773,122202.00836302507,102226.50105904767,148092.15336532908,169200.86886443276,155082.26984102049,158715.10165000058,177262.08377763929,191823.72155683298,200507.33759160503,193748.24921089379,166694.01055770033,181170.59187229819,163426.0418775068,134980.83927310316,193911.41359673621,219489.38149799482,199178.36958304088,201917.84203465359,225482.49508343372,243594.09677982077,254143.96843844076,244556.3635690494,208276.31661902901,224273.71093834096,200894.06997840622,165524.05838816409,237675.64988952244,268306.21465116192,242353.24197429762,245580.38658077619,272236.22649133822,293087.46297691646,303807.76630525471,291805.94672169385,248474.33179300927,267208.44683478272,239271.45201046826,196474.06425315829,281075.98315382446,316549.025475815,284603.79358347948,286667.94684491539,317270.09615016967,341123.83271994517,353180.97286845976,338665.05706730729,288132.57001435984,309540.11260270904,277107.28047494107,227128.73224519735,324222.94355122984,363740.72199830547,326818.09316209937,328040.92726394016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[450,"ндс(-)",null,"*",null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[452,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[453]
[457,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Операционный директор",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,19207445.859908324,null,null,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,180000,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,185400,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,190962,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,196690.86000000002,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,202591.58579999997,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,208669.33337399998,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,214929.41337521997,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,221377.29577647659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[458,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Главный бухгалтер",null,6,"руб.",null,null,null,"учет",null,null,null,null,null,null,12804963.906605573,null,null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,123600,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,127308,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,131127.24,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,135061.05719999998,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,139112.88891599997,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,143286.27558347999,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,147584.8638509844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[461,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Бухгалтера",null,9,"руб.",null,null,null,"учет",null,null,null,null,null,null,6936022.1160780173,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,75352.814829499985,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,77613.399274384996,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,79941.801252616555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[463,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[466,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Аренда офиса",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,7331457.0035812519,null,null,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,74400,78120,78120,78120,78120,78120,78120,65100,65100,65100,65100,65100,65100,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,68355,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,71772.75,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,75361.387500000012,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,79129.456875000018,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,83085.929718750005,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,87240.226204687511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[469,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Канцелярские расходы",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,3969698.71628098,null,null,10600,10600,10600,10600,10600,10628.754687500001,10663.101901041668,10744.080708333333,11176.961036458333,11252.555812499999,11662.6403125,12165.62565625,13573.5948796875,14287.662046875001,15103.2769453125,15516.23133046875,15516.23133046875,17860.886924999999,14884.072437499999,14884.072437499999,16900.147523437499,17078.290851562502,17078.290851562502,18571.941882812498,20945.159426953127,22358.077776562503,23552.431300781253,23552.431300781253,23552.431300781253,26067.002046093749,26067.002046093749,26067.002046093749,28610.394208593752,28610.394208593752,28610.394208593752,29113.04009414063,32576.28203197266,34321.960092656256,35197.503714843762,35197.503714843762,35197.503714843762,37032.109744218753,37032.109744218753,37032.109744218753,38849.781468339846,38849.781468339846,38849.781468339846,38849.781468339846,41990.381599513174,44609.571560069809,45009.356978496093,45009.356978496093,45009.356978496093,46827.417025511713,46827.417025511713,46827.417025511713,48414.644395584954,48414.644395584954,48414.644395584954,48414.644395584954,51489.934897671839,54084.480706413291,55226.275295778825,55226.275295778825,55226.275295778825,55785.479391848159,55785.479391848159,55785.479391848159,57774.516811756796,57774.516811756796,57774.516811756796,57774.516811756796,60894.290321559325,63691.17496749886,64303.239955392361,64303.239955392361,64303.239955392361,65292.427155330872,65292.427155330872,65292.427155330872,66879.772535550626,66879.772535550626,66879.772535550626,66879.772535550626,70223.761162328155,73436.354643453233,73635.880970380516,73635.880970380516,73635.880970380516,75045.008643656154,75045.008643656154,75045.008643656154,76246.846826427805,76246.846826427805,76246.846826427805,76246.846826427805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[471,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[472,"PL(-)",null,null,null,null,null,"Управленческие расходы","Постоянные расходы",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,79986269.234468237,null,null,15000,15000,125000,135000,135000,145134.03519850003,146485.21185948202,147103.24080223282,161010.35996016281,164827.91334925321,167491.73881488841,184606.21200079363,194575.06963951333,202886.33753365331,225003.34006979066,232970.94998255122,232735.66113244032,260527.47507722897,217152.0268124459,213528.16304122593,251795.6478487766,267718.20003557339,266673.810157164,289313.87767064286,309306.81339720672,324200.20109933103,353410.65519694926,356841.72014038765,342729.59743169567,377604.28602676198,368329.05999830732,350344.17355486547,422663.47226553917,450405.49434975378,437305.6819502748,467195.78524751053,497114.72677672829,517348.55946379504,553955.65884780907,550566.3349524776,518460.73454955593,565193.20707246312,546412.58359107631,513120.07141778059,618331.7520481922,656389.83722535928,632858.83885300544,670559.37799990911,706299.3468258339,730568.74312449014,780334.18167757394,772550.07451756822,727459.67676224583,789878.7538395524,764133.64800353115,716724.97699619178,857063.18657718808,903905.19165011321,870053.50512519001,920951.93682364654,966689.74799952365,996875.7508268354,1065931.2399023811,1055048.4893240966,994581.74440739607,1077306.5678506291,1043946.7495418426,984996.73022477236,1166918.1322625212,1224135.948485469,1180880.9940240285,1254095.1928571924,1307318.2926570326,1342070.3534663296,1435088.4966025383,1422547.3826570639,1350328.0244425896,1463632.6551439425,1425279.1076665914,1353950.1280710748,1585242.5424337552,1653393.201256563,1600151.1481026702,1702909.5413527905,1766059.3885596539,1805815.6161759463,1935719.1745362307,1922450.9766938933,1838230.1649389807,1994084.3493416456,1952047.123804241,1868749.5434213346,2162765.6703623468,2241847.878583902,2180310.1638568919,2327759.9062673468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[476,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Банковские расходы",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,12634667.033785827,null,null,0,0,0,0,0,67.017599249999989,242.60592974100004,551.62040111639999,2005.1799800813999,3363.9566746266,4695.8694074442001,7203.1060003968005,10832.534819756642,14988.16876682664,19141.67003489532,22459.974991275598,22342.330566220138,28917.737538614463,23510.971739556255,21699.039853946262,34122.323924388249,41412.554184453293,40890.359245248612,44828.888835321392,53399.706281936626,60846.400132998766,67113.222598474546,68016.789611860455,60960.728257514456,69466.452513380907,63935.677494986921,54943.234273265989,81278.101582769523,94166.634420293456,87616.728220553981,91754.519618755148,104877.01435832234,114993.93070185572,121179.8066184044,118296.34604319283,102243.54584173196,112532.99720018145,101835.00696918757,85188.750882539738,123410.12780444091,141000.72405369396,129235.22486751708,132262.58470833383,147718.40314803275,159853.10129736082,167089.4479930042,161456.87434241149,138911.67546475027,150975.49322691516,136188.36823125568,112484.03272758597,161592.84466394686,182907.81791499568,165981.97465253409,168264.86836221133,187902.07923619478,202995.08064985066,211786.64036536732,203796.96964087451,173563.59718252419,186894.75911528413,167411.72498200519,137936.7153234701,198063.04157460204,223588.51220930161,201961.03497858136,204650.32215064683,226863.52207611519,244239.55248076373,253173.13858771228,243171.62226807821,207061.94316084107,222673.70569565229,199392.87667539023,163728.38687763191,234229.9859615204,263790.85456317919,237169.82798623291,238889.95570409618,264391.74679180805,284269.86059995432,294317.47739038314,282220.88088942278,240110.47501196654,257950.09383559087,230922.73372911758,189273.94353766445,270185.78629269154,303117.26833192125,272348.41096841614,273367.43938661681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[477,"PL(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на уборку-охрану",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,47417481.6140856,null,null,0,0,100000,100000,100000,110000.00000000001,110000.00000000001,110000.00000000001,121000.00000000001,121000.00000000001,121000.00000000001,133100.00000000003,133100.00000000003,133100.00000000003,146410.00000000003,146410.00000000003,146410.00000000003,161051.00000000006,134209.16666666672,134209.16666666672,147630.08333333343,147630.08333333343,147630.08333333343,162393.09166666676,162393.09166666676,162393.09166666676,178632.40083333344,178632.40083333344,178632.40083333344,196495.6409166668,196495.6409166668,196495.6409166668,216145.20500833349,216145.20500833349,216145.20500833349,237759.72550916689,237759.72550916689,237759.72550916689,261535.69806008358,261535.69806008358,261535.69806008358,287689.26786609192,287689.26786609192,287689.26786609192,316458.19465270115,316458.19465270115,316458.19465270115,348104.0141179713,348104.0141179713,348104.0141179713,382914.41552976839,382914.41552976839,382914.41552976839,421205.85708274529,421205.85708274529,421205.85708274529,463326.4427910198,463326.4427910198,463326.4427910198,509659.0870701219,509659.0870701219,509659.0870701219,560624.9957771342,560624.9957771342,560624.9957771342,616687.49535484752,616687.49535484752,616687.49535484752,678356.24489033245,678356.24489033245,678356.24489033245,746191.8693793657,746191.8693793657,746191.8693793657,820811.05631730217,820811.05631730217,820811.05631730217,902892.16194903268,902892.16194903268,902892.16194903268,993181.37814393605,993181.37814393605,993181.37814393605,1092499.5159583297,1092499.5159583297,1092499.5159583297,1201749.4675541627,1201749.4675541627,1201749.4675541627,1321924.4143095789,1321924.4143095789,1321924.4143095789,1454116.8557405372,1454116.8557405372,1454116.8557405372,1599528.541314591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[480,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[482]
[486,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала",null,null,null,"руб.",null,null,null,"оплата",null,0,null,null,null,null,99197044.406882256,null,null,467500,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,935000,949025,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,963050,977495.75,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,991941.5,1006820.6224999999,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1021699.745,1037025.241175,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1052350.7373500001,1068135.9984102498,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1083921.2594704998,1100180.0783625573,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1116438.8972546149,1133185.4807134341,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,1149932.0641722535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[487,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Генеральный директор",null,4,"руб.",null,null,null,"оплата",null,null,null,null,null,null,21218619.124466825,null,null,100000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,203000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,206000,209090,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,212180,215362.7,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,218545.4,221823.58100000001,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,225101.76199999999,228478.28842999996,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,231854.81485999995,235332.63708289998,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,238810.45930579997,242392.61619538697,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,245974.773084974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[490,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","ИТ-специалисты",null,7,"руб.",null,null,null,"оплата",null,null,null,null,null,null,13792102.430903418,null,null,65000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,130000,131950,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,133900,135908.5,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,137917,139985.755,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,142054.51,144185.32764999999,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,146316.14529999997,148510.88747949997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,150705.62965899997,152966.21410388499,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,155226.79854876999,157555.20052700155,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,159883.60250523311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[491,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Финансовые менеджеры",null,8,"руб.",null,null,null,"оплата",null,null,null,null,null,null,14853033.387126779,null,null,70000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,140000,142100,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,144200,146363,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,148526,150753.89000000001,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,152981.78,155276.5067,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,157571.2334,159934.80190099997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,162298.37040199997,164732.84595802997,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,167167.32151405999,169674.83133677091,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,172182.34115948179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[495,"CF(-)",null,null,null,null,null,"Управленческие расходы","Соцсборы",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,29759113.322064664,null,null,140250,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,280500,284707.5,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,288915,293248.72499999998,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,297582.45,302046.18674999999,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,306509.92349999998,311107.57235249999,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,315705.22120500001,320440.79952307494,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,325176.37784114992,330054.02350876719,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,334931.66917638446,339955.64421403018,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,344979.61925167602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[496,"CF(-)",null,null,null,null,null,"Управленческие расходы","Расходы на персонал",null,null,null,"руб.",null,null,null,"оплата",null,0,null,null,null,null,19834326.738888972,null,null,1124200,89800,89800,89800,89800,91847.333749999991,92280.027229166662,95641.413360416671,120793.9762125,95874.701297916661,119781.08337500002,130607.72485000001,153042.50630006249,147901.85237625,155984.27078531252,128291.2203784688,99384.41341753125,266310.49371618748,102184.602099,102184.602099,274424.23292662494,120293.27010862497,105329.23054612501,236842.53247762501,236040.27501553876,235392.80065688249,218737.0786892625,118411.38265488749,118411.38265488749,333222.31424333242,121998.37163708248,121998.37163708248,339271.41549152241,125626.4738415225,125626.4738415225,172667.04335092151,303867.56181436719,284345.84610460076,212497.83460802259,138952.17034427251,138952.17034427251,295664.23705672153,141557.3305892217,141557.3305892217,296822.86876519636,144138.44393902452,144138.44393902452,148444.80893902451,253338.75200752253,376412.19340503187,190547.39839002374,156965.42324221681,156965.42324221681,312252.70360069262,159535.65965138006,159535.65965138006,295106.66128787963,161779.5622017273,161779.5622017273,166301.2454517273,225375.35451645579,391986.43686583958,271562.54538317356,175651.79987646942,175651.79987646942,223412.08985853812,176438.9457887141,176438.9457887141,346317.89450843981,179238.75123611325,179238.75123611325,183986.51864861324,207483.92988866288,426934.59092716983,244267.66278202232,192854.20379896899,192854.20379896899,277332.45877642563,194240.73398158944,194240.73398158944,329802.70625117118,196465.69431271238,196465.69431271238,201450.85009583741,205793.77348012145,480136.1618194239,227317.04442925361,210556.83296736126,210556.83296736126,330890.59247746575,212523.86792231456,212523.86792231456,315155.94988230022,214201.54252948056,214201.54252948056,109513.27108385555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[499,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на оргтехнику",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,5059819.9154326813,null,null,530000,0,0,0,0,2012.828125,2404.3049479166675,5668.5165104166645,30301.622968749998,5291.6343229166687,28705.915000000001,35208.974062500012,55978.155843749992,49984.701703125007,57093.042890625016,28906.806960937549,0,164125.89161718747,0,0,169350.30721874995,14964.039562499966,0,125466.68662500003,121348.11780000002,118685.14136718751,100325.69603437503,0,0,211223.94260624997,0,0,213644.94164999994,0,0,42222.254385937733,168637.55438249986,146636.95709742204,73545.664263750048,0,0,154106.90646749985,0,0,152684.42482617189,0,0,0,100641.32885153322,220011.95668675774,33581.975147806937,0,0,152717.04394931253,0,0,133327.09908615233,0,0,0,54982.895713840022,217941.84793428209,95910.745506704145,0,0,46973.144069824026,0,0,167079.14327232656,0,0,0,19408.004214032975,234938.310258921,51413.458983053337,0,0,83091.724794836235,0,0,133337.01193845883,0,0,0,0,269857.85241450684,16760.211461892362,0,0,118366.72455515117,0,0,100954.40735281967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[501,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Прочие расходы на персонал",null,5,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1100054.2803360922,null,null,4800,4800,4800,4800,4800,4805.7509375,4812.6203802083328,4828.8161416666662,4915.3922072916666,4930.5111625,5012.5280624999996,5113.1251312499999,5370.7555766249998,5509.4886262500004,5667.9509493750002,5748.1820870624997,5748.1820870624997,6203.7151739999999,6203.7151739999999,6203.7151739999999,6673.7486797500005,6715.2815242500001,6715.2815242500001,7063.5155932500002,7531.9659031949996,7851.9659578199989,8122.4650939499988,8122.4650939499988,8122.4650939499988,8691.9691817699986,8691.9691817699986,8691.9691817699986,9268.0007912099991,9268.0007912099991,9268.0007912099991,9381.8408520149987,10011.168993500098,10395.236895991198,10587.865886459998,10587.865886459998,10587.865886459998,10991.498896159199,10991.498896159199,10991.498896159199,11391.406177016697,11391.406177016697,11391.406177016697,11391.406177016697,11875.30023657349,12435.085846190348,12520.52986802148,12520.52986802148,12520.52986802148,12909.094220766023,12909.094220766023,12909.094220766023,13248.323927025354,13248.323927025354,13248.323927025354,13248.323927025354,13649.188675409545,14187.863833861558,14424.921271534809,14424.921271534809,14424.921271534809,14541.02226849631,14541.02226849631,14541.02226849631,14953.982812005081,14953.982812005081,14953.982812005081,14953.982812005081,15299.661626258727,15863.755044750193,15987.200189998144,15987.200189998144,15987.200189998144,16186.705732692375,16186.705732692375,16186.705732692375,16506.851607551649,16506.851607551649,16506.851607551649,16506.851607551649,16836.988639702671,17466.412387148179,17505.50435727962,17505.50435727962,17505.50435727962,17781.586104302183,17781.586104302183,17781.586104302183,18017.054892142191,18017.054892142191,18017.054892142191,18017.054892142191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[505,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Юридические расходы",null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,11997660.674752392,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,43950.059579239685,0,0,0,0,0,0,0,0,0,0,0,477714.00616842485,0,0,0,0,0,0,0,0,0,0,0,1150947.6403824401,0,0,0,0,0,0,0,0,0,0,0,1769707.9433215405,0,0,0,0,0,0,0,0,0,0,0,2324100.6689587873,0,0,0,0,0,0,0,0,0,0,0,2856907.670495443,0,0,0,0,0,0,0,0,0,0,0,3374332.6858465169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[506,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Расходы на ПО и т.п.",null,3,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1117751.0566406257,null,null,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,12762.815625000001,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,13400.956406249999,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,14071.004226562502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[509,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Обслуживание автопарка",null,6,"руб.",null,null,null,"оплата",null,null,null,null,null,null,5458302.7487325249,null,null,0,0,0,10000,10000,10000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,16105.100000000006,16105.100000000006,16105.100000000006,17715.610000000008,17715.610000000008,17715.610000000008,19487.171000000013,19487.171000000013,19487.171000000013,21435.888100000011,21435.888100000011,21435.888100000011,23579.476910000016,23579.476910000016,23579.476910000016,25937.424601000017,25937.424601000017,25937.424601000017,28531.167061100026,28531.167061100026,28531.167061100026,31384.283767210025,31384.283767210025,31384.283767210025,34522.712143931029,34522.712143931029,34522.712143931029,37974.983358324142,37974.983358324142,37974.983358324142,41772.481694156551,41772.481694156551,41772.481694156551,45949.729863572211,45949.729863572211,45949.729863572211,50544.702849929432,50544.702849929432,50544.702849929432,55599.173134922377,55599.173134922377,55599.173134922377,61159.09044841463,61159.09044841463,61159.09044841463,67274.999493256095,67274.999493256095,67274.999493256095,74002.499442581713,74002.499442581713,74002.499442581713,81402.749386839889,81402.749386839889,81402.749386839889,89543.024325523889,89543.024325523889,89543.024325523889,98497.326758076262,98497.326758076262,98497.326758076262,108347.05943388391,108347.05943388391,108347.05943388391,119181.76537727231,119181.76537727231,119181.76537727231,131099.94191499957,131099.94191499957,131099.94191499957,144209.93610649952,144209.93610649952,144209.93610649952,158630.92971714947,158630.92971714947,158630.92971714947,174494.02268886444,174494.02268886444,174494.02268886444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[510,"CF(-)",null,null,null,null,null,"Управленческие расходы","ФОТ управленческого персонала","Постоянный расход - 7",null,7,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[514,"BS",null,null,null,null,null,"Задолженность перед персоналом",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,574966.03208611906,null,null,467500,467500,467500,467500,467500,467500,467500,467500,467500,467500,467500,467500,481525,481525,481525,481525,481525,481525,481525,481525,481525,481525,481525,481525,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,495970.75,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,510849.87249999493,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,526175.36867499352,541960.6297352463,541960.6297352463,541960.6297352463,541960.6297352463,541960.6297352463,541960.6297352463,541960.62973523885,541960.6297352314,541960.6297352314,541960.6297352314,541960.6297352314,541960.6297352314,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,558219.44862729311,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,574966.03208611906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[516,"BS",null,null,null,null,null,"Задолженность по соцсборам",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,172489.80962583795,null,null,140250,140250,140250,140250,140250,140250,140250,140250,140250,140250,140250,140250,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,144457.5,148791.22500000056,148791.22500000056,148791.22500000056,148791.22500000056,148791.22500000056,148791.22500000149,148791.22500000149,148791.22500000149,148791.22500000149,148791.22500000149,148791.22500000149,148791.22500000149,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,153254.96175000072,157852.61060249992,157852.61060249992,157852.61060249992,157852.61060249992,157852.61060249992,157852.61060249992,157852.61060249992,157852.61060249992,157852.61060250178,157852.61060250178,157852.61060250178,157852.61060250178,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,162588.18892057613,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,167465.8345881924,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,172489.80962583795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[519]
[520,"PL",null,null,null,null,null,"EBITDA",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,809224100.35259283,null,null,-2364800,-1457300,-1783300,-1746300,-1951300,-1827850.2146610001,-1859639.5314727402,-1975720.8537639529,-1776265.2455578407,-1631966.4359358498,-1419502.2662840486,-1504308.7778296834,-1059912.6107719974,-692872.27760445001,-130558.36957535148,244752.17702646367,5316.5358299156651,341543.47125548497,192856.94782761764,-171607.60573889129,868752.84750788752,1907653.096840159,1583904.6222799094,1762539.3240908813,2485772.4665308092,3316206.1448731199,3832624.6114497446,4017595.0388102289,3243649.1805589143,2984690.296473356,3447390.119496312,1647048.7310924716,4188205.5287788138,6172076.2727060448,5369218.9025383852,5468731.6068617273,6694547.4738547057,7452844.1437175423,8196062.8675118089,7914138.6178112756,6333755.7748669144,6281792.6452443004,6532647.8930913657,3514706.4135142472,7356704.2690876573,10008761.212618697,8389353.7381882258,8427867.972854238,10116582.853173021,11310277.37534029,12208826.281590682,11610111.128885575,9203584.2298484147,9069079.1540058665,9241726.2812293284,5150991.2183712944,9952672.5406797864,13375863.55553291,11313357.352464691,11211108.046934087,13482520.992136989,14961205.367493652,15820526.241811771,15074979.452825367,11734289.555633027,11810016.462721784,11677253.575396933,6459247.0867406949,12752573.908031769,16635389.233401231,14153436.879403643,13863614.919418804,16508888.371876583,18235419.635204602,19255967.38949874,18196059.554376524,14261236.145162612,14239048.736251891,14026885.778875705,7830162.923430834,15366211.760530997,19735775.670835678,16735724.264399461,16172347.418645486,19265034.196716547,21188841.876568995,22453297.680278443,21075670.641334958,16515082.48089353,16409200.984984495,16101673.439556152,9252617.9802674763,17583808.944395132,22591009.024163604,18898572.445096187,18305822.560183115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[524,null,null,null,null,null,null,"АКТИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,860627063.4428606,null,null,-1779433.2812000001,-3229750.0000000005,-4839854.6585333329,-6603218.6449666666,-8515446.4438333344,-10300424.219935084,-12075785.241827164,-13936340.153311739,-15296103.003989292,-16801165.176571563,-17754100.877927143,-18753497.903864264,-19077395.164345887,-19324753.450075328,-18608402.015324347,-18068557.416012205,-18422628.609878197,-15529791.803143039,-16975977.503628392,-15708273.638643358,-12350819.938293636,-10022630.240974443,-8223949.6311482675,-4766762.5728497822,-782003.09384055436,2886880.4739634208,8224702.0023238156,11426833.324333623,12834388.259090491,21345146.066490166,19913310.516423088,24119321.856954664,33525737.311292365,39405519.72315754,44291283.835068494,52311879.130054474,60958538.068422966,68078757.176980048,77664923.579672515,83694510.118149906,86107365.393941581,100788500.32968017,98980576.959957883,106369525.87315068,120713603.6223124,130100956.42540221,137171828.28870672,148830481.98962715,160793850.32714915,171484803.46391714,185042582.63475847,194053679.16724968,197698822.54117793,217646192.651324,215776615.68703842,225544283.45463625,244571164.7996127,256546836.40211949,266194828.50719592,281060944.84270841,297230121.01457226,310600817.04846996,328562054.52034289,339603198.78838944,344600005.90548855,369134596.02604806,367344843.99979007,379255901.89761323,403152655.04201603,417733113.83873427,429920703.09934896,448055679.41457605,467377085.82092357,483700608.61172175,504898531.69934559,518701938.23429453,524487825.67699087,554237138.88305843,551938744.83753622,566380483.5865531,594312690.35946059,611914732.0881319,625764140.98910213,647132096.5116806,669286495.26033413,688377843.58254266,712758668.03870022,728900584.30790091,735343222.88667405,769931403.03056967,766913765.45715535,783999238.77130246,816087176.42596996,827988289.60573423,836238586.15132463,860627063.4428606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[525,null,null,null,null,null,null,"АКТИВЫ","Дебиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[528,null,null,null,null,null,null,"АКТИВЫ","Авансы выданные",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,0,296.32259999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[529,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,829845165.0981518,null,null,-1779544.5112000001,-3283268.9746000003,-5032820.4905333333,-6742099.9889666662,-8824756.1548333336,-10653046.111247584,-12508416.998817788,-14869357.023892364,-16470200.730589293,-18258262.604122564,-19814494.768375143,-21778247.081816513,-22675039.578524638,-23254988.065215055,-23134326.431711886,-22986850.213364244,-23972032.695999436,-21800968.432432488,-24190512.725104462,-24135345.19041441,-21658648.030242924,-20176839.424235813,-19883275.931620844,-17731906.906759355,-14670971.634186102,-11348935.189348327,-6433535.0836455058,-3027604.6900017839,-1545868.7611372098,5749550.2615884151,2499189.6487938389,4703333.5858406182,13051609.403847268,18081860.286800213,21292392.850410964,27512147.941935834,35085393.644132301,42226117.384813726,52026684.749332666,59222853.611100927,62266307.520713136,75997620.209407806,71672676.250988245,76114904.537948221,89380859.83353883,98103842.78881079,103013015.11390829,112727909.93327606,123700733.81998548,135042637.5736039,149025860.78749698,159654265.94137216,164381762.88531721,183336277.59249803,178435085.16563153,184590862.32592231,202303694.25770998,213740301.027686,221193358.16239965,233447357.15572697,248316449.49132246,262740728.4386937,281549673.71288419,294950075.46320653,301507626.06996906,324953329.30652666,319449073.92550874,326656827.14608437,349427244.6755175,363521884.19355792,373003705.74645305,388195325.75522405,406183179.86609662,423955150.00427645,446252831.92850828,462944755.14049399,470668006.02819633,499199585.73909968,492556767.57207692,501580713.45941865,528352426.2426194,545558168.16779697,556306547.82887685,574253215.36912477,594915096.24084425,615805067.21319568,641531720.6756655,661130903.23625565,669892308.91559243,703129528.41023827,695225777.18651354,706434996.21856749,738198562.83836997,761879298.88992441,787824821.29132724,829845165.0981518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[533,null,null,null,null,null,null,"ПАССИВЫ","Авансы полученные",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,35390082.676415317,null,null,0,0,0,0,0,13600.51791,35698.737490920001,76402.537135848004,331233.33684672002,352614.19727167208,602042.26522003219,862294.74826118373,1339936.8135668933,1707221.3642295832,2184575.5538704935,2382000.240472977,2160618.8908083211,3718893.9342537392,2017060.7456201715,3276441.3225146411,5047228.5442901794,5054159.848144656,4919262.4555496871,6014180.6768421382,7009019.1493629385,7829420.697137719,8536511.9541866668,8049038.96763332,6815441.3995300904,10122542.067118078,5466488.8122882359,7929511.0874948464,11886834.995689025,11071502.846807074,10289590.801222339,12080076.455943227,13488259.603594929,14546198.707970932,14995954.97265677,13842847.082634559,11082261.09480417,16350980.826126954,8474293.0941431019,12292709.363273967,17791515.249416195,16580515.715832502,14923088.161827764,17318215.45537556,18690581.903499737,20276109.880144462,20454576.413145434,18902710.334463991,14958600.548690457,21843099.282486673,11353850.524831701,16064900.985353716,23324487.432981547,21260423.532403518,19198563.478999376,21816852.918798197,23984850.627506025,25495406.94715051,26127524.778660491,23547679.705269497,18757958.436192401,26797083.480274823,14008882.141865,19612434.998610925,28664313.730072953,25833863.408204149,23392194.358017467,26489070.184397876,28805994.614984035,30723987.124876715,30983405.073356785,28285967.775722444,22181998.861737147,32091071.08445663,16507703.59977597,23398406.653228357,33691221.701750144,30603038.36483185,27202700.768739171,31022148.73096706,33418157.547735259,35867057.10664437,35867057.10664437,32918757.618849285,25603478.147993758,37266805.70064567,19016092.545376942,27115737.580717094,38736767.972453021,35141958.322268531,31237296.286460824,35390082.676415317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[535,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по прямым расходам",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,5070687.3266664147,null,null,0,7000,20666.666666666744,733.33333333337214,26876.366666666698,3716.3991666666698,7243.021333333294,42418.844833332885,64372.71466666639,59179.705333333084,98791.524999999529,174125.49966666577,200037.04333333237,259252.71833333268,324853.41950000019,369917.08250000019,320522.34866666677,596096.76666666672,266305.70266666746,439367.07466666703,751982.06866666814,759990.8166666677,754335.14066666877,891169.65866666974,1024082.0446666698,1160444.066666669,1300734.7086666678,1252964.7186666648,949664.08466666238,1706861.8766666627,755550.79466666048,1092568.18066666,1809347.448666662,1684965.4166666572,1504767.9806666519,1792319.6506666471,1970759.4206666495,2177617.8266666457,2255426.7826666506,2114145.4026666591,1515850.6906666597,2621442.946666657,1138683.0546666561,1651275.6306666574,2617162.0726666562,2445889.6966666495,2151218.0986666633,2494942.0226666545,2620338.3706666762,2880429.9666666472,2945267.0126666594,2781490.4726666678,1960665.6706666518,3365467.656666657,1470701.0346666463,2070429.3006666526,3334220.6026666556,3003534.5866666548,2605003.4286666606,2995030.8676666338,3227560.0856666192,3457401.5266666263,3617656.2226666175,3311149.9526666291,2369713.0406666305,3941331.6066666488,1742135.2746666297,2451544.6706665978,3881628.2326666303,3489613.8446666151,3048354.0926665813,3489291.8676665649,3718585.2256665826,4000006.0266666003,4104090.9526665695,3815682.7226665467,2677258.3806665391,4524407.9066665396,1963083.0646665916,2807084.7406665944,4369391.146666564,3981786.9666665569,3393565.0126665048,3928315.6276665106,4134088.0656665079,4491957.6266665272,4553816.912666522,4273369.8826665506,2962117.4206665494,5053686.3066665456,2167710.1446665451,3089054.7806665227,4864778.1066665128,4392381.766666539,3748042.2066664919,5070687.3266664147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[538,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по соцсборам",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,2099511.9038687535,null,null,159750,159750,180750,180750,180750,181547.27812500001,182516.49265624999,184777.66721874999,196853.4098125,199123.962375,210560.52000000002,224699.9064375,252847.29212624996,272628.80236874998,295811.04859687504,307377.92699906247,307377.92699906253,371324.47960500012,371324.47960500006,371324.479605,438014.78622000007,445028.21445374994,445028.21445374982,493854.60070874996,555187.44930210058,601123.97505022539,640712.81409975048,640712.81409975048,640712.81409975048,720577.49234685116,720577.49234685116,720577.49234685162,802851.19362067617,802851.19362067571,802851.19362067664,820672.61923076352,909109.98533561779,964909.57027211133,993853.85798398219,993853.85798398219,993853.85798398219,1049017.1012742957,1049017.1012742957,1049017.1012742957,1106855.0526002273,1106855.0526002282,1106855.0526002282,1106855.0526002282,1180080.713373051,1261615.0761782741,1275810.5677051637,1275810.5677051637,1275810.5677051637,1327938.746848179,1327938.7468481809,1327938.7468481809,1377501.9299618881,1377501.9299618863,1377501.9299618881,1377501.9299618881,1442114.0777075067,1521836.9355602674,1558206.577051729,1558206.577051729,1558206.5770517271,1571006.5930611659,1571006.5930611677,1571006.5930611677,1630769.6735945977,1630769.6735946015,1630769.6735946015,1630769.6735946015,1687855.9248827845,1775084.3243028335,1795316.4050556459,1795316.4050556496,1795316.4050556459,1818615.8737850934,1818615.8737850934,1818615.8737850897,1866241.0212809294,1866241.0212809294,1866241.0212809257,1866241.0212809294,1921475.9989725426,2021737.591748625,2030023.7374547906,2030023.7374547906,2030023.7374547943,2063831.496626433,2063831.496626433,2063831.496626433,2099511.903868746,2099511.903868746,2099511.903868746,2099511.9038687535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[539,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[543,null,null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,472030000,null,null,2120000,1545000,4025000,12205000,9735000,13160000,11140000,2275000,15700000,13925000,1000000,1770000,18840000,16710000,1200000,0,1770000,18840000,16710000,1200000,0,0,1770000,18840000,16710000,1200000,0,0,0,1770000,18840000,16710000,1200000,0,0,0,0,1770000,18840000,16710000,1200000,0,0,0,0,0,1770000,18840000,16710000,1200000,0,0,0,0,0,0,1770000,18840000,16710000,1200000,0,0,0,0,0,0,0,1770000,18840000,16710000,1200000,0,0,0,0,0,0,0,0,1770000,18840000,16710000,1200000,0,0,0,0,0,0,0,0,0,1770000,18840000,16710000,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[544,null,null,null,null,null,null,"Капзатраты","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,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,102200000,null,null,0,280000,1540000,2520000,2380000,2800000,1680000,1400000,3500000,2100000,0,1680000,4200000,2520000,0,0,1680000,4200000,2520000,0,0,0,1680000,4200000,2520000,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,0,0,0,1680000,4200000,2520000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,109500000,null,null,0,0,750000,3000000,2250000,3000000,3000000,0,3750000,3750000,0,0,4500000,4500000,0,0,0,4500000,4500000,0,0,0,0,4500000,4500000,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,0,0,0,4500000,4500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,29200000,null,null,0,0,160000,640000,560000,880000,640000,320000,800000,800000,400000,0,960000,960000,480000,0,0,960000,960000,480000,0,0,0,960000,960000,480000,0,0,0,0,960000,960000,480000,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,0,0,0,960000,960000,480000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[563,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Автомобиль",null,7,"руб.",null,null,null,"начисление",null,null,null,null,null,null,43800000,null,null,0,0,240000,960000,840000,1320000,960000,480000,1200000,1200000,600000,0,1440000,1440000,720000,0,0,1440000,1440000,720000,0,0,0,1440000,1440000,720000,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,0,0,0,1440000,1440000,720000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[565,"ндс(-)",null,"*",null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Переменные капзатраты - 9",null,9,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[568,null,null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,8760000,null,null,0,15000,135000,285000,105000,360000,60000,75000,450000,75000,0,90000,540000,90000,0,0,90000,540000,90000,0,0,0,90000,540000,90000,0,0,0,0,90000,540000,90000,0,0,0,0,0,90000,540000,90000,0,0,0,0,0,0,90000,540000,90000,0,0,0,0,0,0,0,90000,540000,90000,0,0,0,0,0,0,0,0,90000,540000,90000,0,0,0,0,0,0,0,0,0,90000,540000,90000,0,0,0,0,0,0,0,0,0,0,90000,540000,90000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3650000,null,null,0,15000,75000,95000,75000,120000,20000,75000,150000,25000,0,90000,180000,30000,0,0,90000,180000,30000,0,0,0,90000,180000,30000,0,0,0,0,90000,180000,30000,0,0,0,0,0,90000,180000,30000,0,0,0,0,0,0,90000,180000,30000,0,0,0,0,0,0,0,90000,180000,30000,0,0,0,0,0,0,0,0,90000,180000,30000,0,0,0,0,0,0,0,0,0,90000,180000,30000,0,0,0,0,0,0,0,0,0,0,90000,180000,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,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]
[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,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]
[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,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]
[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,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]
[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,96750000,null,null,0,0,750000,3000000,2250000,3000000,3000000,0,3750000,3750000,0,0,4500000,4500000,0,0,0,4500000,3750000,0,0,0,0,3750000,3750000,0,0,0,0,0,3750000,3750000,0,0,0,0,0,0,3750000,3750000,0,0,0,0,0,0,0,3750000,3750000,0,0,0,0,0,0,0,0,3750000,3750000,0,0,0,0,0,0,0,0,0,3750000,3750000,0,0,0,0,0,0,0,0,0,0,3750000,3750000,0,0,0,0,0,0,0,0,0,0,0,3750000,3750000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,77400000,null,null,0,0,600000,2400000,1800000,2400000,2400000,0,3000000,3000000,0,0,3600000,3600000,0,0,0,3600000,3000000,0,0,0,0,3000000,3000000,0,0,0,0,0,3000000,3000000,0,0,0,0,0,0,3000000,3000000,0,0,0,0,0,0,0,3000000,3000000,0,0,0,0,0,0,0,0,3000000,3000000,0,0,0,0,0,0,0,0,0,3000000,3000000,0,0,0,0,0,0,0,0,0,0,3000000,3000000,0,0,0,0,0,0,0,0,0,0,0,3000000,3000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,38640000,null,null,0,0,240000,960000,840000,1320000,960000,480000,1200000,1200000,600000,0,1440000,1440000,720000,0,0,1440000,1200000,600000,0,0,0,1200000,1200000,600000,0,0,0,0,1200000,1200000,600000,0,0,0,0,0,1200000,1200000,600000,0,0,0,0,0,0,1200000,1200000,600000,0,0,0,0,0,0,0,1200000,1200000,600000,0,0,0,0,0,0,0,0,1200000,1200000,600000,0,0,0,0,0,0,0,0,0,1200000,1200000,600000,0,0,0,0,0,0,0,0,0,0,1200000,1200000,600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[598,"BS(+)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[600,"BS(+)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,"начисление",null,0,null,null,null,null,7785000,null,null,0,15000,135000,285000,105000,360000,60000,75000,450000,75000,0,90000,540000,90000,0,0,90000,540000,75000,0,0,0,75000,450000,75000,0,0,0,0,75000,450000,75000,0,0,0,0,0,75000,450000,75000,0,0,0,0,0,0,75000,450000,75000,0,0,0,0,0,0,0,75000,450000,75000,0,0,0,0,0,0,0,0,75000,450000,75000,0,0,0,0,0,0,0,0,0,75000,450000,75000,0,0,0,0,0,0,0,0,0,0,75000,450000,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3240000,null,null,0,0,40000,130000,30000,160000,40000,0,200000,50000,0,0,240000,60000,0,0,0,240000,50000,0,0,0,0,200000,50000,0,0,0,0,0,200000,50000,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,0,0,0,200000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,3245000,null,null,0,15000,75000,95000,75000,120000,20000,75000,150000,25000,0,90000,180000,30000,0,0,90000,180000,25000,0,0,0,75000,150000,25000,0,0,0,0,75000,150000,25000,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,0,0,0,75000,150000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[606]
[609,"CF(-)",null,null,null,null,null,"Капзатраты",null,null,null,null,"руб.",null,null,null,"оплата",null,0,null,null,null,null,472030000,null,null,2121500,1546500,3956000,12082000,9886500,12951500,11351500,2302000,15400000,14180000,1061500,1752000,18480000,17016000,1263000,9000,1752000,18480000,17016000,1263000,0,9000,1752000,18480000,17016000,1263000,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,0,9000,1752000,18480000,17016000,1263000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[611,"CF(-)",null,null,null,null,null,"Капзатраты","Капзатраты переменные амортизируемые",null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,459900000,null,null,0,280000,3890000,11920000,9630000,12800000,11080000,2200000,15250000,13850000,1000000,1680000,18300000,16620000,1200000,0,1680000,18300000,16620000,1200000,0,0,1680000,18300000,16620000,1200000,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,1680000,18300000,16620000,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[614,"CF(-)",null,null,null,null,null,"Капзатраты","Капитальные затраты маркетинга","Съемка видео-роликов",null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,1460000,null,null,0,1999.9999999999998,9999.9999999999982,26000,50000,16000.000000000002,56000,9999.9999999999982,20000,70000,0,11999.999999999998,24000,84000,0,0,11999.999999999998,24000,84000,0,0,0,11999.999999999998,24000,84000,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,0,11999.999999999998,24000,84000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-9000,9000,369000,63000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,50012500,null,null,0,0,0,0,12500,50000,50000,100000,100000,100000,162500,162500,162500,162500,237500,237500,237500,237500,237500,312500,312500,312500,312500,312500,312500,387500,387500,387500,387500,387500,387500,387500,462500,462500,462500,462500,462500,462500,462500,462500,537500,537500,537500,537500,537500,537500,537500,537500,537500,612500,612500,612500,612500,612500,612500,612500,612500,612500,612500,687500,687500,687500,687500,687500,687500,687500,687500,687500,687500,687500,762500,762500,762500,762500,762500,762500,762500,762500,762500,762500,762500,762500,837500,837500,837500,837500,837500,837500,837500,837500,837500,837500,837500,837500,837500,912500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[638,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Торговое оборудование",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,40010000,null,null,0,0,0,0,10000,40000,40000,80000,80000,80000,130000,130000,130000,130000,190000,190000,190000,190000,190000,250000,250000,250000,250000,250000,250000,310000,310000,310000,310000,310000,310000,310000,370000,370000,370000,370000,370000,370000,370000,370000,430000,430000,430000,430000,430000,430000,430000,430000,430000,490000,490000,490000,490000,490000,490000,490000,490000,490000,490000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,550000,610000,610000,610000,610000,610000,610000,610000,610000,610000,610000,610000,610000,670000,670000,670000,670000,670000,670000,670000,670000,670000,670000,670000,670000,670000,730000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[639,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Охранная и пожарная сигнализации",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,16670833.333333319,null,null,0,0,0,0,4166.666666666667,16666.666666666668,16666.666666666668,33333.333333333336,33333.333333333336,33333.333333333336,54166.666666666672,54166.666666666672,54166.666666666672,54166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,104166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,129166.66666666667,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,154166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,179166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,204166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,229166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,254166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,279166.66666666669,304166.66666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[641,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Автомобиль",null,7,"руб.",null,null,null,"учет",null,null,null,null,null,null,19640000,null,null,0,0,0,0,0,5000,20000,20000,40000,40000,40000,65000,65000,65000,65000,95000,95000,95000,95000,95000,125000,125000,125000,125000,125000,125000,155000,155000,155000,155000,155000,155000,155000,185000,185000,185000,185000,185000,185000,185000,185000,215000,215000,215000,215000,215000,215000,215000,215000,215000,245000,245000,245000,245000,245000,245000,245000,245000,245000,245000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,275000,305000,305000,305000,305000,305000,305000,305000,305000,305000,305000,305000,305000,335000,335000,335000,335000,335000,335000,335000,335000,335000,335000,335000,335000,335000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[644,null,null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[647,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Подготовка рекламных материалов",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,1998517.253774263,null,null,0,0,0,0,0,29.20560747663551,144.89996481943189,203.31117977270293,587.78316533337409,646.19438028664513,1183.7496367223948,1416.2664239717333,1953.8216804074827,2368.6273460085354,2906.1826024442844,3524.2994478180399,3963.6550315860318,4793.2663627881366,5109.8723557214307,5939.483686923536,6434.8509414625933,7166.2625999969405,7873.1243403643475,8579.9860807317564,9286.8478210991634,9895.5098887988133,10805.682808938924,11331.383743518363,12336.22871958028,12861.92965415972,13593.341312694065,14119.042247273504,14825.903987640913,15321.271242179972,16028.132982547379,16734.994722914784,17343.656790614434,17758.462456215486,18342.574605748196,18757.380271349248,19341.492420881961,19959.609266255717,20251.665341022072,20983.076999556419,21275.133074322774,21981.994814690181,22274.050889456536,22980.912629823943,22980.912629823943,23687.77437019135,23891.085549964049,24499.747617663703,24914.553283264755,25498.665432797465,25913.471098398517,26205.527173164875,26620.332838765928,26912.388913532282,27327.194579133335,27619.250653899689,28139.167826605684,28431.223901372039,29138.085641739446,29138.085641739446,29844.947382106853,29844.947382106853,30551.80912247426,30551.80912247426,31258.670862841675,31258.670862841675,31867.332930541321,32070.644110314024,32362.700185080379,32777.505850681431,33069.561925447793,33484.367591048838,33776.423665815193,34191.229331416253,34483.285406182607,34898.091071783652,35190.147146550007,35506.753139483306,35506.753139483306,36002.120394022364,36002.120394022364,36708.982134389771,36708.982134389771,37415.843874757178,37415.843874757178,38122.705615124585,38122.705615124585,38829.567355491992,38829.567355491992,39146.173348425291,39146.173348425291,39438.229423191646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[649,null,null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,1998517.253774263,null,null,0,0,0,0,0,29.20560747663551,144.89996481943189,203.31117977270293,587.78316533337409,646.19438028664513,1183.7496367223948,1416.2664239717333,1953.8216804074827,2368.6273460085354,2906.1826024442844,3524.2994478180399,3963.6550315860318,4793.2663627881366,5109.8723557214307,5939.483686923536,6434.8509414625933,7166.2625999969405,7873.1243403643475,8579.9860807317564,9286.8478210991634,9895.5098887988133,10805.682808938924,11331.383743518363,12336.22871958028,12861.92965415972,13593.341312694065,14119.042247273504,14825.903987640913,15321.271242179972,16028.132982547379,16734.994722914784,17343.656790614434,17758.462456215486,18342.574605748196,18757.380271349248,19341.492420881961,19959.609266255717,20251.665341022072,20983.076999556419,21275.133074322774,21981.994814690181,22274.050889456536,22980.912629823943,22980.912629823943,23687.77437019135,23891.085549964049,24499.747617663703,24914.553283264755,25498.665432797465,25913.471098398517,26205.527173164875,26620.332838765928,26912.388913532282,27327.194579133335,27619.250653899689,28139.167826605684,28431.223901372039,29138.085641739446,29138.085641739446,29844.947382106853,29844.947382106853,30551.80912247426,30551.80912247426,31258.670862841675,31258.670862841675,31867.332930541321,32070.644110314024,32362.700185080379,32777.505850681431,33069.561925447793,33484.367591048838,33776.423665815193,34191.229331416253,34483.285406182607,34898.091071783652,35190.147146550007,35506.753139483306,35506.753139483306,36002.120394022364,36002.120394022364,36708.982134389771,36708.982134389771,37415.843874757178,37415.843874757178,38122.705615124585,38122.705615124585,38829.567355491992,38829.567355491992,39146.173348425291,39146.173348425291,39438.229423191646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[652]
[655,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты разовые амортизируемые","Оформление юрлица",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,17611.111111111095,null,null,0,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,333.33333333333331,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,277.77777777777777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,264166.66666666645,null,null,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,438888.88888888858,null,null,0,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,6944.4444444444453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,175919166.66666669,null,null,0,0,0,0,44166.666666666664,185000,210000,386666.66666666663,420000,420000,640833.33333333326,682500,682500,682500,947500,997500,997500,997500,831250,1052083.3333333335,1093750.0000000002,1093750.0000000002,1093750.0000000002,1093750.0000000002,1093750.0000000002,1314583.3333333335,1356250.0000000002,1356250.0000000002,1356250.0000000002,1356250.0000000002,1356250.0000000002,1356250.0000000002,1577083.3333333337,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1618750.0000000002,1839583.3333333335,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,1881250.0000000002,2102083.3333333335,2143750,2143750,2143750,2143750,2143750,2143750,2143750,2143750,2143750,2364583.3333333335,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2406250,2627083.3333333335,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2668750,2889583.3333333335,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,2931250,3152083.3333333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[668,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Торговое пространство",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,42012499.999999993,null,null,0,0,0,0,12500,50000,50000,100000,100000,100000,162500,162500,162500,162500,237500,237500,237500,237500,197916.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,260416.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,322916.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,385416.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,447916.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,510416.66666666669,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,572916.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,635416.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,697916.66666666674,760416.66666666674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[671,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Охранная и пожарная сигнализации",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,14004166.666666659,null,null,0,0,0,0,4166.666666666667,16666.666666666668,16666.666666666668,33333.333333333336,33333.333333333336,33333.333333333336,54166.666666666672,54166.666666666672,54166.666666666672,54166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,79166.666666666672,65972.222222222234,86805.555555555562,86805.555555555562,86805.555555555562,86805.555555555562,86805.555555555562,86805.555555555562,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,107638.88888888889,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,128472.22222222225,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,149305.55555555559,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,170138.88888888891,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,190972.22222222225,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,211805.55555555559,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,232638.88888888891,253472.22222222225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[674,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 8",null,8,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[676,"PL(-)",null,null,null,null,null,"Амортизация","Капзатраты переменные амортизируемые","Переменные капзатраты - 10",null,10,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[677,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[681,"PL(-)",null,null,null,null,null,"Амортизация","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,1669384.5886167921,null,null,0,0,0,0,0,29.20560747663551,144.89996481943189,203.31117977270293,587.78316533337409,646.19438028664513,1183.7496367223948,1416.2664239717333,1953.8216804074827,2368.6273460085354,2906.1826024442844,3524.2994478180399,3963.6550315860318,4793.2663627881366,4258.2269631011923,4949.5697391029471,5362.3757845521613,5971.885499997451,6560.9369503036232,7149.9884006097973,7739.0398509159695,8246.2582406656784,9004.735674115771,9442.8197862653033,10280.190599650234,10718.274711799766,11327.784427245055,11765.868539394587,12354.919989700762,12767.726035149977,13356.777485456148,13945.82893576232,14453.047325512029,14798.718713512906,15285.478838123498,15631.150226124373,16117.910350734968,16633.007721879763,16876.387784185059,17485.897499630351,17729.277561935647,18318.329012241818,18561.709074547114,19150.760524853285,19150.760524853285,19739.81197515946,19909.237958303376,20416.456348053085,20762.127736053964,21248.887860664556,21594.559248665431,21837.939310970731,22183.610698971606,22426.990761276902,22772.662149277781,23016.042211583077,23449.306522171406,23692.686584476702,24281.738034782873,24281.738034782873,24870.789485089044,24870.789485089044,25459.840935395219,25459.840935395219,26048.892385701398,26048.892385701398,26556.110775451103,26725.536758595023,26968.916820900318,27314.588208901194,27557.968271206497,27903.639659207365,28147.019721512661,28492.691109513544,28736.07117181884,29081.742559819711,29325.122622125007,29588.960949569424,29588.960949569424,30001.766995018639,30001.766995018639,30590.81844532481,30590.81844532481,31179.869895630982,31179.869895630982,31768.921345937157,31768.921345937157,32357.972796243328,32357.972796243328,32621.811123687745,32621.811123687745,32865.191185993041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[682,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[685]
[687,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,349750.00000000169,null,null,2120000,3322166.6666666665,3232666.6666666665,3143166.6666666665,3053666.6666666665,2964166.6666666665,2874666.6666666665,2785166.6666666665,2695666.6666666665,2606166.6666666665,2516666.666666667,2427166.6666666665,2337666.666666667,2289833.333333333,2242000,2194166.666666667,2146333.333333333,2098500,2058638.888888889,2018777.777777778,1978916.666666667,1939055.5555555557,1899194.4444444447,1859333.3333333335,1819472.2222222225,1779611.1111111115,1739750.0000000005,1699888.8888888892,1660027.7777777782,1620166.666666667,1580305.555555556,1540444.444444445,1500583.333333334,1460722.2222222229,1420861.1111111117,1381000.0000000007,1341138.8888888895,1301277.7777777785,1261416.6666666674,1221555.5555555564,1181694.4444444454,1141833.3333333342,1101972.2222222232,1062111.1111111122,1022250.0000000009,982388.88888888992,942527.77777777892,902666.66666666791,862805.55555555667,822944.44444444566,783083.33333333465,743222.22222222341,703361.1111111124,663500.0000000014,623638.88888889039,583777.77777777915,543916.66666666814,504055.55555555708,464194.44444444601,424333.33333333494,384472.22222222382,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,349750.00000000169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[691,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые","Заключение контрактов с поставщиками",null,4,"руб.",null,null,null,"учет",null,null,null,null,null,null,61111.111111111415,null,null,250000,500000,491666.66666666669,483333.33333333331,475000,466666.66666666669,458333.33333333331,450000,441666.66666666663,433333.33333333331,425000,416666.66666666669,408333.33333333337,400000,391666.66666666669,383333.33333333337,375000,366666.66666666669,359722.22222222225,352777.77777777781,345833.33333333337,338888.88888888893,331944.4444444445,325000.00000000006,318055.55555555562,311111.11111111118,304166.66666666674,297222.22222222231,290277.77777777787,283333.33333333343,276388.88888888899,269444.44444444455,262500.00000000012,255555.55555555568,248611.11111111124,241666.6666666668,234722.22222222236,227777.77777777793,220833.33333333349,213888.88888888905,206944.44444444461,200000.00000000017,193055.55555555574,186111.1111111113,179166.66666666686,172222.22222222242,165277.77777777798,158333.33333333355,151388.88888888911,144444.44444444467,137500.00000000023,130555.55555555579,123611.11111111136,116666.66666666692,109722.22222222248,102777.77777777804,95833.333333333605,88888.888888889167,81944.444444444729,75000.000000000291,68055.555555555853,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,61111.111111111415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[692,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые","Оборудование для РЦ",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,244444.44444444566,null,null,1000000,2000000,1966666.6666666667,1933333.3333333333,1900000,1866666.6666666667,1833333.3333333333,1800000,1766666.6666666665,1733333.3333333333,1700000,1666666.6666666667,1633333.3333333335,1600000,1566666.6666666667,1533333.3333333335,1500000,1466666.6666666667,1438888.888888889,1411111.1111111112,1383333.3333333335,1355555.5555555557,1327777.777777778,1300000.0000000002,1272222.2222222225,1244444.4444444447,1216666.666666667,1188888.8888888892,1161111.1111111115,1133333.3333333337,1105555.555555556,1077777.7777777782,1050000.0000000005,1022222.2222222227,994444.44444444496,966666.66666666721,938888.88888888946,911111.11111111171,883333.33333333395,855555.5555555562,827777.77777777845,800000.0000000007,772222.22222222295,744444.44444444519,716666.66666666744,688888.88888888969,661111.11111111194,633333.33333333419,605555.55555555644,577777.77777777868,550000.00000000093,522222.22222222318,494444.44444444543,466666.66666666768,438888.88888888992,411111.11111111217,383333.33333333442,355555.55555555667,327777.77777777892,300000.00000000116,272222.22222222341,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,244444.44444444566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[695,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые","Разовые капзатраты - 8",null,8,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[696,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты разовые амортизируемые","Разовые капзатраты - 9",null,9,"руб.",null,null,null,"учет",null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[700,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты переменные амортизируемые","Ремонтные работы (200кв.м.)",null,1,"руб.",null,null,null,"учет",null,null,null,null,null,null,51368333.333333321,null,null,0,280000,1820000,4340000,6708333.333333333,9461666.666666666,11095000,12401666.666666666,15808333.333333334,17815000,17663333.333333332,19191666.666666668,23240000,25608333.333333332,25386666.666666668,25165000,26623333.333333332,30601666.666666668,32516944.444444444,32273888.888888888,32030833.333333332,31787777.777777776,32944722.222222224,36201666.666666664,38058611.111111112,37757222.222222224,37455833.333333336,37154444.444444448,36853055.555555552,37951666.666666664,41150277.777777776,42948888.888888888,42589166.666666664,42229444.444444448,41869722.222222224,41510000,41150277.777777776,42190555.555555552,45330833.333333336,47071111.111111112,46653055.555555552,46235000,45816944.444444448,45398888.888888888,44980833.333333328,44562777.777777776,45544722.222222224,48626666.666666664,50308611.111111104,49832222.222222224,49355833.333333328,48879444.444444448,48403055.555555552,47926666.666666672,47450277.777777776,46973888.888888896,47897500,50921111.111111119,52544722.222222224,52010000,51475277.777777776,50940555.555555552,50405833.333333328,49871111.111111104,49336388.888888881,48801666.666666657,48266944.444444433,49132222.222222209,52097499.999999985,53662777.777777761,53069722.222222209,52476666.666666657,51883611.111111097,51290555.555555537,50697499.999999985,50104444.444444433,49511388.888888873,48918333.333333313,48325277.777777761,49132222.222222209,52039166.666666649,53546111.11111109,52894722.222222209,52243333.333333313,51591944.444444433,50940555.555555537,50289166.666666657,49637777.777777761,48986388.888888873,48334999.999999985,47683611.111111097,47032222.222222209,47780833.333333321,50629444.444444433,52078055.555555545,51368333.333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[701,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты переменные амортизируемые","Торговое пространство",null,2,"руб.",null,null,null,"учет",null,null,null,null,null,null,54737500.000000007,null,null,0,0,750000,3750000,5987500,8937500,11887500,11787500,15437500,19087500,18925000,18762500,23100000,27437500,27200000,26962500,26725000,30987500,34539583.333333336,34279166.666666664,34018750,33758333.333333336,33497916.666666668,36987500,40477083.333333336,40154166.666666672,39831250,39508333.333333336,39185416.666666664,38862500,42289583.333333336,45716666.666666664,45331250,44945833.333333328,44560416.666666664,44175000,43789583.333333328,43404166.666666664,46768750,50133333.333333328,49685416.666666664,49237500,48789583.333333336,48341666.666666672,47893750,47445833.333333336,46997916.666666672,50300000,53602083.333333336,53091666.666666672,52581250.000000007,52070833.333333343,51560416.666666672,51050000.000000007,50539583.333333343,50029166.666666672,49518750.000000007,52758333.333333343,55997916.666666672,55425000,54852083.333333336,54279166.666666672,53706250,53133333.333333328,52560416.666666664,51987500,51414583.333333328,50841666.666666657,54018749.999999993,57195833.333333328,56560416.666666657,55924999.999999985,55289583.333333321,54654166.666666657,54018749.999999985,53383333.333333313,52747916.666666649,52112499.999999985,51477083.333333313,50841666.666666642,53956249.999999978,57070833.333333313,56372916.666666642,55674999.999999978,54977083.333333313,54279166.666666649,53581249.999999985,52883333.333333321,52185416.666666657,51487499.999999993,50789583.333333328,50091666.666666664,49393750,52445833.333333336,55497916.666666672,54737500.000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[704,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты переменные амортизируемые","Охранная и пожарная сигнализации",null,5,"руб.",null,null,null,"учет",null,null,null,null,null,null,18245833.333333343,null,null,0,0,250000,1250000,1995833.3333333333,2979166.6666666665,3962500,3929166.6666666665,5145833.333333333,6362500,6308333.333333333,6254166.666666667,7700000,9145833.333333334,9066666.666666666,8987500,8908333.333333334,10329166.666666666,11513194.444444444,11426388.888888888,11339583.333333334,11252777.777777778,11165972.222222222,12329166.666666666,13492361.111111112,13384722.222222222,13277083.333333334,13169444.444444444,13061805.555555556,12954166.666666666,14096527.777777778,15238888.888888888,15110416.666666666,14981944.444444444,14853472.222222222,14725000,14596527.777777778,14468055.555555556,15589583.333333334,16711111.111111112,16561805.555555556,16412500,16263194.444444446,16113888.88888889,15964583.333333334,15815277.77777778,15665972.222222224,16766666.666666668,17867361.111111112,17697222.222222224,17527083.333333336,17356944.444444444,17186805.555555556,17016666.666666668,16846527.777777776,16676388.888888888,16506250,17586111.111111112,18665972.222222224,18475000,18284027.777777776,18093055.555555556,17902083.333333336,17711111.111111112,17520138.888888888,17329166.666666668,17138194.444444448,16947222.222222224,18006250,19065277.77777778,18853472.222222224,18641666.666666668,18429861.111111112,18218055.555555556,18006250,17794444.444444444,17582638.888888888,17370833.333333332,17159027.777777776,16947222.22222222,17985416.666666664,19023611.111111108,18790972.22222222,18558333.333333332,18325694.444444444,18093055.555555556,17860416.666666668,17627777.77777778,17395138.888888892,17162500.000000004,16929861.111111116,16697222.222222228,16464583.33333334,17481944.444444451,18499305.555555563,18245833.333333343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[706,"BS",null,null,null,null,null,"Внеоборотные активы","Капзатраты переменные амортизируемые","Автомобиль",null,7,"руб.",null,null,null,"учет",null,null,null,null,null,null,22155000.000000015,null,null,0,0,240000,1200000,2040000,3355000,4295000,4755000,5915000,7075000,7635000,7570000,8945000,10320000,10975000,10880000,10785000,12130000,13250833.333333334,13771666.666666666,13667500,13563333.333333334,13459166.666666666,14555000,15650833.333333334,16146666.666666666,16017500,15888333.333333332,15759166.666666666,15630000,16700833.333333332,17771666.666666668,18242500,18088333.333333332,17934166.666666668,17780000,17625833.333333336,17471666.666666668,18517500,19563333.333333336,20009166.666666668,19830000,19650833.333333336,19471666.666666668,19292500,19113333.333333336,18934166.666666668,19955000,20975833.333333336,21396666.666666668,21192500,20988333.333333332,20784166.666666664,20580000,20375833.333333332,20171666.666666664,19967500,20963333.333333332,21959166.666666664,22354999.999999996,22125833.333333328,21896666.666666664,21667499.999999996,21438333.333333328,21209166.666666664,20979999.999999996,20750833.333333328,20521666.666666664,21492500,22463333.333333332,22834166.666666664,22580000,22325833.333333336,22071666.666666668,21817500,21563333.333333336,21309166.666666672,21055000.000000004,20800833.333333336,20546666.666666672,21492500.000000007,22438333.33333334,22784166.666666672,22505000.000000007,22225833.333333343,21946666.666666675,21667500.000000007,21388333.333333343,21109166.666666679,20830000.000000011,20550833.333333343,20271666.666666679,19992500.000000015,20913333.333333347,21834166.666666679,22155000.000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[710,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[711,"BS",null,null,null,null,null,"Внеоборотные активы","Капитальные затраты маркетинга",null,null,null,"руб.",null,null,null,"учет",null,0,null,null,null,null,3778476.9873196995,null,null,0,15000,150000,435000,540000,899929.90654205601,959582.14662648947,1034094.1997950349,1482683.5201982348,1556132.6536855469,1553291.654557413,1639892.6151398809,2175203.4431069032,2259518.7374764825,2252543.8992306162,2244085.580555853,2324572.8084800467,2853068.9692093548,2917849.224497912,2905970.2571240654,2893100.5552411396,2878768.0300411461,2938021.7813604171,3370861.8091989541,3427288.1135567552,3407497.0937791578,3385885.72816128,3363222.9606742435,3338550.5032350821,3387826.6439267634,3810639.9613013752,3857401.8768068282,3827750.0688315467,3797107.5263471864,3765051.2603820916,3731581.2709362623,3696893.9573550327,3736377.0324426019,4149691.8832311057,4187177.1226884071,4148494.1378466436,4108574.9193141321,4068071.5886320877,4026105.4346329751,3983555.1684843297,3939591.1788549488,3970043.0770760365,4374081.2518163882,4403119.42655674,4355743.8778163576,4307961.7067164294,4258962.2114811018,4209133.104914573,4158135.774048978,4106308.8318521809,4053897.7775058509,4075657.1118283188,4471832.3340012543,4492177.9448429886,4436939.4435351882,4380661.1078819772,4323798.6600792333,4265522.4887957545,4207246.3175122757,4147556.4227480614,4087866.527983848,4026762.9097388997,4040659.2914939513,4428141.9497682676,4440624.6080425838,4376889.9421815015,4312748.6539608743,4248023.2535907133,4182468.2418893501,4116329.1180384546,4049360.3828563569,3981807.5355247259,3913425.0768618938,3844458.5060495283,3849662.3239059607,4229282.0296128606,4233268.5233338941,4162255.0170549275,4090250.7762668831,4018246.5354788383,3944828.5712100584,3871410.6069412786,3796578.9191917647,3721747.2314422498,3645501.820212001,3569256.4089817521,3491597.2742707683,3488938.139559784,3860645.7928629331,3857353.4461660828,3778476.9873196995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[714,"BS",null,null,null,null,null,"Внеоборотные активы","Капитальные затраты маркетинга","Аутсорсинг внешних исполнителей",null,3,"руб.",null,null,null,"учет",null,null,null,null,null,null,1575615.4113832079,null,null,0,15000,90000,185000,260000,379970.79439252336,399825.89442770393,474622.58324793121,624034.80008259788,648388.60570231127,647204.85606558877,735788.58964161703,913834.76796120964,941466.14061520109,938559.95801275678,935035.6585649387,1021072.0035333527,1196278.7371705645,1217020.5102074633,1212070.9404683604,1206708.5646838082,1200736.6791838107,1269175.7422335071,1412025.7538328974,1429286.7139819814,1421040.4557413158,1412035.7200672,1402592.9002809348,1392312.7096812844,1456594.4349694848,1595266.6505422397,1608500.7820028451,1596145.8620131444,1583378.1359779944,1570021.3584925381,1556075.5295567759,1541622.4822312638,1601823.7635177509,1736538.2846796275,1745907.1344535029,1729789.2241027681,1713156.2163808884,1696279.8285967032,1678793.931097073,1661064.6535351374,1642746.3245228955,1699184.6154483485,1830033.8549234951,1835883.0943986417,1816143.2824234823,1796234.0444651791,1775817.5881171259,1755055.460381072,1733806.5725204074,1712212.013271742,1690374.0739607713,1743190.4632617997,1870763.4725005226,1872990.8103512451,1849974.7681396618,1826525.4616174905,1802832.7750330139,1778551.036998231,1754269.298963448,1729398.509478359,1704527.71999327,1679067.8790578749,1728608.0381224796,1852559.1457367782,1851510.2533510767,1824954.1425756258,1798228.6058170306,1771259.6889961304,1743945.1007872291,1716387.1325160228,1688483.4928568152,1660336.4731353025,1631843.7820257889,1603107.7108539701,1649025.9682941504,1769700.8456720253,1765111.8847224559,1735522.9237728864,1705521.1567778678,1675519.3897828492,1644928.5713375243,1614337.7528921994,1583157.8829965685,1551978.0131009375,1520209.0917550004,1488440.1704090633,1456082.19761282,1498724.2248165766,1616102.4136928888,1608480.602569201,1575615.4113832079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[715,null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[719,"PL(-)",null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0]
[721,"PL(-)",null,null,null,null,null,"Налоги на внеоборотные активы","налог на имущество организаций",null,null,3,"руб.",null,null,null,"начисление",null,null,null,null,null,null,0]
[724,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","земельный налог",null,null,1,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0]
[725,"CF(-)",null,null,null,null,null,"Налоги на внеоборотные активы","транспортный налог",null,null,2,"руб.",null,null,null,"оплата",null,null,null,null,null,null,0]
[729]
[730,"CF(+)",null,null,null,null,null,"НДС к возмещению по капзатратам",null,null,null,null,"руб.",null,null,null,"оплата",null,null,null,null,null,null,47925000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2785000,200000,0,0,295000,3140000,2785000,200000,0,0,0,295000,3140000,2785000,200000,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,0,295000,3140000,2785000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,262782881.71557534,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,296910.7201191996,170182.26178422547,502408.57618993032,723142.02029886516,526645.12020698981,644548.07874502637,922504.50308078574,1243798.3110915797,1366277.4716448823,1528515.6559752785,1347802.8688197774,1107323.190727131,1079225.8997210353,682489.1538888053,1450769.9412941334,1889265.7115633541,1563554.2336522148,1573780.2790134544,2044943.1350107407,2463745.6829208746,2676253.7429704405,2810305.1653232109,2387031.85884027,2108363.2009277996,1845094.5821665409,1155566.2787440056,2347811.7088735057,2960973.6187303644,2337626.1857664413,2388917.1640305072,2984749.8945842236,3622450.9269814948,3769362.1527951248,3887992.037920563,3299695.647839678,2902930.5933320457,2529708.0068536163,1595505.9653367568,3058365.227320679,3898000.3464229074,3154325.0782428556,3050438.742772257,3827229.3955847183,4662792.7640768215,4825002.2726685219,4978202.8508628979,4150362.0729019507,3646674.72679481,3094998.8551782425,1853637.2929494656,3879491.1394589222,4784157.4717911743,3843777.3151833117,3738295.2034390196,4643012.7401551809,5620316.8675561287,5772223.1862460151,5917993.1873073541,4940797.859058354,4325533.8621410597,3657763.1453985395,2203744.8262746455,4603689.4959181026,5630441.1152216066,4489484.9466551309,4312757.8290162124,5369273.6314084064,6499156.6532002846,6668670.4114546794,6815432.460681418,5675614.9904279774,4949793.1992322225,4181257.0899344273,2613417.8717201948,5420955.7336013056,8843194.5308860354,9287827.8118770197,9156605.9667896237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[738,"BS",null,null,null,null,null,"Задолженность по НДС",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,9156605.966789633,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,296910.7201191996,170182.26178422547,502408.57618993032,723142.02029886527,526645.12020698981,644548.07874502661,922504.50308078574,1243798.31109158,1366277.4716448821,1528515.6559752785,1347802.8688197769,1107323.1907271314,1079225.8997210357,682489.15388880484,1450769.9412941337,1889265.7115633544,1563554.2336522155,1573780.2790134549,2044943.1350107417,2463745.6829208732,2676253.7429704405,2810305.1653232127,2387031.8588402718,2108363.2009278014,1845094.5821665376,1155566.2787440047,2347811.7088735029,2960973.6187303662,2337626.1857664436,2388917.1640305072,2984749.8945842236,3622450.9269814938,3769362.1527951285,3887992.0379205644,3299695.6478396803,2902930.5933320448,2529708.0068536177,1595505.9653367549,3058365.227320686,3898000.3464229107,3154325.0782428533,3050438.7427722514,3827229.3955847174,4662792.764076829,4825002.2726685256,4978202.8508629054,4150362.0729019493,3646674.7267948091,3094998.855178237,1853637.2929494679,3879491.1394589245,4784157.471791178,3843777.3151833117,3738295.2034390122,4643012.7401551902,5620316.8675561249,5772223.1862460077,5917993.1873073578,4940797.8590583503,4325533.8621410728,3657763.1453985274,2203744.8262746334,4603689.4959180951,5630441.1152216196,4489484.9466551244,4312757.8290162086,5369273.6314083934,6499156.6532002985,6668670.4114546776,6815432.4606814086,5675614.9904279709,4949793.1992322206,4181257.0899344385,2613417.8717201948,5420955.7336013019,8843194.5308860242,9287827.8118770123,9156605.966789633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[740]
[743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"промежуточный расчет финпотока",null,-3901044.5112000001,-3050224.4633999998,-5705551.515933333,-13791279.498433333,-11969156.165866667,-14779789.956414249,-13283785.470903538,-4662940.0250745742,-17000843.706696928,-15968061.873533271,-2617732.1642525773,-3715752.3134413683,-19376792.496708125,-17595948.486690417,-1142338.3664968321,138476.21834764071,-2737182.4826351916,-16308935.73643305,-19991833.572552774,-1334560.9236449217,2808923.4745771885,1693542.0501160454,-1654933.4074769001,-16210728.016600475,-13677108.303090986,5165330.2528485693,5237879.2662561238,3568168.5779741183,1292023.1417090725,5597939.3446329795,-20120566.237134002,-12423592.808785446,8053556.6054119784,5468746.653222166,2884821.0856996104,6229981.1368861087,8330408.5581937544,8947526.2885915563,-5681924.5754314922,-9485779.7158789746,1357180.6031292677,13452644.030782197,-6435362.5771808308,3752699.9835374467,14753200.725720115,12467144.865128838,5318824.8921335712,-8513814.2023681402,-5447343.3827368617,10716604.786015708,14130134.439706728,10747035.039000623,4139200.5538641438,18852749.652673196,-4157179.596678257,7997575.1187739372,17623691.193771578,-6203758.1109217405,-10306618.13346643,10887112.657856736,15645882.98840791,15259842.315863334,18971154.782782204,13848602.328516718,8869709.8288015313,25727015.8904505,-7987022.224856697,4214391.658346802,6316271.3759426326,-2016694.1496273652,7278441.3962872997,15086137.897026703,18892571.647588663,18749274.265580751,22744588.242921725,19977693.213047028,9531055.5594533309,28116315.713986129,-9485697.2170986533,5817927.568217814,10691657.452844091,1216493.5444810614,8344423.4925134555,17769940.422608957,21718396.674111746,22019853.994143285,26191167.220724173,22885944.609816775,10406588.209083438,32711397.703449927,-10827520.666355766,9632379.8138396814,32819104.481683627,8622974.8488392085,9374155.6823937446,40626121.961737059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[744]
[748,null,null,null,null,null,null,"АКТИВЫ","Запасы",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,29350869.785034508,null,null,111.23000000000002,722.65200000000004,7965.8320000000003,23381.344000000005,67309.71100000001,175528.82575000002,364077.34950000001,602813.87552499992,904315.81397000002,1331363.0556568999,1896689.5682414002,2516219.8150283005,3138467.4185945005,3591413.4832391003,4114556.7213156507,4468126.4201252712,4824716.8751264373,5431890.5106536774,6697648.6331498548,7821047.0605556546,8474790.7684944086,9311665.4681076687,10577211.046328217,11828012.471024087,12761621.468549849,12981597.709514873,13287997.128429085,13123170.753177119,13172600.263079964,13752645.158541778,16169350.693823028,18136276.333706792,18756799.289126746,19722532.186872292,21525101.684244387,23163768.290181402,24036762.310888119,23610495.471584469,23404323.879931867,22486597.074455764,22123655.377205934,22543463.310829673,25916449.105328571,28572787.012872446,29104508.480793964,29939371.793886498,32084965.440748926,33968951.437396429,34958825.61071299,34068490.804405078,33593986.497734144,32098885.761077765,31405576.36341767,31712077.717125982,35903380.163053758,39153080.037010141,39522019.125939235,40430778.732051492,43077575.783047974,45525256.620681293,46629591.981629126,45344309.735441357,44370520.480126157,42237837.375003912,41160335.379589193,41493821.963732108,46615348.531706184,50612985.92592258,50951936.590315513,51952278.094020173,55018223.803573348,57770065.761756398,58957158.497232705,57251341.365500525,56072165.950968713,53415545.016540676,52095330.931678914,52367290.6233951,58464401.699461676,63077786.389238819,63341242.962015271,64285847.11363095,67867864.042066038,71030584.678434953,72419820.68532756,70308573.770971134,68920186.000767902,65708083.107811324,64141423.108599491,64343533.510879621,71319655.492306873,76525887.995738104,75477006.153391734,64259259.47747115,47269319.173139967,29350869.785034508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[749,null,null,null,null,null,null,"АКТИВЫ","Незавершенное производство",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,1431028.559674263,null,null,0,52500,185000,115500,242000,177093.06556250001,68554.407490625003,330202.99505562498,269781.91263000004,125734.37189409998,163704.32220659987,508529.36292394996,459176.99558424996,338821.13190062484,411367.69507188816,450166.37722676899,724687.21099479962,839286.1186357718,516886.58832621574,606024.49121539667,833037.32345487922,842543.7151537016,1082115.2541443594,1137131.8628854863,1127347.0717956983,1254217.9537968747,1370239.9575402364,1331267.2611582875,1207656.7571477368,1842950.6463599727,1244770.1738062203,1279711.9374072552,1717328.6183183491,1601127.2494850308,1473789.3004131466,1635962.8979372382,1836382.1134025455,2242144.3205818534,2233914.9504079819,1985059.4325932115,1717402.4960225075,2247416.809442699,1391451.603641063,1681834.3223300129,2228235.3079795986,2057741.842704922,2073847.734049499,2133620.6189546585,2134290.8964506984,2373675.0859081745,2422735.349527359,2300527.4647997618,1911483.2924430668,2597837.3416999876,1438150.358353138,1800341.0917038023,2745451.4159635007,2375756.6423819959,1923894.561748296,2088331.0663001239,2284079.5416207016,2515778.8743349016,2641860.3273325264,2415285.9501789808,1932044.4559302926,2687444.7557893097,1280421.5425751507,1986088.8256062865,2773473.7761830091,2258951.5511561632,1898773.5493225455,2090287.8975955844,2236747.4575942755,2494117.2419447899,2573533.8198685646,2341638.0772598386,1724488.7171156406,2670262.5205636024,917575.56599766016,1721983.7378956079,2619021.1548259258,2070716.8067040443,1589729.1181591749,1848296.4641208649,1951578.3341623545,2264202.5983757973,2306761.3622667789,2061597.9638339281,1309490.8624821305,2458341.1094518304,368332.77833497524,1038354.5569968224,2411607.4342082739,1849731.2383387089,1144445.6868574619,1431028.559674263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[751,null,null,null,null,null,null,"АКТИВЫ","Денежные средства",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,402121200.92605203,null,null,-3901044.5112000001,-6951268.9746000003,-12656820.490533333,-26448099.988966666,-38417256.154833332,-53197046.111247584,-66480831.582151122,-71143771.607225701,-88144615.313922629,-104112677.18745589,-106730409.35170847,-110446161.66514984,-129822954.16185796,-147418902.64854836,-148561241.0150452,-148422764.79669756,-151159947.27933276,-167468883.01576582,-187460716.58831859,-188795277.51196352,-185986354.03738633,-184292811.9872703,-185947745.3947472,-202158473.41134769,-215835581.71443868,-210670251.46159011,-205432372.19533399,-201864203.61735988,-200572180.47565082,-194974241.13101783,-215094807.36815184,-227518400.17693728,-219464843.57152531,-213996096.91830313,-211111275.83260351,-204881294.69571739,-196550886.13752365,-187603359.84893209,-193285284.42436358,-202771064.14024255,-201413883.53711328,-187961239.50633109,-194396602.08351192,-190643902.09997448,-175890701.37425438,-163423556.50912553,-158104731.61699197,-166618545.81936011,-172065889.20209697,-161349284.41608125,-147219149.97637451,-136472114.93737388,-132332914.38350973,-113480164.73083653,-117637344.32751478,-109639769.20874085,-92016078.01496926,-98219836.125891,-108526454.25935742,-97639341.60150069,-81993458.61309278,-66733616.297229446,-47762461.514447242,-33913859.18593052,-25044149.357128989,682866.533321511,-7304155.691535186,-3089764.033188384,3226507.3427542485,1209813.1931268834,8488254.5894141831,23574392.486440886,42466964.134029552,61216238.399610303,83960826.642532021,103938519.85557905,113469575.41503239,141585891.12901852,132100193.91191986,137918121.48013768,148609778.93298176,149826272.47746283,158170695.96997628,175940636.39258522,197659033.06669697,219678887.06084025,245870054.28156441,268755998.8913812,279162587.10046464,311873984.80391455,301046464.13755876,310678843.95139843,343497948.43308204,352120923.28192127,361495078.964315,402121200.92605203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[754,null,null,null,null,null,null,"ПАССИВЫ",null,null,null,null,"руб.",null,null,null,"калькуляция",null,0,null,null,null,null,674062159.59141445,null,null,-1780933.2812000001,-3280583.333333333,-4911187.9918666659,-6641051.9782999996,-8838446.4438333306,-10689494.313393025,-13053117.678534003,-15417327.203516696,-16988000.733791057,-19259113.772886015,-21006723.806703061,-22763519.87205771,-23504106.304572303,-24793482.629265506,-25142439.366093729,-25665386.418789681,-27056303.718064811,-24860304.083933674,-28080109.920122381,-28105957.925290611,-25562758.723529223,-24170779.218412194,-23699952.868469715,-20915633.934905764,-18111102.838314097,-15558160.926721372,-11515582.714536648,-9569987.0867945813,-9772928.5077435076,-2906485.3488559062,-6931824.3169989409,-4852898.9179052487,3612201.0714180809,8241225.5999569632,11110610.856880572,17449351.096670814,24864874.466344275,30727768.086787913,39191146.289207324,43352658.378383644,43361112.918406196,55802548.86658863,49922592.436311908,54658935.780972004,68231597.583003521,76258037.195209727,80757902.412660301,90860774.155474126,101146902.28717914,110223236.46315953,121696533.57760352,128593649.3888737,129417056.15504344,146733052.76870519,140232050.58129981,146820494.14192349,165091382.97209513,176029253.804766,182389305.14139295,194628852.19568262,209072429.57359469,220780854.30595952,236439775.11514074,245169593.79009819,246872620.23447204,268437583.1141603,261497710.62581852,269718053.3431679,293531892.99235439,306242250.77967918,314735641.88449168,330032244.79975396,347524893.3424474,362091415.248945,380706355.53140771,391919813.33223546,393992202.59935129,420389119.34983879,412510129.68342841,422777303.93117785,450730325.07943559,466313354.92113155,475998210.81392241,494186184.97807413,514393845.28833187,531610408.6680634,553156078.91820645,566438675.54888439,568735414.96965468,599590277.91112435,590641375.48384893,603141100.44507074,635045666.82690895,647719476.45726132,653098863.93714559,674062159.59141445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[757,null,null,null,null,null,null,"ПАССИВЫ","Кредиторская задолженность",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,3.5762786865234375E-7,null,null,16.718800000000002,0,3528.6747999999998,6398.0217000000048,19327.189500000008,59565.985050000018,115392.47487000003,148097.37477000011,242607.93987600016,343905.58863000013,486238.90953600011,602276.06722035073,741833.07854859019,737058.04159332067,946741.96180218086,946041.05042160116,835087.07365746237,1338448.0698706061,1702816.508103732,1683647.1821084544,1854053.1128254831,2191252.1211387031,2497512.7461856529,2762599.7678184249,2898979.1363221109,2577093.913492009,3029315.6557701603,2667474.7679888606,2295125.8503810167,3439126.7952776849,4090542.649550125,3783533.716654703,3987130.730479911,4521551.0892166048,4895065.706309244,5189426.7199421823,5185790.3120446801,4452523.7968844175,5063930.4091443866,4331811.9845808446,3647099.9303259254,5358604.3709824383,6255278.7237896025,5696285.8772782981,5882117.6268317699,6473780.2580221891,6952315.2653021812,7251866.0558123589,7220695.4834445119,6116210.9265115857,6941725.7734038532,5864605.54648,4904405.2677757144,7127266.7046691179,8236552.7969315648,7407469.7803631425,7581676.230281949,8356744.8123359084,8952592.4067686796,9346288.484628737,9226742.551379323,7763747.7417105436,8699797.6747309566,7307757.469774127,6093156.8956981897,8881304.8569967747,10200802.85577327,9174127.3557215929,9365297.9345425963,10264525.993077219,10939253.934500694,11350566.360373616,11184270.966885805,9404171.9539849758,10535321.771658301,8836708.3331429958,7355278.554869175,10681483.585760713,12261624.636033058,10942021.667913556,11136471.789858103,12161976.339136243,12979616.732215762,13420161.702481985,13234808.337926984,11096390.269380927,12455680.455926776,10412007.544520259,8677963.0052411556,12558141.652333617,14298412.676157236,12883149.606451511,13412522.973073602,6426092.3968607187,3.5762786865234375E-7,3.5762786865234375E-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]
[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,5056011.6608260386,null,null,-74400,-74400,25600,25600,25600,35667.017599251121,35909.623528992757,36461.243930108845,49466.42391018942,52830.38058481738,57526.249992260709,73109.355992659926,83941.890812419355,54980.000000003725,87431.670034896582,109891.64502617344,132233.97559239343,175792.71313100681,204005.87921847403,230044.72704320773,287096.61575247347,336791.680773817,385860.11186812073,453464.38847050071,517544.03600882087,112845.70999999437,212868.74811816309,294488.8956523994,367641.76956141088,472437.40067747235,549160.21367146075,615092.09479938447,736205.29360871017,849205.25491306186,954345.32877773046,1086286.8769212291,1212139.2941512242,199184.37061101198,373131.30561419576,515086.92086602002,637779.17587610334,804203.05628354102,926405.06464656442,1028631.5657056049,1211246.4312148765,1380447.3000793085,1535529.5699203238,1727913.2899286523,1905175.3737062942,327291.1519415807,569570.97122734599,763319.2204382401,930013.23099593632,1157133.5527318101,1320559.5946093183,1455540.4338824283,1699996.5503291003,1919485.9318270944,2118664.3014101349,2371659.6333297156,2597142.1284131519,516635.5562341772,831938.61512103304,1076494.9786900841,1284771.2953091078,1576320.0057407133,1777214.0757191218,1942738.1341073029,2254416.283439409,2522722.4980905764,2765075.7400649004,3087311.1086200289,3359547.3351113573,795727.1275928095,1189077.9182235673,1480883.8649452403,1729358.1967382506,2095063.9703311101,2334335.4223415926,2530809.486594744,2920232.5291824415,3236781.5546582714,3521385.3482417539,3922249.904680796,4239520.0008309595,1206311.147704374,1690592.0624878518,2029257.1195551567,2317389.6895695142,2771139.738278728,3048247.018753659,3275375.7509988658,3758229.6242672317,4121970.3462655358,4448788.4394276254,5056011.6608260386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[762,null,null,null,null,null,null,"ПАССИВЫ","Задолженность по капзатратам",null,null,null,"руб.",null,null,null,"калькуляция",null,null,null,null,null,null,0,null,null,-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,-9000,9000,369000,63000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1045689.5833333377,null,null,1249.9999999999998,3749.9999999999991,8633.3333333333321,23174.999999999996,45064.583333333328,76914.583333333328,41341.666666666657,82933.333333333328,136275,201366.66666666663,266656.24999999994,331362.49999999994,410035.41666666657,502674.99999999994,595418.74999999988,687329.16666666651,778406.24999999988,883199.99999999988,116224.30555555562,232327.08333333337,347527.08333333337,461824.30555555562,575218.75000000012,699835.41666666686,835674.30555555585,971183.3333333336,1105581.2500000005,1238868.055555556,1371043.7500000005,1502108.333333334,142078.47222222295,295170.83333333395,447725.00000000047,598959.72222222248,748875.00000000047,897470.83333333395,1044747.2222222229,1190704.1666666674,1347466.6666666674,1515034.7222222229,1681856.2500000009,1847150.0000000009,163765.97222222295,326004.16666666698,486714.58333333395,645897.22222222295,803552.08333333395,971804.16666666698,1150653.472222222,1328547.916666666,1504706.2499999991,1679128.4722222211,1851814.5833333321,2022764.5833333321,169213.88888888806,336691.66666666605,502433.33333333302,678563.88888888899,865083.33333333302,1050439.583333333,1233851.388888889,1415318.75,1594876.388888889,1772524.305555556,1948262.5,2122090.9722222229,171918.75000000186,341927.77777777985,522152.08333333582,712591.66666666977,901694.44444444776,1088679.1666666698,1273545.8333333358,1456294.4444444478,1636925.0000000037,1815437.5000000037,1991831.9444444478,2166108.3333333358,172158.33333333768,342198.61111111566,522245.83333333768,712300.00000000373,900809.02777778171,1086991.6666666698,1270847.9166666698,1452377.7777777817,1631581.2500000037,1808458.3333333377,1983009.0277777817,2155233.3333333377,169897.91666667163,337469.44444444962,502714.58333333768,677758.33333333768,862600.69444444962,1045689.5833333377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[767]
[768]
[770]
[773,"PL",null,null,null,null,null,"Прибыль до налога на прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,524679082.5519554,null,null,-2366050,-1507633.3333333333,-1877683.3333333333,-1850341.6666666667,-2106856.25,-2200936.9747856106,-2334162.2913883068,-2893967.1339287404,-2740517.5918213078,-2608108.9691152042,-3084632.8487455156,-3211080.7339138826,-2781941.3661383088,-2388196.5665682037,-2092276.9578212183,-1767616.558314967,-2007273.3195792241,-1953420.7846818743,-1938031.5468838261,-2524867.1286682952,-1526261.2988194833,-487921.09502650145,-812180.51528970804,-646181.7591816932,-31496.840196857229,577216.04178783298,1083260.04333538,1301962.1390339602,547156.00496122986,289494.24036017247,599731.87844221666,-1325649.1852373295,993798.75007938966,2988393.4420899637,2219821.3945395444,2332373.2050978858,3599410.3563083485,4417162.2447363324,5156212.784186922,4774160.7588561997,2972522.8860572167,2879184.6338549666,3168409.8162621483,150533.29114573821,4013544.1289410815,6751170.1396559849,5132706.3308537565,5159209.6198168136,6837327.277913373,7809729.604377687,8667941.3327129781,8069744.9669835791,5664124.567726329,5530187.378695827,5703741.0056991987,1614157.9418027475,6416745.7638911419,9828963.7777058482,7755239.0744175352,7432735.5178485103,9663386.4064837769,11148570.003024243,12043109.098306071,11299472.031541888,7959278.1330910362,8060525.8735131212,7951870.096040871,2759384.4407179691,9064693.3718616404,12960904.530564439,10281849.435764782,9975683.3534203954,12646101.860395309,14397532.67905879,15443225.487870067,14408217.208083317,10498538.853386536,10501250.999811277,10314233.096952233,4142409.7968428209,11691478.688460119,16074013.5534456,12878285.063676052,12298188.316746332,15416812.594817393,17365144.051189102,18655537.35489855,17302434.092474334,12767783.432032906,12686425.712643139,12404835.667214788,5580303.9844453856,13937432.448573038,18957811.816355638,15279187.737288222,14490384.990225621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[776]
[778]
[781,"PL",null,null,null,null,null,"Чистая прибыль",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,419743266.04156417,null,null,-2366050,-1507633.3333333333,-1877683.3333333333,-1850341.6666666667,-2106856.25,-2201339.0803811108,-2334647.5032477886,-2895070.374730973,-2744527.9517814708,-2614836.8824644573,-3094024.5875604041,-3225486.9459146764,-2803606.435777822,-2418172.9041018574,-2130560.2978910087,-1812536.5082975179,-2051957.9807116641,-2011256.2597591029,-1938031.5468838261,-2524867.1286682952,-1526261.2988194833,-487921.09502650145,-812180.51528970804,-646181.7591816932,-31496.840196857229,577216.04178783298,1083260.04333538,1301962.1390339602,547156.00496122986,289494.24036017247,599731.87844221666,-1325649.1852373295,993798.75007938966,2988393.4420899637,2219821.3945395444,2332373.2050978858,3599410.3563083485,4417162.2447363324,5156212.784186922,4774160.7588561997,2972522.8860572167,2879184.6338549666,3168409.8162621483,150533.29114573821,4013544.1289410815,6751170.1396559849,4430010.2544418722,4127367.6958534494,5469861.8223306984,6247783.6835021488,6934353.0661703832,6455795.973586861,4531299.6541810632,4424149.9029566608,4562992.8045593575,1291326.3534421958,5133396.611112915,7863171.0221646801,6204191.2595340274,5946188.414278809,7730709.1251870207,8918856.0024193898,9634487.2786448561,9039577.6252335086,6367422.5064728297,6448420.6988104954,6361496.0768326968,2207507.5525743738,7251754.6974893175,10368723.624451555,8225479.5486118197,7980546.6827363186,10116881.488316238,11518026.143247031,12354580.390296057,11526573.766466655,8398831.0827092305,8401000.7998490185,8251386.477561783,3313927.8374742568,9353182.9507680982,12859210.842756487,10302628.050940841,9838550.6533970609,12333450.075853907,13892115.240951277,14924429.883918844,13841947.273979463,10214226.745626323,10149140.570114516,9923868.5337718204,4464243.187556304,11149945.95885843,15166249.453084506,12223350.189830571,11592307.992180504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[784]
[786,null,null,null,null,null,null,"Индикатор безубыточности по чистой прибыли","Срок окупаемости по чистой прибыли",null,null,null,"кол-во лет",null,null,null,null,null,null,null,null,null,null,3.9166666666666665]
[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,31016453.9682041]
[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,288160]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,54447245.29826764]
[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,-227792291.79275477,null,null,-3901044.5112000001,-3050224.4634000002,-5705551.515933333,-13791279.498433333,-11969156.165866666,-14779789.956414253,-13284187.576499037,-4663425.2369340584,-17001946.947499156,-15972072.233493432,-2624460.0776018351,-3725144.0522562563,-19391198.708708912,-17617613.556329936,-1172314.704030484,0,-2681909.5543399155,-16353620.397565484,-20049669.047630012,-1334560.9236449301,0,0,0,-13363195.899384141,-13677108.30309099,0,0,0,0,0,0,-11682818.462498605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,300083461.41370612,null,null,-3901044.5112000001,-3050224.4634000002,-5705551.515933333,-13791279.498433333,-11969156.165866666,-14779789.956414253,-13284187.576499037,-4663425.2369340584,-17001946.947499156,-15972072.233493432,-2624460.0776018351,-3725144.0522562563,-19391198.708708912,-17617613.556329936,-1172314.704030484,0,-2681909.5543399155,-16353620.397565484,-20049669.047630012,-1334560.9236449301,0,0,0,-13363195.899384141,-13677108.30309099,0,0,0,0,0,0,-11682818.462498605,8053556.6054119784,5468746.653222166,2884821.0856996104,6229981.1368861087,2110230.5554748587,0,0,0,1357180.6031292677,7017281.453601364,0,3752699.9835374467,14753200.725720115,2090274.1717821583,0,0,0,9349139.3304330334,12568188.51883119,9013446.772458028,2525251.5604674257,12456707.666710507,0,4398168.370337557,0,0,0,9336064.8429732323,14159335.884838209,13327165.034566574,16741440.782177351,11439980.508855507,6609815.4224931523,14536032.864272974,0,2624017.6391386241,1934761.6637993455,0,4686260.4901744127,13029768.00987374,16897434.976904586,16220053.893501684,19865081.707109965,16889048.115473017,6649412.1178366691,14430660.526247911,0,3755080.9488273636,8741373.3002645671,0,5129620.7818243429,15194283.409873746,19258759.010762475,18936491.475179799,22718138.410486348,19154837.138837069,6946101.3905885667,16793035.208158962,0,7151412.6803967133,31703043.684794545,5835488.3591246009,5582593.3191226125,37570284.414279409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[806]
[808]
[811,null,null,null,null,null,null,"NPV(Учредителя)",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,44053872.401380785,null,null,-3858680.6278636823,-2984335.5887454185,-5521682.3390406352,-13201895.061396427,-11333216.329175167,-13842541.571335221,-12306668.510957155,-4273349.8701342987,-15410616.684868472,-14319918.82722378,-2327433.0142482193,-3267670.2212774218,-16825103.112572711,-15120219.165402429,-995206.3721831569,0,-2227557.4902260378,-13435586.695046352,-16293255.216627933,-1072746.2018006027,0,0,0,-10282545.321163567,-10409803.036234761,0,0,0,0,0,0,-8237612.4873894146,5616934.6916793138,3772744.4809991098,1968549.7759784756,4205059.8138739914,1408877.6583378944,0,0,0,867386.65343810804,4436106.011916237,0,2321093.9723934191,9025952.8137313593,1264934.3633490158,0,0,0,5415868.1754746549,7201568.0391114373,5108615.4124611309,1415711.917827219,6907667.7685884712,0,2386249.6520038648,0,0,0,4848859.5278716646,7274054.5982191404,6772193.7900420288,8414772.1611675303,5687648.4365923377,3250534.0571733755,7070810.7551535284,0,1248837.4846723117,910803.26402902533,0,2158437.0568596916,5936187.024742472,7614644.0165329129,7230012.4138886426,8758606.8975104708,7365594.081424186,2868426.9075150387,6157503.6304552956,0,1567666.3200922844,3609706.7424172796,0,2072494.4286585534,6072202.7396819694,7612937.5718023945,7404255.8209485067,8786432.3375208601,7327844.0922411913,2628432.3530905549,6285543.1695105368,0,2618914.4584663338,11483872.478453955,2090848.3684097896,1978514.5652419175,13170603.394744167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[814]
[816]
[819,"BS",null,null,null,null,null,"Финпоток проекта для кредиторов нараст. итогом",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,350083461.41370618,null,null,46098955.488799997,43048731.025399998,37343179.509466663,23551900.01103333,11582743.845166663,-3197046.1112475861,-16481233.687746624,-21144658.92468068,-38146605.872179836,-54118678.105673268,-56743138.183275096,-60468282.235531352,-79859480.944240272,-97477094.500570208,-98649409.204600692,-98549216.326322839,-101331318.75894058,-117684939.15650606,-137734608.20413607,-139069169.127781,-136260245.65320382,-134566703.60308778,-136221637.01056468,-152432365.02716517,-166109473.33025616,-160944143.0774076,-155706263.81115147,-152138095.23317736,-150846072.0914683,-145248132.74683532,-165368698.98396933,-177792291.79275477,-169738735.18734279,-164269988.53412062,-161385167.448421,-155155186.31153488,-146824777.75334114,-137877251.46474957,-143559176.04018107,-153044955.75606003,-151687775.15293077,-138235131.12214857,-144670493.69932941,-140917793.71579197,-126164592.99007186,-113697448.12494302,-108378623.23280945,-117595133.51158948,-124074318.8182897,-114725179.48785666,-102156990.96902546,-93143544.196567431,-90618292.636100009,-72898367.896972075,-78161584.969389498,-71304758.051755399,-54003898.446344368,-61491005.710044339,-73763416.599051937,-64427351.756078705,-50268015.871240497,-36940850.836673923,-20199410.054496571,-8759429.5456410646,-2149614.1231479123,21985546.140684381,12386418.741125062,15010436.380263686,20774830.86806272,16945198.044063032,21631458.534237444,34661226.544111185,51558661.521015771,67778715.414517462,87643797.12162742,104532845.23710044,111182257.35493711,137198865.29824594,125612917.88118502,129367998.83001238,139231174.32348791,138109372.13027695,143238992.9121013,158433276.32197505,177692035.33273754,196628526.80791733,219346665.21840367,238501502.35724074,245447603.74782932,275605444.76487267,262240638.95598829,269392051.63638502,301095095.32117957,306930583.68030417,312513176.99942678,350083461.41370618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[822,null,null,null,null,null,null,"Индикатор безубыточности для кредиторов","Срок окупаемости по финпотоку (PBP)",null,null,null,"кол-во лет",null,null,null,null,null,null,null,null,null,null,5.5]
[824,null,null,null,null,null,null,"Индикатор безубыточности для кредиторов","Точка безубыточности по финпотоку",null,null,null,"кол-во магазинов",null,null,null,"кол-во магазинов",null,null,null,null,null,null,55]
[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,484200]
[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,527875753.20646089,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8053556.6054119784,5468746.653222166,2884821.0856996104,6229981.1368861087,2110230.5554748587,0,0,0,1357180.6031292677,7017281.453601364,0,3752699.9835374467,14753200.725720115,2090274.1717821583,0,0,0,9349139.3304330334,12568188.51883119,9013446.772458028,2525251.5604674257,12456707.666710507,0,4398168.370337557,0,0,0,9336064.8429732323,14159335.884838209,13327165.034566574,16741440.782177351,11439980.508855507,6609815.4224931523,14536032.864272974,0,2624017.6391386241,1934761.6637993455,0,4686260.4901744127,13029768.00987374,16897434.976904586,16220053.893501684,19865081.707109965,16889048.115473017,6649412.1178366691,14430660.526247911,0,3755080.9488273636,8741373.3002645671,0,5129620.7818243429,15194283.409873746,19258759.010762475,18936491.475179799,22718138.410486348,19154837.138837069,6946101.3905885667,16793035.208158962,0,7151412.6803967133,31703043.684794545,5835488.3591246009,5582593.3191226125,37570284.414279409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[830]
[833,null,null,null,null,null,null,"IRR для кредиторов",null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.26977129578590398,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,177792291.79275477]
[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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[841,"CF(+)",null,null,null,null,null,"Поступление кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,170000000,null,null,0,0,0,0,0,10000000,10000000,40000000,0,0,70000000,0,0,0,0,0,0,40000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[843,"CF(-)",null,null,null,null,null,"Возврат кредита",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,109791666.66666672,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3541666.6666666665,3541666.666666667,3541666.6666666665,3541666.6666666665,3541666.666666667,3541666.6666666665,3541666.6666666665,3541666.666666667,3541666.6666666665,3541666.6666666665,3541666.666666666,3541666.6666666665,3541666.6666666665,3541666.666666667,3541666.666666667,3541666.6666666665,3541666.666666667,3541666.6666666674,3541666.666666667,3541666.666666667,3541666.666666667,3541666.6666666665,3541666.6666666665,3541666.666666666,3541666.666666666,3541666.6666666656,3541666.6666666656,3541666.6666666651,3541666.6666666651,3541666.6666666646,3541666.6666666642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[844]
[847,"PL(-)",null,null,null,null,null,"Проценты начисленные по кредиту",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,85288888.88888894,null,null,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1109722.2222222222,1086111.111111111,1062500,1038888.888888889,1015277.7777777778,991666.66666666663,968055.55555555562,944444.44444444438,920833.33333333337,897222.22222222213,873611.11111111101,850000,826388.88888888899,802777.77777777787,779166.66666666663,755555.55555555574,731944.44444444461,708333.33333333349,684722.22222222225,661111.11111111124,637500,613888.88888888876,590277.77777777775,566666.66666666663,543055.55555555539,519444.44444444432,495833.3333333332,472222.22222222202,448611.11111111083,424999.99999999971,401388.88888888864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[848]
[849,"CF(-)",null,null,null,null,null,"Оплата процентов по кредиту",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,84887500.000000045,null,null,0,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1109722.2222222222,1086111.111111111,1062500,1038888.888888889,1015277.7777777778,991666.66666666663,968055.55555555562,944444.44444444438,920833.33333333337,897222.22222222213,873611.11111111101,850000,826388.88888888899,802777.77777777787,779166.66666666663,755555.55555555574,731944.44444444461,708333.33333333349,684722.22222222225,661111.11111111124,637500,613888.88888888876,590277.77777777775,566666.66666666663,543055.55555555539,519444.44444444432,495833.3333333332,472222.22222222202,448611.11111111083,424999.99999999971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[850]
[851,"BS",null,null,null,null,null,"Задолженность по выплате %% по кредиту",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,401388.88888889551,null,null,0,0,0,0,0,66666.666666666672,133333.33333333331,400000,400000,400000,866666.66666666698,866666.66666666698,866666.66666666698,866666.66666666698,866666.66666666698,866666.66666666698,866666.66666666698,1133333.333333333,1133333.333333334,1133333.333333334,1133333.333333334,1133333.333333334,1133333.333333334,1133333.333333334,1133333.333333334,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333321,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1133333.3333333358,1109722.2222222239,1086111.1111111119,1062500,1038888.8888888881,1015277.7777777761,991666.66666667163,968055.55555555224,944444.44444444776,920833.33333332837,897222.22222222388,873611.11111110449,850000,826388.88888889551,802777.77777777612,779166.66666667163,755555.55555555224,731944.44444444776,708333.33333332837,684722.22222222388,661111.11111110449,637500,613888.88888889551,590277.77777777612,566666.66666667163,543055.55555555224,519444.44444444776,495833.33333332837,472222.22222222388,448611.11111110449,425000,401388.88888889551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,325404294.74703956,null,null,46098955.488799997,-3050224.4633999998,-5705551.515933333,-13791279.498433333,-11969156.165866667,-4779789.9564142488,-3350854.2431657054,35203241.429732613,-17401946.94749916,-16372072.233493434,66975539.922398172,-4591810.7189229243,-20257865.375375587,-18484280.2229966,-2038981.3706971528,-766473.78838881664,-3648769.0992844095,22779712.935767841,-21183002.380963337,-2467894.2569782557,1675590.1412438545,560208.71678271145,-2788266.7408102341,-17344061.349933807,-14810441.636424318,4031996.9195152353,4104545.9329227898,2434835.2446407843,158689.80837573856,4464606.0112996455,-21253899.570467338,-13556926.142118778,6920223.2720786445,4335413.3198888339,1751487.7523662783,5096647.8035527766,7197075.2248604223,7814192.9552582242,-6815257.908764828,-10619113.04921231,223847.2697959356,12319310.697448865,-7568695.9105141629,2619366.6502041146,13619867.392386783,11333811.531795505,4185491.5588002391,-10349843.612113364,-7612518.640033558,8215805.9970997013,11434855.185497858,7880113.439124696,1391918.2271340936,16586591.405794598,-6396550.4057507552,5723493.5843007639,16167526.272077698,-8620440.597033307,-13405744.222340934,8202731.5096398965,13026002.551504873,12193831.701233238,15608107.448844016,10306647.175522171,5476482.0891598165,19460160.263832293,-14250516.288448207,-2003760.1386391521,1160227.8211323693,-8410188.3795552403,129316.04572997242,8496434.676540412,12387712.75468237,11733942.782390572,15402581.707109965,12450159.226584129,2234134.340058893,21624941.276642159,-15954002.972616464,-589363.49561707675,5542342.1601421982,-5419024.4154331759,856009.67071323097,10944283.409873746,15032370.121873587,14733713.697402023,18538971.743819684,14999281.583281517,2814156.9461441264,26049507.683710016,-17449528.031106606,3090301.5692856014,27665543.684794545,1821599.4702357203,1592315.5413448364,33603617.747612745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[854]
[855,"BS",null,null,null,null,null,"Финпоток проекта с уч. финансир. нараст. итогом",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,325404294.74703956,null,null,46098955.488799997,43048731.025399998,37343179.509466663,23551900.01103333,11582743.845166663,6802953.8887524139,3452099.6455867086,38655341.07531932,21253394.12782016,4881321.894326726,71856861.816724896,67265051.097801968,47007185.722426385,28522905.499429785,26483924.128732633,25717450.340343818,22068681.241059408,44848394.176827252,23665391.795863915,21197497.53888566,22873087.680129513,23433296.396912225,20645029.65610199,3300968.3061681837,-11509473.330256134,-7477476.4107408989,-3372930.4778181091,-938095.23317732476,-779405.4248015862,3685200.5864980593,-17568698.983969279,-31125625.126088057,-24205401.854009412,-19869988.534120578,-18118500.7817543,-13021852.978201523,-5824777.7533411011,1989415.201917123,-4825842.7068477049,-15444955.756060015,-15221108.48626408,-2901797.7888152152,-10470493.699329378,-7851127.0491252635,5768740.3432615194,17102551.875057027,21288043.433857266,10938199.821743902,3325681.1817103438,11541487.178810045,22976342.364307903,30856455.803432599,32248374.030566692,48834965.436361291,42438415.030610532,48161908.614911295,64329434.886988997,55708994.289955691,42303250.067614757,50505981.577254653,63531984.128759526,75725815.829992771,91333923.278836787,101640570.45435897,107117052.54351878,126577212.80735108,112326696.51890287,110322936.38026372,111483164.20139608,103072975.82184084,103202291.86757082,111698726.54411122,124086439.29879358,135820382.08118415,151222963.78829411,163673123.01487824,165907257.35493714,187532198.63157928,171578195.65896282,170988832.16334575,176531174.32348794,171112149.90805477,171968159.57876801,182912442.98864177,197944813.11051536,212678526.80791739,231217498.55173707,246216780.13501859,249030937.08116272,275080444.76487273,257630916.73376614,260721218.30305174,288386761.98784626,290208361.45808196,291800676.99942678,325404294.74703956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[856]
[857,null,null,null,null,null,null,"Осаточный кассовый разрыв",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,31125625.126088057]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11509473.330256134,7669300.9662451679,3628665.8747077547,1224069.5123562017,1075580.2832500981,0,17873837.011444874,31430763.153563652,25183334.575806443,21057782.377382662,19481776.144827906,14547476.475815363,7471630.2215867359,0,6534958.7602732293,17154071.80948554,17154071.80948554,5094223.6271468215,12662919.537660984,10254601.546417886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,67663004.203819484,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11509473.330256134,0,0,0,0,0,17873837.011444874,13556926.142118778,0,0,0,0,0,0,6534958.7602732293,10619113.04921231,0,0,7568695.9105141629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,67663004.203819484,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3840172.3640109664,4040635.0915374132,2404596.362351553,148489.22910610354,1075580.2832500981,0,0,6247428.5777572095,4125552.1984237805,1576006.2325547561,4934299.6690125437,7075846.2542286273,7471630.2215867359,0,0,0,12059848.182338718,0,2408317.9912430979,10254601.546417886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11509473.330256134,-3840172.3640109664,-4040635.0915374132,-2404596.362351553,-148489.22910610354,-1075580.2832500981,17873837.011444874,13556926.142118778,-6247428.5777572095,-4125552.1984237805,-1576006.2325547561,-4934299.6690125437,-7075846.2542286273,-7471630.2215867359,6534958.7602732293,10619113.04921231,0,-12059848.182338718,7568695.9105141629,-2408317.9912430979,-10254601.546417886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11509473.330256134,7669300.9662451679,3628665.8747077547,1224069.5123562017,1075580.2832500981,0,17873837.011444874,31430763.153563652,25183334.575806443,21057782.377382662,19481776.144827906,14547476.475815363,7471630.2215867359,0,6534958.7602732293,17154071.80948554,17154071.80948554,5094223.6271468215,12662919.537660984,10254601.546417886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2488929.5101794382,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,95912.277752134469,95912.277752134469,63910.841385376414,30238.882289231289,10200.579269635014,8963.1690270841518,148948.64176204064,261923.02627969711,261923.02627969711,209861.12146505373,175481.51981152219,162348.13454023257,121228.9706317947,62263.585179889473,54457.989668943577,142950.59841237951,142950.59841237951,142950.59841237951,105524.3294805082,105524.3294805082,85455.012886815719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2488929.5101794382,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,191824.55550426894,63910.841385376407,30238.882289231318,10200.579269635025,8963.1690270841355,0,0,672794.69432143483,209861.12146505364,175481.51981152222,162348.1345402326,121228.97063179477,62263.585179889575,0,0,223847.2697959356,259462.51511014672,0,211048.65896101668,85455.012886815704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,322915365.23686016,null,null,46098955.488799997,43048731.025399998,37343179.509466663,23551900.01103333,11582743.845166663,6802953.8887524139,3452099.6455867086,38655341.07531932,21253394.12782016,4881321.894326726,71856861.816724896,67265051.097801968,47007185.722426385,28522905.499429785,26483924.128732633,25717450.340343818,22068681.241059408,44848394.176827252,23665391.795863915,21197497.53888566,22873087.680129513,23433296.396912225,20645029.65610199,3300968.3061681837,0,2.9103830456733704E-11,2.3283064365386963E-10,-2.9103830456733704E-11,-2.9103830456733704E-11,3380062.5590224634,0,0,1.1641532182693481E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,2.3283064365386963E-10,2.3283064365386963E-10,280299.14849159867,0,0,0,-4.6566128730773926E-10,0,0,3279810.8330820808,14613622.364877585,18799113.923677824,8449270.3115644604,836751.67153090239,9052557.6686306037,20487412.854128461,28367526.293253157,29759444.520387251,46346035.926181853,39949485.520431101,45672979.104731865,61840505.376809567,53220064.77977626,39814320.557435326,48017052.067075223,61043054.618580095,73236886.319813341,88844993.768657357,99151640.944179535,104628123.03333935,124088283.29717165,109837767.00872344,107834006.87008429,108994234.69121665,100584046.31166141,100713362.35739139,109209797.03393179,121597509.78861415,133331452.57100472,148734034.27811468,161184193.50469881,163418327.84475771,185043269.12139988,169089266.14878342,168499902.65316635,174042244.81330854,168623220.39787537,169479230.06858861,180423513.47846237,195455883.60033596,210189597.29773799,228728569.04155767,243727850.62483919,246542007.57098332,272591515.25469333,255141987.22358674,258232288.79287234,285897832.47766685,287719431.94790256,289311747.48924738,322915365.23686016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[880]
[881,"BS",null,null,null,null,null,"Задолженность по %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,95912.277752134469,0,0,0,0,0,148948.64176204067,410871.66804173775,0,0,0,0,0,0,54457.989668943686,197408.58808132308,116511.9166977671,0,105524.32948050834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,322915365.23686016,null,null,46098955.488799997,-3050224.4633999998,-5705551.515933333,-13791279.498433333,-11969156.165866667,-4779789.9564142488,-3350854.2431657054,35203241.429732613,-17401946.94749916,-16372072.233493434,66975539.922398172,-4591810.7189229243,-20257865.375375587,-18484280.2229966,-2038981.3706971528,-766473.78838881664,-3648769.0992844095,22779712.935767841,-21183002.380963337,-2467894.2569782557,1675590.1412438545,560208.71678271145,-2788266.7408102341,-17344061.349933807,-3300968.3061681837,0,0,0,0,3380062.5590224639,-3380062.5590224639,0,0,0,0,0,0,280299.14849159867,-280299.14849159867,0,0,0,0,0,3279810.8330820799,11333811.531795505,4185491.5588002391,-10349843.612113364,-7612518.640033558,8215805.9970997013,11434855.185497858,7880113.439124696,1391918.2271340936,16586591.405794598,-6396550.4057507552,5723493.5843007639,16167526.272077698,-8620440.597033307,-13405744.222340934,8202731.5096398965,13026002.551504873,12193831.701233238,15608107.448844016,10306647.175522171,5476482.0891598165,19460160.263832293,-14250516.288448207,-2003760.1386391521,1160227.8211323693,-8410188.3795552403,129316.04572997242,8496434.676540412,12387712.75468237,11733942.782390572,15402581.707109965,12450159.226584129,2234134.340058893,21624941.276642159,-15954002.972616464,-589363.49561707675,5542342.1601421982,-5419024.4154331759,856009.67071323097,10944283.409873746,15032370.121873587,14733713.697402023,18538971.743819684,14999281.583281517,2814156.9461441264,26049507.683710016,-17449528.031106606,3090301.5692856014,27665543.684794545,1821599.4702357203,1592315.5413448364,33603617.747612745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[884]
[885,"BS",null,null,null,null,null,"Итоговый финпоток нараст. итогом",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,322915365.23686016,null,null,46098955.488799997,43048731.025399998,37343179.509466663,23551900.01103333,11582743.845166663,6802953.8887524139,3452099.6455867086,38655341.07531932,21253394.12782016,4881321.894326726,71856861.816724896,67265051.097801968,47007185.722426385,28522905.499429785,26483924.128732633,25717450.340343818,22068681.241059408,44848394.176827252,23665391.795863915,21197497.53888566,22873087.680129513,23433296.396912225,20645029.65610199,3300968.3061681837,0,0,0,0,0,3380062.5590224639,0,0,0,0,0,0,0,280299.14849159867,0,0,0,0,0,0,3279810.8330820799,14613622.364877585,18799113.923677824,8449270.3115644604,836751.67153090239,9052557.6686306037,20487412.854128461,28367526.293253157,29759444.520387251,46346035.926181853,39949485.520431101,45672979.104731865,61840505.376809567,53220064.77977626,39814320.557435326,48017052.067075223,61043054.618580095,73236886.319813341,88844993.768657357,99151640.944179535,104628123.03333935,124088283.29717165,109837767.00872344,107834006.87008429,108994234.69121665,100584046.31166141,100713362.35739139,109209797.03393179,121597509.78861415,133331452.57100472,148734034.27811468,161184193.50469881,163418327.84475771,185043269.12139988,169089266.14878342,168499902.65316635,174042244.81330854,168623220.39787537,169479230.06858861,180423513.47846237,195455883.60033596,210189597.29773799,228728569.04155767,243727850.62483919,246542007.57098332,272591515.25469333,255141987.22358674,258232288.79287234,285897832.47766685,287719431.94790256,289311747.48924738,322915365.23686016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[886]
[887,null,null,null,null,null,null,"Итоговый свободный финпоток (Total FCF)",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,322915365.23686016,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,836751.67153090239,0,0,0,0,8215805.9970997013,11434855.185497858,7880113.439124696,1391918.2271340936,10054876.037048072,0,0,0,0,0,8202731.5096398965,13026002.551504873,12193831.701233238,15608107.448844016,10306647.175522171,1432405.3674818724,0,0,0,0,0,129316.04572997242,8496434.676540412,12387712.75468237,11733942.782390572,15402581.707109965,12450159.226584129,2234134.340058893,5081574.8084086329,0,0,123317.74470902979,0,856009.67071323097,10944283.409873746,15032370.121873587,14733713.697402023,18538971.743819684,14999281.583281517,2814156.9461441264,8599979.6526034251,0,3090301.5692856014,27665543.684794545,1821599.4702357203,1592315.5413448364,33603617.747612745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[888]
[889,null,null,null,null,null,null,"CFADS",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,587746465.61752582,null,null,0,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,5165330.2528485693,5237879.2662561238,3568168.5779741178,1292023.141709072,2217876.7856105156,1133333.3333333335,1133333.3333333335,8053556.6054119784,5468746.6532221679,2884821.0856996118,6229981.1368861105,8330408.5581937563,8667227.1400999594,1133333.3333333335,1133333.3333333335,1357180.6031292691,13452644.030782199,1133333.3333333335,3752699.9835374481,12310141.564168939,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,9349139.3304330353,12568188.518831192,9013446.7724580299,2525251.5604674271,11188209.370381406,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,9336064.8429732304,14159335.884838207,13327165.034566572,16741440.78217735,11439980.508855505,2565738.7008152059,4675000,4651388.888888889,4627777.777777778,4604166.666666666,4580555.555555556,4686260.4901744165,13029768.009873744,16897434.976904593,16220053.893501682,19865081.707109965,16889048.115473017,6649412.117836671,9473241.4750752989,4368055.555555556,4344444.444444445,4444151.0780423628,4297222.2222222229,5129620.7818243429,15194283.409873746,19258759.010762475,18936491.475179803,22718138.410486352,19154837.138837073,6946101.3905885704,12708312.985936757,4084722.2222222211,7151412.6803967115,31703043.684794541,5835488.3591246074,5582593.3191226115,37570284.414279409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[890]
[891,null,null,null,null,null,null,"CF(EBIT)",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,512329534.2593857,null,null,0,0,0,0,0,0,67068.772262166676,133818.54519281533,401103.24080223282,404010.35996016278,406727.91334925318,876058.40548155515,881072.87866746029,888331.73630618001,896643.00420031999,904950.00673645735,911586.6166492179,911351.32779910706,1191168.8084105623,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1325157.8888376025,1197244.1747187099,1163572.2156225648,1143533.9126029685,1142296.5023604175,1133333.3333333335,1133333.3333333335,1806128.0276547684,1343194.4547983871,1308814.8531448557,1295681.4678735661,1254562.3039651283,1195596.9185132231,1133333.3333333335,1133333.3333333335,1357180.6031292691,1392795.8484434802,1133333.3333333335,1344381.9922943502,2055540.0177510516,1133333.3333333335,1133333.3333333335,1836029.4097452192,2165175.2572966963,10716604.78601571,14130134.43970673,10747035.039000627,4139200.5538641433,12321034.283926671,2239370.8090724996,2274081.5344731747,1456164.9216938834,2416682.4861115604,3099126.0888745035,10887112.657856736,15645882.988407908,15259842.315863328,18971154.782782204,13848602.32851672,4825633.1071235854,2725188.95995154,2721827.3969248477,2676485.1303192852,1614376.8881435953,2851827.5632612118,3736774.7296206374,11544471.23036004,15350904.980922002,15207607.598914083,19202921.576255061,16436026.546380362,5989388.8927866658,8031282.5790859386,2926639.0888511473,2865624.3971682284,1730966.3707442605,3093851.2932475768,4802756.8258467875,14228273.755942291,18176730.007445082,18478187.327476621,22649500.554057509,19344277.943150111,6864921.5424167756,11720203.005676674,3080340.6980841788,6090713.1471730135,29277437.815016959,5081308.1821725499,5832489.0157270795,37084455.295070395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[892]
[893,null,null,null,null,null,null,"Выплаты тела кредитов (Principals)",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,177454670.87048611,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3840172.3640109664,4040635.0915374132,2404596.362351553,148489.22910610354,1075580.2832500981,0,0,6247428.5777572095,4125552.1984237805,1576006.2325547561,4934299.6690125437,7075846.2542286273,7471630.2215867359,0,0,0,12059848.182338718,0,2408317.9912430979,10254601.546417886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3541666.6666666665,3541666.666666667,3541666.6666666665,3541666.6666666665,3541666.666666667,3541666.6666666665,3541666.6666666665,3541666.666666667,3541666.6666666665,3541666.6666666665,3541666.666666666,3541666.6666666665,3541666.6666666665,3541666.666666667,3541666.666666667,3541666.6666666665,3541666.666666667,3541666.6666666674,3541666.666666667,3541666.666666667,3541666.666666667,3541666.6666666665,3541666.6666666665,3541666.666666666,3541666.666666666,3541666.6666666656,3541666.6666666656,3541666.6666666651,3541666.6666666651,3541666.6666666646,3541666.6666666642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[894]
[895,null,null,null,null,null,null,"Выплаты %% (Interests)",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,87376429.51017949,null,null,0,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1325157.8888376025,1197244.1747187099,1163572.2156225648,1143533.9126029685,1142296.5023604175,1133333.3333333335,1133333.3333333335,1806128.0276547684,1343194.4547983871,1308814.8531448557,1295681.4678735661,1254562.3039651283,1195596.9185132231,1133333.3333333335,1133333.3333333335,1357180.6031292691,1392795.8484434802,1133333.3333333335,1344381.9922943502,1218788.3462201492,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1109722.2222222222,1086111.111111111,1062500,1038888.888888889,1015277.7777777778,991666.66666666663,968055.55555555562,944444.44444444438,920833.33333333337,897222.22222222213,873611.11111111101,850000,826388.88888888899,802777.77777777787,779166.66666666663,755555.55555555574,731944.44444444461,708333.33333333349,684722.22222222225,661111.11111111124,637500,613888.88888888876,590277.77777777775,566666.66666666663,543055.55555555539,519444.44444444432,495833.3333333332,472222.22222222202,448611.11111111083,424999.99999999971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[896]
[897,null,null,null,null,null,null,"Выплаты долга [Debt (Principals+Interests)]",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,264831100.38066548,null,null,0,0,0,0,0,0,66666.666666666672,133333.33333333334,400000,400000,400000,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,866666.66666666674,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,5165330.2528485693,5237879.2662561238,3568168.5779741178,1292023.141709072,2217876.7856105156,1133333.3333333335,1133333.3333333335,8053556.6054119784,5468746.6532221679,2884821.0856996118,6229981.1368861105,8330408.5581937563,8667227.1400999594,1133333.3333333335,1133333.3333333335,1357180.6031292691,13452644.030782199,1133333.3333333335,3752699.9835374481,11473389.892638037,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,1133333.3333333335,4675000,4651388.888888889,4627777.777777778,4604166.666666666,4580555.555555556,4556944.444444444,4533333.333333333,4509722.2222222229,4486111.111111111,4462500,4438888.8888888881,4415277.777777778,4391666.666666666,4368055.555555556,4344444.444444445,4320833.333333333,4297222.2222222229,4273611.1111111119,4250000,4226388.888888889,4202777.777777778,4179166.6666666665,4155555.555555555,4131944.444444444,4108333.3333333326,4084722.2222222211,4061111.1111111101,4037499.9999999981,4013888.8888888871,3990277.7777777757,3966666.6666666637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[898]
[899,null,null,null,null,null,null,"Итоговый кассовый разрыв",null,null,null,null,"руб.",null,null,null,null,null,0,null,null,null,null,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,86733639.868302345,null,null,-3868928.4390801168,-3000208.1220945125,-5565792.417984644,-13342700.11814847,-11484510.516915826,-14064587.839826897,-12537286.149636874,-4364990.962397174,-15782899.030410664,-14704801.90756618,-2396335.7940481254,-3373343.5025548097,-17415339.427941486,-15692211.659490585,-1035597.7099768007,0,-2330293.260623002,-14092568.53653983,-17135360.374615055,-1131186.5429783394,0,0,0,-10958353.996303741,-11123438.751993185,0,0,0,0,0,0,-8967284.5115940105,6130710.7678324301,4128770.1666670237,2160038.9298493043,4626357.7981184544,1554147.322027046,0,0,0,967028.08298666694,4958840.3848654991,0,2608402.8226138111,10170138.298620369,1429070.4958262495,0,0,0,6183882.0300235515,8244646.5383538734,5864082.13753122,1629384.5193560855,7971352.2626612522,0,2768344.6820800444,0,0,0,5685273.1592860641,8551457.7032739613,7982608.5862967968,9945112.0684192013,6739876.3062400138,3862120.0126917111,8423491.0824429244,0,1495658.8907195986,1093712.2378298803,0,2605683.1599879074,7185246.2257284131,9241352.7318865247,8797855.9596420787,10686234.53103599,9010508.6925590299,3518334.9202494458,7572685.6609909842,0,1938217.9250599346,4474791.0477524092,0,2582842.571943908,7587569.637664997,9538071.1390751246,9301255.3309544977,11066864.235581446,9254225.8895139806,3328223.9534005229,7980138.2160187699,0,3342663.3346024663,14696419.760467609,2682857.3844800801,2545459.3315540939,16989650.514259472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[902,null,null,null,null,null,null,"NPV(WACC)","WACC",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-3,8.301025109556992E-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]
[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,1.008301025109557,1.0166709572369834,1.0251103683811649,1.0336198352891641,1.0421999394956356,1.0508512673625676,1.059574410119354,1.0683699639031989,1.0772385297998559,1.0861807138847068,1.0951971272641803,1.104288386117515,1.1134551117388687,1.1226979305797775,1.132017474291968,1.141414379770523,1.1508892891974074,1.1604428500853552,1.1700757153221195,1.1797885432150912,1.1895819975362873,1.1994567475677131,1.2094134681471003,1.2194528397140258,1.2295755483564126,1.2397822858574166,1.250073749742703,1.2604506433281153,1.2709136757677393,1.2814635621023667,1.2921010233083607,1.3028267863469278,1.3136415842137972,1.3245461559893141,1.3355412468889487,1.346627608314223,1.357805997904062,1.3690771795865706,1.3804419236312402,1.3919010067015882,1.4034552119082357,1.4151053288624247,1.4268521537299796,1.4386964892857177,1.45063914496831,1.4626809369355982,1.474822688120371,1.4870652282866026,1.4994093940861588,1.5118560291159737,1.5244059839757005,1.5370601163258417,1.5498192909463611,1.5626843797957826,1.5756562620707799,1.5887358242662601,1.6019239602359472,1.6152215712534668,1.6286295660739398,1.6421488609960866,1.6557803799248456,1.6695250544345135,1.6833838238324088,1.6973576352230637,1.7114474435729485,1.7256542117757347,1.7399789107180978,1.7544225193460683,1.7689860247319322,1.7836704221416875,1.7984767151030598,1.813405915474084,1.8284590435122536,1.8436371279442454,1.858941206036222,1.874372323664719,1.8899315353881185,1.905619904518719,1.9214385031954004,1.937388412456895,1.9534707223156644,1.9696865318323913,1.9860369491910881,2.0025230917748313,2.019146086242122,2.0359070686038816,2.0528071843010869,2.0698475882830492,2.0870294450863427,2.1043539289143891,2.1218222237177025,2.1394355232747992,2.1571950312737815,2.175101961394597,2.19315753739198,2.211362993179085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[904]
[905,"BS",null,null,null,null,null,"NPV(WACC) нарастающим итогом",null,null,null,null,"руб.",null,null,null,null,null,null,0,null,null,null,86733639.868302345,null,null,-3868928.4390801168,-6869136.5611746293,-12434928.979159273,-25777629.097307742,-37262139.61422357,-51326727.454050466,-63864013.603687339,-68229004.566084519,-84011903.596495181,-98716705.504061356,-101113041.29810949,-104486384.80066429,-121901724.22860578,-137593935.88809636,-138629533.59807315,-138629533.59807315,-140959826.85869616,-155052395.39523599,-172187755.76985103,-173318942.31282938,-173318942.31282938,-173318942.31282938,-173318942.31282938,-184277296.30913311,-195400735.06112629,-195400735.06112629,-195400735.06112629,-195400735.06112629,-195400735.06112629,-195400735.06112629,-195400735.06112629,-204368019.57272029,-198237308.80488786,-194108538.63822085,-191948499.70837155,-187322141.91025311,-185767994.58822605,-185767994.58822605,-185767994.58822605,-185767994.58822605,-184800966.5052394,-179842126.1203739,-179842126.1203739,-177233723.2977601,-167063584.99913973,-165634514.50331348,-165634514.50331348,-165634514.50331348,-165634514.50331348,-159450632.47328994,-151205985.93493608,-145341903.79740486,-143712519.27804878,-135741167.01538754,-135741167.01538754,-132972822.33330749,-132972822.33330749,-132972822.33330749,-132972822.33330749,-127287549.17402142,-118736091.47074746,-110753482.88445066,-100808370.81603146,-94068494.509791449,-90206374.497099742,-81782883.414656818,-81782883.414656818,-80287224.523937225,-79193512.286107346,-79193512.286107346,-76587829.126119435,-69402582.900391027,-60161230.168504506,-51363374.208862424,-40677139.677826434,-31666630.985267404,-28148296.065017957,-20575610.404026974,-20575610.404026974,-18637392.478967041,-14162601.431214631,-14162601.431214631,-11579758.859270722,-3992189.2216057247,5545881.9174694,14847137.248423897,25914001.484005343,35168227.373519324,38496451.326919846,46476589.54293862,46476589.54293862,49819252.877541088,64515672.638008699,67198530.022488773,69743989.354042873,86733639.868302345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[906]
[907,null,null,null,null,null,null,"Индикатор безубыточности для кредиторов",null,null,null,null,"индикатор(1)",null,null,null,null,null,null,null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,7.083333333333333]

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